Johnson & Johnson Financial Ratios — JNJ.CI 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 (%)	17.02	17.81	19.92	22.7	21.87	23.37	1.99	25.51	25.36	23.97	30.41	23.79	48.29	20.06	35.03
Return on Assets (%)	8.93	9.24	10.89	12.41	11.68	12.05	0.87	9.86	9.73	8.85	11.7	9.71	19.81	8.09	14.13
Return on Capital (%)	13.49	14.71	16.47	18.53	17.66	18.19	1.42	17.46	17.36	16.04	20.4	16.21	33.41	14.26	23.23
Return on Invested Capital (%)	16.17	15.26	18.86	18.35	15.64	17.93	1.37	17.99	19.21	18.41	17.68	14.86	17.1	11.5	21.1
Gross Margin (%)	68.69	67.78	68.67	69.4	69.27	69.69	66.72	66.79	66.42	65.58	70.28	69.25	68.82	69.07	67.88
EBITDA Margin (%)	28.82	29.06	31.52	33.44	30.4	33.56	31.16	32.76	32.69	32.35	34.57	33.66	33.69	24.59	40.97
Operating Margin (%)	24.84	25.34	26.58	28.44	26.1	29.06	24.72	25.96	25.55	24.11	26.6	26.27	25.84	23.92	27.17
Incremental Operating Margin (%)	- -	40.06	47.09	72.21	66.9	143.28	- -	44.4	- -	- -	- -	5.6	19.27	- -	80.92
Pretax Margin (%)	19.01	20.49	21.69	27.66	27.39	27.55	23.12	22.06	21.12	19.98	24.36	24.2	17.69	18.79	34.59
Profit Margin (%)	14.87	16.14	19.4	21.96	21.99	23.01	1.7	18.75	18.42	17.82	26.52	22.43	41.28	15.84	28.46
Net Income to Common Margin (%)	14.87	16.14	19.4	21.96	21.99	23.01	1.7	18.75	18.42	17.82	26.52	22.43	41.28	15.84	28.46
Effective Tax Rate (%)	21.75	23.67	10.6	20.62	19.73	16.48	92.64	15.01	12.75	10.81	7.18	15.44	11.53	15.71	17.73
Dvd Payout Ratio (%)	63.65	65	52.68	47.59	53.04	52.12	687.92	62.06	65.59	71.23	61.97	71.36	88.32	84.05	46.19
Sustainable Growth Rate (%)	6.19	6.23	9.43	11.9	10.27	11.19	-11.71	9.68	8.73	6.9	11.56	6.81	5.64	3.2	18.85

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	19,627	16,165	18,180	18,760	19,861	27,126	34,581	30,480	27,696	35,266	33,751	39,642	29,332	36,634	47,933
ST Debt	6,658	4,676	4,852	3,638	7,004	4,684	3,906	2,796	1,202	2,631	3,766	12,756	3,451	5,983	8,495
LT Debt	12,969	11,489	13,328	15,122	12,857	22,442	30,675	27,684	26,494	32,635	29,985	26,886	25,881	30,651	39,438
Total Debt/EBITDA	1.05	0.83	0.81	0.75	0.93	1.12	1.45	1.14	1.03	1.32	1.24	1.47	1.02	1.68	1.24
Net Debt/EBITDA	-0.26	0.06	-0.12	0.17	0.29	0.34	0.7	0.46	0.39	0.8	0.71	0.99	0.26	0.57	0.73
Total Debt/EBIT	1.26	1.02	0.99	0.9	1.13	1.33	1.9	1.54	1.4	1.81	1.7	1.99	1.38	2.53	1.54
Net Debt/EBIT	-0.32	0.08	-0.15	0.2	0.35	0.4	0.92	0.62	0.52	1.09	0.97	1.34	0.35	0.86	0.91
EBITDA to Interest Expense	32.82	36.72	46.64	46.63	38.59	33.23	25.51	26.59	84.35	132.92	148.77	97.55	37.17	28.93	39.74
EBITDA-CapEx/Interest Expense	27.76	31.2	39.18	39.66	32.32	28.79	21.99	22.94	73.35	116.27	128.81	83.03	30.67	20.71	34.37
EBIT to Interest Expense	28.29	32.02	39.33	39.66	33.13	28.78	20.23	21.07	65.94	99.07	114.44	76.13	28.51	28.14	26.36
Interest Expense	571	532	482	533	552	726	934	1,005	318	201	183	276	772	755	971
Common Equity/Total Assets	50.23	53.42	55.81	53.51	53.33	49.87	38.24	39.07	37.7	36.18	40.67	40.99	41.04	39.69	40.93
Long-Term Debt/Equity (%)	22.72	17.72	18	21.68	18.07	31.87	50.99	46.33	44.55	51.57	40.51	35.01	37.63	42.87	48.36
Long-Term Debt/Capital (%)	16.91	14.19	14.45	17.08	14.13	23.01	32.38	30.68	30.39	33.12	27.82	23.09	26.38	28.35	30.46
Long-Term Debt/Total Assets (%)	11.41	9.47	10.04	11.6	9.64	15.89	19.5	18.1	16.8	18.66	16.47	14.35	15.45	17.02	19.8
Total Debt/Equity (%)	34.39	24.94	24.55	26.9	27.91	38.52	57.48	51.01	46.57	55.73	45.6	51.61	42.65	51.24	58.78
Total Debt/Capital (%)	25.59	19.96	19.71	21.19	21.82	27.81	36.5	33.78	31.77	35.79	31.32	34.04	29.9	33.88	37.02
Total Debt/Total Assets (%)	17.27	13.32	13.7	14.39	14.89	19.21	21.98	19.93	17.56	20.16	18.54	21.16	17.51	20.34	24.06
Net Debt to Equity	-8.61	1.93	-3.71	6.07	8.61	11.58	27.85	20.71	17.47	33.63	26.02	34.83	10.87	17.53	34.61
Net Debt/Capital (%)	-9.42	1.9	-3.85	5.73	7.93	10.38	21.79	17.15	14.87	25.17	20.65	25.83	9.8	14.91	25.71
EBITDA	18,742	19,535	22,481	24,854	21,302	24,125	23,822	26,727	26,823	26,717	27,224	26,925	28,693	21,843	38,590
EBITDA-CapEx	15,849	16,601	18,886	21,140	17,839	20,899	20,543	23,057	23,325	23,370	23,572	22,916	23,680	15,636	33,373
Operating Income (Loss)	16,153	17,032	18,957	21,137	18,289	20,891	18,897	21,175	20,970	19,914	20,943	21,013	22,009	21,249	25,596

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	1.41	0.87	1.14	1.32	1.38	1.59	0.6	0.63	0.54	0.59	0.7	0.4	0.5	0.49	0.37
Current Ratio	2.38	1.9	2.2	2.23	2.17	2.47	1.41	1.47	1.26	1.21	1.35	0.99	1.16	1.11	1.03
Quick Ratio	1.88	1.34	1.59	1.76	1.77	2.04	1.04	1.08	0.94	0.91	1.12	0.7	0.91	0.86	0.77
CFO/Avg Current Liab	0.62	0.65	0.7	0.74	0.74	0.69	0.74	0.72	0.7	0.6	0.53	0.42	0.45	0.5	0.47
Common Equity/Total Assets	50.23	53.42	55.81	53.51	53.33	49.87	38.24	39.07	37.7	36.18	40.67	40.99	41.04	39.69	40.93
Long-Term Debt/Equity (%)	22.72	17.72	18	21.68	18.07	31.87	50.99	46.33	44.55	51.57	40.51	35.01	37.63	42.87	48.36
Long-Term Debt/Capital (%)	16.91	14.19	14.45	17.08	14.13	23.01	32.38	30.68	30.39	33.12	27.82	23.09	26.38	28.35	30.46
Long-Term Debt/Total Assets (%)	11.41	9.47	10.04	11.6	9.64	15.89	19.5	18.1	16.8	18.66	16.47	14.35	15.45	17.02	19.8
Total Debt/Equity (%)	34.39	24.94	24.55	26.9	27.91	38.52	57.48	51.01	46.57	55.73	45.6	51.61	42.65	51.24	58.78
Total Debt/Capital (%)	25.59	19.96	19.71	21.19	21.82	27.81	36.5	33.78	31.77	35.79	31.32	34.04	29.9	33.88	37.02
Total Debt/Total Assets (%)	17.27	13.32	13.7	14.39	14.89	19.21	21.98	19.93	17.56	20.16	18.54	21.16	17.51	20.34	24.06
CFO/Total Liabilities	25.28	27.24	29.7	30.87	31.43	26.51	21.68	23.82	23.83	21.09	21.68	19.17	23.07	22.34	20.85
CFO/CapEx	4.94	5.25	4.84	5.04	5.65	5.82	6.42	6.05	6.69	7.03	6.41	5.29	4.55	3.91	4.7
Altman's Z-Score	- -	- -	- -	- -	- -	- -	- -	- -	- -	4.91	4.91	7.35	6.51	- -	- -

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	6.39	6.14	6.2	6.55	6.45	6.41	6.07	5.91	5.74	5.89	5.46	5.46	5.89	5.98	5.88
Days Sales Outstanding	57.12	59.43	58.92	55.73	56.56	56.95	60.13	61.72	63.56	62	66.89	66.9	61.96	61.06	62.04
Inventory Turnover	3.49	3.14	2.91	2.83	2.65	2.69	3.01	3.12	3.13	3.1	2.37	2.38	2.48	2.33	2.27
Days Inventory Outstanding	104.54	116.12	125.57	128.87	137.6	135.66	121.31	116.97	116.69	117.9	153.87	153.26	147.42	156.95	160.66
Accounts Payable Turnover	3.75	3.96	3.76	3.32	2.99	3.22	3.66	3.63	3.48	3.19	2.38	2.34	2.81	2.88	2.87
Accounts Payable Turnover Days	97.38	92.22	97.15	110.04	121.93	113.32	99.64	100.63	104.9	114.57	153.5	156.16	129.71	126.67	127.18
Cash Conversion Cycle	64.29	83.32	87.34	74.56	72.23	79.29	81.8	78.05	75.35	65.33	67.26	64	79.67	91.34	95.52
Inventory to Cash Days	-47.42	-56.69	-66.66	-73.14	-81.03	-78.71	-61.17	-55.26	-53.13	-55.89	-86.98	-86.36	-85.46	-95.89	-98.62
Inventories	6,285	7,495	7,878	8,184	8,053	8,144	8,765	8,599	9,020	9,344	10,387	10,268	11,181	12,444	14,191
Raw Materials	1,206	1,416	1,224	1,214	936	952	1,140	1,114	1,117	1,410	1,592	1,719	2,355	2,337	2,530
Work In Process	1,637	2,262	2,612	2,461	2,241	2,185	2,317	2,109	1,832	2,040	2,287	1,577	1,952	2,815	3,828
Finished Goods	3,442	3,817	4,042	4,509	4,876	5,007	5,308	5,376	6,071	5,894	6,508	6,972	6,874	7,292	7,833
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	- -	- -	- -	- -	- -	- -	- -	- -	- -	217,128	276,108	817,768	422,053	372,264	486,804
- Cash & Cash Equivalents	24,542	14,911	20,927	14,523	13,732	18,972	17,824	18,107	17,305	13,985	14,487	12,889	21,859	24,105	19,709
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	19,627	16,165	18,180	18,760	19,861	27,126	34,581	30,480	27,696	35,266	33,751	39,642	29,332	36,634	47,933
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	227,209	278,251	835,129	428,458	384,376	514,635
Total Capital	76,707	80,991	92,233	88,512	91,011	97,544	94,741	90,232	87,167	98,544	107,774	116,446	98,106	108,124	129,477
Total Debt/Capital (%)	25.59	19.96	19.71	21.19	21.82	27.81	36.5	33.78	31.77	35.79	31.32	34.04	29.9	33.88	37.02
Total Debt / EV	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.16	0.12	0.05	0.07	0.1	0.09
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	2.75	3.53	10.44	5.03	4.33	5.46
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	8.5	10.22	31.02	14.93	17.6	13.34
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	11.66	14.03	41.85	20.2	26.5	16.55
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	9.58	11.8	38.97	18.25	15.44	20.32
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	11.16	13.96	47.95	23.21	20.56	25.59
Diluted Market Cap	- -	- -	- -	- -	- -	- -	- -	- -	- -	220,277	280,838	833,507	448,936	375,740	491,143
Diluted Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	230,358	282,981	850,868	455,341	387,852	518,974
EV per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	6.15	7.54	22.77	12.68	11.38	15.23
TTM Sales	65,030	67,224	71,312	74,331	70,074	71,890	76,450	81,581	82,059	82,584	78,740	79,990	85,159	88,821	94,193
TTM EBITDA	18,742	19,535	22,481	24,854	21,302	24,125	23,822	26,727	26,823	26,717	27,224	26,925	28,693	21,843	38,590
TTM Operating Income	16,153	17,032	18,957	21,137	18,289	20,891	18,897	21,175	20,970	19,914	20,943	21,013	22,009	21,249	25,596
TTM Cash Flow to Firm	14,745	15,802	17,845	19,133	20,012	19,373	21,125	23,055	23,693	23,715	23,580	21,427	23,474	24,902	25,329
TTM Free Cash Flow to Firm	11,852	12,868	14,250	15,419	16,549	16,147	17,846	19,385	20,195	20,368	19,928	17,418	18,461	18,695	20,112

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	- -	- -	- -	- -	- -	- -	- -	- -	- -	10.91	14.21	48.5	25.25	20.81	25.43
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	11.66	14.03	41.85	20.2	26.5	16.55
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	227,209	278,251	835,129	428,458	384,376	514,635
Low Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	3.79	5.4	6.53	11.19	10.24	9.65
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	2.75	3.53	10.44	5.03	4.33	5.46
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	8.5	10.22	31.02	14.93	17.6	13.34
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	- -	14.76	13.22	45.58	12.01	26.47	18.16
Price/Earnings Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	14.75	11.89	19.2	21.3	32.61	15.18
Price/Earnings High	- -	- -	- -	- -	- -	- -	- -	- -	- -	18.78	14.75	49.99	30.21	43.57	19.26
Price/Earnings Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	9.52	9.55	13.35	10.75	24.6	12.16
Price/Book Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	3.43	3.73	10.65	6.14	5.21	5.97
Price/Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	3.43	3.35	4.49	10.89	6.42	4.99
Price/Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	4.37	4.16	11.68	15.44	8.57	6.33
Price/Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	2.21	2.69	3.12	5.49	4.84	4
Price/Tangible Book Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	-8.19	-36.26	360.57	-215.44	-36.04	-27.61
Price/Tangible Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	-8.19	-32.6	151.9	-382.21	-44.41	-23.08
Price/Tangible Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	-10.42	-40.45	395.42	-542.15	-59.33	-29.27
Price/Tangible Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	-5.28	-26.19	105.61	-192.91	-33.5	-18.49
Price/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	2.63	3.51	10.22	4.96	4.19	5.17
Price/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	2.63	3.15	4.31	8.79	5.16	4.32
Price/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	- -	3.35	3.91	11.21	12.47	6.9	5.48
Price/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.7	2.53	2.99	4.44	3.89	3.46
Price/Cash Flow	- -	- -	- -	- -	- -	- -	- -	- -	- -	9.23	11.79	38.58	18.52	15.34	19.85
Price/Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	9.22	10.6	16.25	32.85	18.9	16.59
Price/Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	- -	11.74	13.16	42.31	46.6	25.25	21.04
Price/Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	5.95	8.52	11.3	16.58	14.26	13.29
Price/Free Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	10.91	12.78	20.43	44.8	25.64	21.26
Price/Free Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	- -	13.89	15.86	53.19	63.55	34.25	26.96
Price/Free Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	7.04	10.27	14.21	22.61	19.34	17.03
EV/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	2.75	3.18	4.52	8.87	5.3	4.62
EV/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	- -	3.47	3.94	11.43	12.55	7.04	5.77
EV/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.82	2.56	3.21	4.51	4.03	3.76
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	8.5	9.2	13.44	26.32	21.55	11.27
EV/EBITDA High	- -	- -	- -	- -	- -	- -	- -	- -	- -	10.72	11.39	33.95	37.24	28.61	14.1
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	5.62	7.4	9.54	13.39	16.39	9.17
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	11.66	12.62	18.13	35.61	32.46	13.99
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	- -	- -	14.7	15.64	45.81	50.38	43.09	17.5
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	7.7	10.16	12.87	18.12	24.69	11.38
Last Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	5.88	7.48	22.29	12.49	11.02	14.4
High Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	7.48	8.35	24.45	31.44	18.14	15.27
Enterprise Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	227,155	250,361	361,863	755,153	470,790	434,825
Enterprise Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	286,443	310,179	914,179	1,068,483	624,919	543,949
Enterprise Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	150,129	201,569	256,881	384,311	358,067	353,856

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	38,238	38,998	39,589	39,064	38,670	37,987	37,651	37,367	36,949	36,949	36,899	36,683	33,785	33,783	33,797
Diluted Weighted Avg Shares	38,953	39,476	40,380	40,196	39,481	39,144	38,532	38,299	37,676	37,485	37,531	37,389	35,937	34,098	34,098
Basic Weighted Avg Shares	38,238	38,998	39,589	39,064	38,670	37,987	37,651	37,367	36,949	36,949	36,899	36,683	33,785	33,783	33,797
Revenue per Share	1.7	1.72	1.8	1.9	1.81	1.89	2.03	2.18	2.22	2.24	2.13	2.18	2.52	2.63	2.79
EBITDA per Share	0.49	0.5	0.57	0.64	0.55	0.64	0.63	0.72	0.73	0.72	0.74	0.73	0.85	0.65	1.14
Operating Income per Share	0.42	0.44	0.48	0.54	0.47	0.55	0.5	0.57	0.57	0.54	0.57	0.57	0.65	0.63	0.76
Basic EPS, GAAP	0.25	0.28	0.35	0.42	0.4	0.44	0.03	0.41	0.41	0.4	0.57	0.49	1.04	0.42	0.79
Basic EPS from Cont Ops	0.25	0.27	0.35	0.42	0.4	0.44	0.03	0.41	0.41	0.4	0.48	0.45	0.39	0.42	0.79
Diluted EPS, GAAP	0.25	0.27	0.34	0.41	0.39	0.42	0.03	0.4	0.4	0.39	0.56	0.48	0.98	0.41	0.79
Diluted EPS from Cont Ops	0.25	0.27	0.34	0.41	0.39	0.42	0.03	0.4	0.4	0.39	0.47	0.44	0.37	0.41	0.79
Dividend per Share	0.16	0.17	0.18	0.2	0.21	0.23	0.24	0.25	0.27	0.28	0.3	0.32	0.35	0.35	0.37
Cash Flow per Share	0.37	0.39	0.44	0.48	0.51	0.49	0.56	0.59	0.63	0.64	0.63	0.58	0.67	0.72	0.73
Free Cash Flow per Basic Share	0.3	0.32	0.35	0.38	0.42	0.41	0.47	0.5	0.54	0.55	0.54	0.47	0.53	0.53	0.57
Cash & Equivalents per Share	0.84	0.54	0.74	0.85	0.99	1.1	0.49	0.53	0.52	0.68	0.86	0.61	0.68	0.73	0.59
Book Value per Share	1.49	1.66	1.87	1.79	1.84	1.85	1.6	1.6	1.61	1.71	2.01	2.09	2.04	2.12	2.41
Tangible Book Value per Share	0.6	0.35	0.59	0.53	0.61	0.55	-0.66	-0.49	-0.59	-0.72	-0.21	0.06	-0.06	-0.31	-0.52