CONMED Corporation Financial Ratios — CNMD 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 (%)	0.13	6.86	5.92	5.42	5.23	2.52	9.16	6.32	4.17	1.34	8.37	-10.53	8.16	14.74	4.72
Return on Assets (%)	0.08	4.02	3.31	2.94	2.77	1.21	4.13	3	1.82	0.54	3.56	-3.97	2.8	5.75	2.03
Return on Capital (%)	- -	5.98	5.02	4.43	4.12	2.72	- -	5.14	5.17	- -	6.34	- -	5.33	8.85	3.62
Return on Invested Capital (%)	- -	5.95	5.04	4.42	4.11	2.95	- -	5.15	5.54	- -	6.42	- -	5.35	8.88	3.65
Gross Margin (%)	51.71	52.9	54.07	54.6	53.08	53.48	54.12	54.57	54.94	53.37	56.21	54.64	54.33	56.08	54.59
EBITDA Margin (%)	6.49	14.58	13.68	13.31	13.22	12.18	13.11	15.36	15.86	13.76	17.86	13.35	15.46	20.82	12.87
Operating Margin (%)	9.46	8.86	7.41	7.13	7.12	4.93	5.89	8.29	8.28	5.33	10.86	6.7	9.69	15.33	7.46
Incremental Operating Margin (%)	101.14	- -	258.14	16.43	7.71	- -	28.17	38.53	8.18	35.73	42.99	- -	25.37	128.03	- -
Pretax Margin (%)	-0.32	7.75	6.64	6.31	6.28	2.54	3.61	5.89	3.27	0.19	7.23	-6.78	6.49	12.47	5.17
Profit Margin (%)	0.1	5.28	4.71	4.35	4.24	1.92	6.97	4.75	3	1.1	6.19	-7.71	5.18	10.13	3.42
Net Income to Common Margin (%)	0.1	5.28	4.71	4.35	4.24	1.92	6.97	4.75	3	1.1	6.19	-7.71	5.18	10.13	3.42
Effective Tax Rate (%)	- -	31.94	29.02	31.03	32.44	24.31	- -	19.35	8.34	- -	14.45	- -	20.25	18.77	33.83
Dvd Payout Ratio (%)	- -	31.77	46.46	68.21	72.48	151.48	40.2	54.93	78.97	239.76	37.18	-29.73	38.01	18.62	52.59
Sustainable Growth Rate (%)	0.13	4.68	3.17	1.72	1.44	-1.3	5.48	2.85	0.88	-1.87	5.26	-13.66	5.06	12	2.24

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	144	162	216	241	271	498	486	457	793	754	685	1,055	974	906	835
ST Debt	55	1	1	1	1	10	15	18	21	18	12	70	1	1	1
LT Debt	89	161	214	240	269	488	472	439	772	735	672	985	973	905	834
Total Debt/EBITDA	3.05	1.45	2.07	2.45	2.85	5.36	4.66	3.46	5.24	6.35	3.79	7.56	5.06	3.33	4.72
Net Debt/EBITDA	2.5	1.24	1.54	1.78	2.09	5.07	4.35	3.33	4.9	6.12	3.68	7.35	4.93	3.24	4.49
Total Debt/EBIT	17.34	2.48	3.81	4.57	5.29	13.23	10.36	6.41	10.03	16.38	6.24	15.06	8.07	4.52	8.14
Net Debt/EBIT	14.2	2.12	2.85	3.32	3.88	12.5	9.67	6.16	9.38	15.79	6.05	14.64	7.87	4.4	7.74
EBITDA to Interest Expense	4.45	19.52	18.6	16.12	15.76	6.05	5.74	6.39	3.55	2.69	5.09	4.83	4.84	7.3	5.69
EBITDA-CapEx/Interest Expense	2.79	15.76	15.31	13.6	13.27	5.09	5.03	5.6	3.08	2.4	4.67	4.08	4.36	6.95	5.05
EBIT to Interest Expense	6.48	11.86	10.07	8.64	8.49	2.45	2.58	3.45	1.85	1.04	3.09	2.42	3.03	5.37	3.3
Interest Expense	11	6	6	6	6	15	18	21	43	44	35	29	40	37	31
Common Equity/Total Assets	61.25	56.26	55.6	52.93	53.11	43.69	46.5	48.37	40.02	40.48	44.47	32.45	36.27	41.74	44.42
Long-Term Debt/Equity (%)	15.52	26.49	35.37	41.32	46.06	84.1	74.71	66.22	108.7	103.69	85.61	132.13	116.65	94.02	80.75
Long-Term Debt/Capital (%)	12.41	20.91	26.09	29.2	31.48	45.25	42.2	39.19	51.36	50.27	45.74	54.72	53.82	48.44	44.66
Long-Term Debt/Total Assets (%)	9.51	14.9	19.66	21.87	24.46	36.74	34.74	32.03	43.51	41.97	38.07	42.87	42.31	39.24	35.87
Total Debt/Equity (%)	25.04	26.66	35.55	41.53	46.29	85.86	77.04	68.99	111.64	106.29	87.17	141.48	116.74	94.09	80.82
Total Debt/Capital (%)	20.03	21.05	26.23	29.35	31.64	46.2	43.51	40.82	52.75	51.52	46.57	58.59	53.86	48.48	44.7
Total Debt/Total Assets (%)	15.34	15	19.77	21.98	24.58	37.51	35.82	33.37	44.68	43.02	38.77	45.91	42.34	39.28	35.9
Net Debt to Equity	20.5	22.76	26.58	30.12	33.89	81.14	71.87	66.35	104.45	102.43	84.51	137.6	113.82	91.55	76.87
Net Debt/Capital (%)	17.01	18.54	21	23.15	25.31	44.79	41.82	39.88	50.22	50.6	45.8	57.91	53.23	47.79	43.46
EBITDA	47	112	104	99	95	93	104	132	151	119	180	140	192	272	177
EBITDA-CapEx	30	90	86	83	80	78	92	116	131	106	166	118	173	259	157
Operating Income (Loss)	69	68	57	53	51	38	47	71	79	46	110	70	121	200	103

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	0.2	0.19	0.49	0.57	0.61	0.24	0.22	0.11	0.14	0.14	0.11	0.1	0.08	0.09	0.13
Current Ratio	2.72	2.79	3.34	3.29	3.01	2.9	2.38	2.33	2.11	2.19	2.34	1.96	1.98	2.3	2.14
Quick Ratio	1.23	1.32	1.79	1.69	1.72	1.54	1.33	1.24	1.14	1.08	1.04	0.74	0.86	0.94	0.92
CFO/Avg Current Liab	0.66	0.74	0.68	0.57	0.43	0.34	0.5	0.48	0.55	0.34	0.58	0.14	0.41	0.57	0.58
Common Equity/Total Assets	61.25	56.26	55.6	52.93	53.11	43.69	46.5	48.37	40.02	40.48	44.47	32.45	36.27	41.74	44.42
Long-Term Debt/Equity (%)	15.52	26.49	35.37	41.32	46.06	84.1	74.71	66.22	108.7	103.69	85.61	132.13	116.65	94.02	80.75
Long-Term Debt/Capital (%)	12.41	20.91	26.09	29.2	31.48	45.25	42.2	39.19	51.36	50.27	45.74	54.72	53.82	48.44	44.66
Long-Term Debt/Total Assets (%)	9.51	14.9	19.66	21.87	24.46	36.74	34.74	32.03	43.51	41.97	38.07	42.87	42.31	39.24	35.87
Total Debt/Equity (%)	25.04	26.66	35.55	41.53	46.29	85.86	77.04	68.99	111.64	106.29	87.17	141.48	116.74	94.09	80.82
Total Debt/Capital (%)	20.03	21.05	26.23	29.35	31.64	46.2	43.51	40.82	52.75	51.52	46.57	58.59	53.86	48.48	44.7
Total Debt/Total Assets (%)	15.34	15	19.77	21.98	24.58	37.51	35.82	33.37	44.68	43.02	38.77	45.91	42.34	39.28	35.9
CFO/Total Liabilities	28.41	20.18	16.72	12.61	9.86	5.33	9.02	10.57	8.94	6.19	11.4	2.15	8.55	12.43	13.2
CFO/CapEx	5.87	4.42	4.39	4.23	3.39	2.7	5.11	4.53	4.74	4.96	7.52	1.53	6.59	12.76	8.62
Altman's Z-Score	4.59	4.61	4.93	4.87	4.71	4.34	4.53	5.14	5.2	4.91	6.07	3.79	4.51	4.55	3.75

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	5.16	5.58	5.46	5.49	5.47	5.41	5.05	4.93	5.15	4.71	5.6	5.57	5.74	5.45	5.66
Days Sales Outstanding	70.72	65.37	66.89	66.51	66.78	67.43	72.25	74	70.82	77.5	65.2	65.5	63.58	67.02	64.46
Inventory Turnover	2.05	2.23	2.34	2.31	2.4	2.64	2.64	2.64	2.7	2.24	2.08	1.68	1.75	1.73	1.78
Days Inventory Outstanding	177.86	164	156.01	158.25	152.24	138.33	138.52	138.34	135.36	163.13	175.87	217.03	208.87	211.45	205.31
Accounts Payable Turnover	16.14	15.59	13.21	13.32	11.04	9.37	8.86	8.45	8.05	7.91	8.6	8.74	6.86	6.33	6.46
Accounts Payable Turnover Days	22.62	23.41	27.63	27.41	33.07	38.96	41.18	43.19	45.36	46.12	42.45	41.77	53.19	57.71	56.47
Cash Conversion Cycle	225.96	205.95	195.26	197.36	185.95	166.8	169.59	169.16	160.82	194.51	198.61	240.76	219.25	220.77	213.3
Inventory to Cash Days	-107.13	-98.63	-89.12	-91.74	-85.46	-70.9	-66.27	-64.34	-64.54	-85.63	-110.67	-151.53	-145.29	-144.43	-140.85
Inventories	168	156	143	148	133	136	141	155	165	195	232	332	318	347	356
Raw Materials	52	45	39	45	48	43	42	46	51	72	83	111	107	115	110
Work In Process	15	14	15	14	14	13	15	15	15	16	17	26	29	31	33
Finished Goods	101	97	89	89	72	80	85	94	98	107	131	195	182	201	213
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	717	793	1,172	1,239	1,221	1,229	1,425	1,806	3,178	3,236	4,164	2,702	3,369	2,115	1,257
- Cash & Cash Equivalents	26	24	54	66	73	27	33	18	26	27	21	29	24	24	41
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	144	162	216	241	271	498	486	457	793	754	685	1,055	974	906	835
Enterprise Value	835	931	1,333	1,414	1,419	1,700	1,879	2,245	3,946	3,962	4,828	3,728	4,319	2,996	2,052
Total Capital	717	769	822	823	856	1,079	1,118	1,119	1,504	1,463	1,470	1,800	1,808	1,868	1,868
Total Debt/Capital (%)	20.03	21.05	26.23	29.35	31.64	46.2	43.51	40.82	52.75	51.52	46.57	58.59	53.86	48.48	44.7
Total Debt / EV	0.17	0.17	0.16	0.17	0.19	0.29	0.26	0.2	0.2	0.19	0.14	0.28	0.23	0.3	0.41
EV/Sales	1.15	1.21	1.75	1.91	1.97	2.23	2.36	2.61	4.13	4.59	4.78	3.57	3.47	2.29	1.49
EV/EBITDA	17.74	8.33	12.77	14.35	14.93	18.28	17.99	17	26.06	33.4	26.75	26.71	22.44	11.01	11.6
EV/EBIT	100.88	14.28	23.6	26.79	27.73	45.13	40.03	31.49	49.87	86.11	44	53.22	35.81	14.96	19.99
EV/Cash Flow to Firm	- -	9.4	15.7	20.38	25.8	33.01	- -	24.58	29.39	- -	33.97	- -	27.5	15.19	10.73
EV/Free Cash Flow to Firm	- -	12	20.05	26.19	35.49	46.26	- -	30	34.55	- -	37.94	- -	31.29	16.27	11.97
Diluted Market Cap	735	801	1,195	1,248	1,227	1,235	1,436	1,855	3,298	3,300	4,567	2,663	3,455	2,132	1,265
Diluted Enterprise Value	852	939	1,356	1,424	1,425	1,706	1,890	2,294	4,066	4,026	5,231	3,689	4,404	3,013	2,059
EV per Share	29.87	32.82	48.34	51.31	51.21	61.1	67.2	79.82	138.83	137.14	164.36	122.29	140.37	96.96	66.24
TTM Sales	725	767	763	740	719	764	796	860	955	862	1,011	1,045	1,245	1,307	1,375
TTM EBITDA	47	112	104	99	95	93	104	132	151	119	180	140	192	272	177
TTM Operating Income	69	68	57	53	51	38	47	71	79	46	110	70	121	200	103
TTM Cash Flow to Firm	- -	99	85	69	55	52	- -	91	134	- -	142	- -	157	197	191
TTM Free Cash Flow to Firm	- -	78	66	54	40	37	- -	75	114	- -	127	- -	138	184	171

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	8.6	10.87	19.12	25.09	34.17	49.16	27.23	31.87	43.94	64.05	47.13	229.94	32.5	13.85	8.38
EV/EBIT	100.88	14.28	23.6	26.79	27.73	45.13	40.03	31.49	49.87	86.11	44	53.22	35.81	14.96	19.99
Enterprise Value	835	931	1,333	1,414	1,419	1,700	1,879	2,245	3,946	3,962	4,828	3,728	4,319	2,996	2,052
Low Price	20.51	24.78	27.86	35.85	37.94	35.51	39.74	50.02	60.13	37.66	106.15	71.09	88.01	61.05	38.32
EV/Sales	1.15	1.21	1.75	1.91	1.97	2.23	2.36	2.61	4.13	4.59	4.78	3.57	3.47	2.29	1.49
EV/EBITDA	17.74	8.33	12.77	14.35	14.93	18.28	17.99	17	26.06	33.4	26.75	26.71	22.44	11.01	11.6
Price/Earnings	964.2	19.54	32.78	38.27	39.94	83.75	25.66	44.19	110.68	336.35	66.1	- -	52.1	15.94	26.78
Price/Earnings Average	974.72	19.61	25.76	36.47	45.61	78.99	24.53	47.11	88.13	253.78	61.81	- -	51.99	17.57	35.28
Price/Earnings High	1,116.69	22.33	35.15	42.96	55	95.11	27.58	57.46	115.61	345.24	74.19	- -	65.88	26.48	49.27
Price/Earnings Low	770.38	17.32	21.49	30.51	34.4	67.33	20.01	34.43	59.51	113.1	49.5	- -	41.87	14.22	25.27
Price/Book Value	1.25	1.31	1.93	2.13	2.09	2.12	2.26	2.73	4.47	4.56	5.3	3.62	4.04	2.2	1.22
Price/Book Value Average	1.27	1.31	1.52	2.03	2.38	2	2.16	2.91	3.56	3.44	4.96	4.46	4.03	2.42	1.6
Price/Book Value High	1.45	1.49	2.07	2.39	2.87	2.4	2.43	3.55	4.67	4.68	5.95	6.36	5.11	3.65	2.24
Price/Book Value Low	1	1.16	1.27	1.7	1.8	1.7	1.76	2.12	2.41	1.53	3.97	2.91	3.25	1.96	1.15
Price/Tangible Book Value	5.03	32.62	30.49	143.62	75.11	-5.19	-7.68	-11.93	-7.22	-7.87	-13.74	-3.6	-5.42	-4.59	-3.53
Price/Tangible Book Value Average	5.08	32.74	23.95	136.86	85.78	-4.9	-7.34	-12.72	-5.75	-5.94	-12.84	-4.42	-5.4	-5.06	-4.65
Price/Tangible Book Value High	5.82	37.27	32.69	161.22	103.43	-5.9	-8.26	-15.52	-7.54	-8.08	-15.42	-6.31	-6.85	-7.63	-6.5
Price/Tangible Book Value Low	4.02	28.92	19.98	114.52	64.69	-4.18	-5.99	-9.3	-3.88	-2.65	-10.29	-2.88	-4.35	-4.1	-3.33
Price/Sales	1	1.03	1.54	1.66	1.69	1.61	1.79	2.1	3.32	3.71	4.09	2.55	2.7	1.62	0.92
Price/Sales Average	1.01	1.04	1.21	1.59	1.93	1.52	1.71	2.24	2.64	2.8	3.82	3.13	2.69	1.78	1.21
Price/Sales High	1.16	1.18	1.66	1.87	2.33	1.83	1.92	2.73	3.46	3.81	4.59	4.47	3.41	2.68	1.69
Price/Sales Low	0.8	0.91	1.01	1.33	1.46	1.29	1.39	1.64	1.78	1.25	3.06	2.04	2.17	1.44	0.87
Price/Cash Flow	7.04	8.31	14.55	18.9	23.92	30.79	21.72	24.17	33.3	49.61	36.99	79.81	26.79	12.64	7.38
Price/Cash Flow Average	7.12	8.34	11.44	18.01	27.32	29.04	20.76	25.76	26.51	37.43	34.59	98.15	26.73	13.94	9.73
Price/Cash Flow High	8.15	9.49	15.61	21.22	32.95	34.97	23.34	31.43	34.78	50.92	41.51	140.01	33.88	21	13.58
Price/Cash Flow Low	5.62	7.37	9.54	15.07	20.61	24.76	16.93	18.83	17.9	16.68	27.7	64.01	21.53	11.28	6.97
Price/Free Cash Flow Average	8.7	10.91	15.02	23.91	39.03	46.36	26.03	33.98	34.99	48.33	44.07	282.8	32.42	15.27	11.04
Price/Free Cash Flow High	9.96	12.42	20.5	28.16	47.06	55.82	29.26	41.45	45.9	65.75	52.9	403.41	41.09	23.01	15.42
Price/Free Cash Flow Low	6.87	9.64	12.53	20	29.43	39.52	21.23	24.83	23.63	21.54	35.29	184.42	26.12	12.36	7.91
EV/Sales Average	1.16	1.22	1.42	1.83	2.21	2.14	2.28	2.75	3.45	3.67	4.51	4.16	3.46	2.46	1.78
EV/Sales High	1.31	1.36	1.86	2.12	2.61	2.45	2.49	3.24	4.28	4.69	5.28	5.52	4.19	3.36	2.26
EV/Sales Low	0.95	1.1	1.22	1.57	1.74	1.91	1.97	2.15	2.59	2.1	3.74	3.05	2.94	2.12	1.44
EV/EBITDA Average	17.9	8.35	10.37	13.76	16.75	17.53	17.39	17.91	21.78	26.7	25.25	31.16	22.4	11.8	13.85
EV/EBITDA High	20.15	9.34	13.59	15.89	19.77	20.08	19.01	21.11	26.99	34.12	29.58	41.32	27.07	16.14	17.57
EV/EBITDA Low	14.67	7.52	8.91	11.8	13.15	15.69	14.98	13.98	16.35	15.29	20.96	22.88	19	10.17	11.2
EV/EBIT Average	101.83	14.33	19.15	25.68	31.11	43.27	38.69	33.16	41.69	68.85	41.54	62.09	35.75	16.04	23.88
EV/EBIT High	114.59	16.01	25.09	29.66	36.72	49.55	42.3	39.1	51.66	87.97	48.65	82.32	43.2	21.93	30.28
EV/EBIT Low	83.46	12.9	16.45	22.03	24.42	38.73	33.34	25.9	31.3	39.43	34.47	45.58	30.32	13.82	19.3
Last Price	25.67	27.95	42.5	44.96	44.05	44.17	50.97	64.2	111.83	112	141.76	88.64	109.51	68.44	40.6
High Price	29.73	31.94	45.57	50.47	60.66	50.16	54.77	83.49	116.81	114.96	159.11	155.51	138.47	113.68	74.7
Enterprise Value Average	843	934	1,082	1,356	1,592	1,630	1,816	2,365	3,298	3,168	4,557	4,349	4,311	3,212	2,451
Enterprise Value High	948	1,044	1,418	1,566	1,879	1,867	1,985	2,788	4,087	4,047	5,337	5,767	5,210	4,394	3,108
Enterprise Value Low	691	841	930	1,163	1,250	1,459	1,565	1,847	2,476	1,814	3,782	3,193	3,657	2,768	1,981

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	28	28	28	28	28	28	28	28	28	29	29	30	31	31	31
Diluted Weighted Avg Shares	29	29	28	28	28	28	28	29	29	29	32	30	32	31	31
Basic Weighted Avg Shares	28	28	28	27	28	28	28	28	28	29	29	30	31	31	31
Revenue per Share	25.67	27.11	27.51	27.01	26.01	27.46	28.5	30.57	33.72	30.18	34.66	34.8	40.59	42.37	44.29
EBITDA per Share	1.67	3.95	3.77	3.6	3.44	3.34	3.74	4.7	5.35	4.15	6.19	4.65	6.28	8.82	5.7
Operating Income per Share	2.43	2.4	2.04	1.93	1.85	1.36	1.68	2.54	2.79	1.61	3.76	2.33	3.93	6.49	3.31
Basic EPS, GAAP	0.03	1.43	1.3	1.17	1.1	0.53	1.99	1.45	1.01	0.33	2.14	-2.68	2.1	4.29	1.52
Basic EPS from Cont Ops	0.03	1.43	1.3	1.17	1.1	0.53	1.99	1.45	1.01	0.33	2.14	-2.68	2.1	4.29	1.52
Diluted EPS, GAAP	0.03	1.41	1.28	1.16	1.09	0.52	1.97	1.41	0.97	0.32	1.94	-2.68	2.04	4.25	1.51
Diluted EPS from Cont Ops	0.03	1.41	1.28	1.16	1.09	0.52	1.97	1.41	0.97	0.32	1.94	-2.68	2.04	4.25	1.51
Dividend per Share	- -	0.45	0.6	0.8	0.8	0.8	0.8	0.8	0.8	0.8	0.8	0.8	0.8	0.8	0.8
Cash Flow per Share	3.65	3.36	2.92	2.38	1.84	1.43	2.35	2.66	3.36	2.26	3.83	1.11	4.09	5.41	5.5
Free Cash Flow per Basic Share	3.02	2.6	2.25	1.82	1.3	0.9	1.89	2.07	2.65	1.8	3.32	0.39	3.47	4.99	4.86
Cash & Equivalents per Share	0.93	0.84	1.97	2.41	2.62	0.99	1.17	0.62	0.91	0.95	0.71	0.95	0.79	0.79	1.32
Book Value per Share	20.51	21.39	21.98	21.1	21.12	20.86	22.58	23.54	25	24.54	26.74	24.45	27.12	31.15	33.36
Tangible Book Value per Share	5.11	0.86	1.39	0.31	0.59	-8.5	-6.63	-5.38	-15.49	-14.22	-10.32	-24.66	-20.22	-14.9	-11.49