TTM Technologies, Inc. Financial Ratios — TT1 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 (%)	5.45	-23.87	3.22	2.07	-3.37	4.25	13.56	15.51	3.3	13.04	3.75	6.32	-1.23	3.66	10.67
Return on Assets (%)	2.38	-10.19	1.31	0.9	-1.22	1.36	4.7	5.56	1.18	5.5	1.84	2.98	-0.56	1.66	4.85
Return on Capital (%)	3.87	- -	2.65	2.43	-12.23	3.87	8.94	- -	4.29	- -	3.79	4.8	-121.36	3.45	8.03
Return on Invested Capital (%)	4.22	- -	3.19	2.45	-10.87	4.79	9.82	- -	3.7	- -	4.13	4.39	-105.36	3.03	8.28
Gross Margin (%)	21.09	16.68	15.92	14.69	14.8	16.72	16.16	17.99	17.68	17.05	16.54	18.35	18.51	19.54	20.7
EBITDA Margin (%)	12.48	-3.19	12.47	11.34	10.2	13.97	14.56	15.4	15.45	9.23	11.27	13.8	9.09	10.9	14.17
Operating Margin (%)	10.81	5.66	4.78	3.65	3.16	7.33	8.05	5.52	5.39	5.42	5.79	6.52	4.96	6.54	9.21
Incremental Operating Margin (%)	11.13	97.57	- -	40.13	2.32	27.3	22.52	21.46	8.25	3.42	11.28	13.18	19.78	23.35	23.23
Pretax Margin (%)	5.13	-12.48	2.91	1.68	0.43	2.64	5.26	2.11	1.61	-2.2	3.12	7.33	0.01	3.44	7.24
Profit Margin (%)	2.93	-12.95	1.6	1.11	-1.24	1.38	4.67	7.76	1.94	8.43	2.42	3.79	-0.84	2.3	6.11
Net Income to Common Margin (%)	2.93	-12.95	1.6	1.11	-1.24	1.38	4.67	7.76	1.94	8.43	2.42	3.79	-0.84	2.3	6.11
Effective Tax Rate (%)	35.51	- -	39.93	34.09	385.41	46.9	10.88	- -	7.01	- -	22.32	48.28	6,402.36	32.94	15.64
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	5.45	-23.87	3.22	2.07	-3.37	4.25	13.56	15.51	3.3	13.04	3.75	6.32	-1.23	3.66	10.67

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	489	558	574	503	1,171	1,020	980	1,492	1,491	868	964	963	1,020	1,015	1,028
ST Debt	121	30	96	128	157	111	5	30	250	8	6	57	12	11	13
LT Debt	369	528	478	375	1,013	909	975	1,462	1,241	860	957	905	1,008	1,004	1,016
Total Debt/EBITDA	2.75	-12.95	3.36	3.35	5.48	2.88	2.53	4.33	4.53	4.47	3.8	2.8	5.02	3.81	2.5
Net Debt/EBITDA	1.65	-6.32	1.43	1.49	4.27	2.16	1.47	3.59	3.33	2.01	1.54	1.53	2.3	1.56	1.01
Total Debt/EBIT	5.37	-3.93	8.3	10.8	19.09	5.88	4.61	12.54	13.6	30.91	7.65	4.57	24.1	8.75	3.89
Net Debt/EBIT	3.22	-1.92	3.52	4.81	14.86	4.4	2.68	10.39	10	13.93	3.1	2.5	11.05	3.57	1.57
EBITDA to Interest Expense	6.73	-1.67	7.1	6.31	3.58	4.66	7.18	4.55	4.01	2.65	5.57	7.56	4.22	5.6	9.08
EBITDA-CapEx/Interest Expense	1.34	-7.08	2.8	1.71	1.9	3.54	4.38	2.57	2.28	1.24	3.77	5.3	0.89	1.69	2.63
EBIT to Interest Expense	5.83	2.96	2.72	2.03	1.11	2.44	3.97	1.63	1.4	1.56	2.86	3.57	2.3	3.36	5.9
Interest Expense	27	26	24	24	60	76	54	76	82	73	45	46	48	48	45
Common Equity/Total Assets	46.25	39	42.14	44.68	31.03	32.83	36.36	35.49	35.92	49.86	48.1	46.2	45.46	45.03	45.89
Long-Term Debt/Equity (%)	39.94	70.07	67.71	52.36	122.59	109.64	96.45	119.18	97.06	59.56	65.78	58.95	66.7	64.19	57.64
Long-Term Debt/Capital (%)	26.1	40.26	37.34	30.75	50.74	49.17	48.98	53.78	44.81	37.2	39.58	36.24	39.82	38.92	36.4
Long-Term Debt/Total Assets (%)	21.07	31.46	28.53	23.4	38.38	36.36	35.07	42.3	34.86	29.7	31.64	27.24	30.33	28.91	26.45
Total Debt/Equity (%)	53.04	74.06	81.35	70.26	141.63	122.98	96.9	121.62	116.6	60.12	66.22	62.69	67.49	64.92	58.36
Total Debt/Capital (%)	34.66	42.55	44.86	41.27	58.61	55.15	49.21	54.88	53.83	37.55	39.84	38.53	40.3	39.36	36.85
Total Debt/Total Assets (%)	27.98	33.25	34.28	31.39	44.35	40.79	35.23	43.16	41.88	29.98	31.85	28.96	30.68	29.24	26.78
Net Debt to Equity	31.79	36.15	34.48	31.26	110.28	92.07	56.43	100.73	85.7	27.1	26.81	34.3	30.95	26.49	23.54
Net Debt/Capital (%)	24.12	26.55	25.64	23.81	52.45	47.94	36.07	50.18	45.85	21.03	20.74	25.13	22.47	19.96	18.12
EBITDA	178	-43	171	150	214	354	387	345	329	194	253	344	203	266	412
EBITDA-CapEx	35	-183	67	41	114	269	236	195	187	91	171	241	43	80	119
Operating Income (Loss)	154	76	65	48	66	186	214	124	115	114	130	163	111	160	268

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	0.46	0.77	0.72	0.56	0.35	0.37	0.57	0.38	0.4	0.87	0.96	0.53	0.64	0.62	0.52
Current Ratio	1.54	2.07	1.76	1.61	1.37	1.47	1.7	1.79	1.42	2.41	2.52	1.96	2.03	1.99	1.93
Quick Ratio	1.18	1.59	1.36	1.19	0.96	1	1.24	1.59	1.2	2.13	2.24	1.68	1.65	1.65	1.59
CFO/Avg Current Liab	0.42	0.45	0.17	0.27	0.38	0.42	0.47	0.39	0.39	0.39	0.33	0.41	0.26	0.31	0.33
Common Equity/Total Assets	46.25	39	42.14	44.68	31.03	32.83	36.36	35.49	35.92	49.86	48.1	46.2	45.46	45.03	45.89
Long-Term Debt/Equity (%)	39.94	70.07	67.71	52.36	122.59	109.64	96.45	119.18	97.06	59.56	65.78	58.95	66.7	64.19	57.64
Long-Term Debt/Capital (%)	26.1	40.26	37.34	30.75	50.74	49.17	48.98	53.78	44.81	37.2	39.58	36.24	39.82	38.92	36.4
Long-Term Debt/Total Assets (%)	21.07	31.46	28.53	23.4	38.38	36.36	35.07	42.3	34.86	29.7	31.64	27.24	30.33	28.91	26.45
Total Debt/Equity (%)	53.04	74.06	81.35	70.26	141.63	122.98	96.9	121.62	116.6	60.12	66.22	62.69	67.49	64.92	58.36
Total Debt/Capital (%)	34.66	42.55	44.86	41.27	58.61	55.15	49.21	54.88	53.83	37.55	39.84	38.53	40.3	39.36	36.85
Total Debt/Total Assets (%)	27.98	33.25	34.28	31.39	44.35	40.79	35.23	43.16	41.88	29.98	31.85	28.96	30.68	29.24	26.78
CFO/Total Liabilities	21.7	19.76	7.37	14.65	13.09	17.85	18.79	12.25	13.67	19.78	11.25	15.26	10.33	12.41	14.05
CFO/CapEx	1.26	1.31	0.69	1.18	2.38	3.5	2.2	1.82	2.19	2.78	2.16	2.65	1.17	1.28	1
Altman's Z-Score	2.35	1.79	1.71	1.67	1.48	2.31	2.4	1.94	1.86	2.75	2.76	2.72	2.44	2.74	4.17

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	- -	4.36	4.73	4.49	5.45	5.7	5.8	4.44	4.16	4.76	5.86	5.81	5.04	5.67	5.74
Days Sales Outstanding	- -	83.64	77.17	81.21	66.96	64.03	62.93	82.13	87.84	76.69	62.28	62.87	72.49	64.41	63.57
Inventory Turnover	8.51	8.16	8.1	7.98	8.62	7.84	7.91	9.09	15.74	15.22	15.43	13.66	9.48	8.97	9.7
Days Inventory Outstanding	42.87	44.74	45.08	45.72	42.33	46.55	46.16	40.17	23.19	23.97	23.66	26.72	38.49	40.68	37.62
Accounts Payable Turnover	7.39	6.79	6.03	5.32	6.23	5.64	5.19	3.55	4.63	5.32	5.49	5.75	5.35	5.34	4.91
Accounts Payable Turnover Days	49.42	53.75	60.56	68.57	58.55	64.77	70.35	102.73	78.91	68.58	66.54	63.46	68.27	68.38	74.4
Cash Conversion Cycle	- -	74.63	61.7	58.35	50.74	45.81	38.73	19.57	32.12	32.08	19.4	26.14	42.72	36.71	26.79
Inventory to Cash Days	- -	38.9	32.09	35.49	24.63	17.48	16.77	41.96	64.65	52.72	38.63	36.15	34	23.74	25.95
Inventories	129	146	138	145	269	269	295	109	114	116	128	171	213	225	250
Raw Materials	44	47	43	44	71	73	76	98	98	104	115	146	166	178	198
Work In Process	47	46	48	58	97	105	120	10	11	8	10	20	45	46	48
Finished Goods	38	53	47	43	101	91	99	1	5	4	3	5	2	1	4
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	886	736	703	621	663	1,377	1,587	977	1,572	1,432	1,513	1,522	1,601	2,485	7,227
- Cash & Cash Equivalents	196	285	331	279	259	256	409	256	380	452	538	403	450	504	501
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	114	99	- -	- -	8	8	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	489	558	574	503	1,171	1,020	980	1,492	1,491	868	964	963	1,020	1,015	1,028
Enterprise Value	1,290	1,106	946	845	1,582	2,149	2,158	2,213	2,683	1,848	1,939	2,081	2,170	2,996	7,754
Total Capital	1,412	1,310	1,279	1,218	1,997	1,849	1,991	2,720	2,770	2,312	2,419	2,498	2,531	2,579	2,791
Total Debt/Capital (%)	34.66	42.55	44.86	41.27	58.61	55.15	49.21	54.88	53.83	37.55	39.84	38.53	40.3	39.36	36.85
Total Debt / EV	0.38	0.5	0.61	0.59	0.74	0.47	0.45	0.67	0.56	0.47	0.5	0.46	0.47	0.34	0.13
EV/Sales	0.9	0.82	0.69	0.64	0.75	0.85	0.81	0.99	1.26	0.88	0.86	0.83	0.97	1.23	2.67
EV/EBITDA	7.24	- -	5.54	5.62	7.4	6.07	5.57	6.42	8.14	9.52	7.65	6.05	10.69	11.26	18.83
EV/EBIT	14.16	- -	13.68	18.16	25.79	12.39	10.14	18.6	24.48	65.8	15.39	9.89	51.29	25.82	29.3
EV/Cash Flow to Firm	6.57	- -	11.02	5.81	23.64	6.34	5.67	- -	6.91	- -	9.15	7.02	- -	11.15	23.49
EV/Free Cash Flow to Firm	24.03	- -	- -	23.54	- -	8.47	9.41	- -	10.92	- -	14.92	10.75	- -	36.09	206.44
Diluted Market Cap	893	734	707	626	619	1,392	2,065	1,263	1,584	1,426	1,581	1,546	1,611	2,536	7,372
Diluted Enterprise Value	1,297	1,105	950	850	1,539	2,164	2,636	2,499	2,696	1,843	2,007	2,106	2,180	3,047	7,899
EV per Share	15.86	13.5	11.44	10.14	15.96	21.4	21.2	21.34	25.43	17.31	18.73	20.36	21.25	29.37	75.01
TTM Sales	1,429	1,349	1,368	1,326	2,095	2,533	2,659	2,238	2,133	2,105	2,249	2,495	2,233	2,443	2,906
TTM EBITDA	178	-43	171	150	214	354	387	345	329	194	253	344	203	266	412
TTM Operating Income	154	76	65	48	66	186	214	124	115	114	130	163	111	160	268
TTM Cash Flow to Firm	196	- -	86	146	67	339	381	- -	388	- -	212	296	-2,846	269	330
TTM Free Cash Flow to Firm	54	- -	-18	36	-33	254	229	- -	246	- -	130	194	-3,006	83	38

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	24.4	17.08	-22.11	31.01	4.5	6.53	11.38	10.26	9.35	7.76	16.69	9.09	59.56	49.57	-10,793.81
EV/EBIT	14.16	- -	13.68	18.16	25.79	12.39	10.14	18.6	24.48	65.8	15.39	9.89	51.29	25.82	29.3
Enterprise Value	1,290	1,106	946	845	1,582	2,149	2,158	2,213	2,683	1,848	1,939	2,081	2,170	2,996	7,754
Low Price	8.52	8.29	6.66	5.63	5.9	4.83	12.69	9.24	8.47	8.31	12.19	11.46	10.88	13.58	16.87
EV/Sales	0.9	0.82	0.69	0.64	0.75	0.85	0.81	0.99	1.26	0.88	0.86	0.83	0.97	1.23	2.67
EV/EBITDA	7.24	- -	5.54	5.62	7.4	6.07	5.57	6.42	8.14	9.52	7.65	6.05	10.69	11.26	18.83
Price/Earnings	21.13	- -	32.06	42.24	- -	39.38	12.75	5.61	37.95	8.03	28.55	16.06	- -	44.04	40.42
Price/Earnings Average	27.5	- -	32.53	42.51	- -	25.63	12.93	9.39	29.32	7.25	27.67	15.18	- -	32.72	23.29
Price/Earnings High	36.82	- -	39.73	48.31	- -	42.12	15.8	11.65	38.44	9.54	29.99	18.74	- -	47.43	45.49
Price/Earnings Low	16.52	- -	25.13	31.88	- -	13.88	10.38	5.5	21.58	4.98	23.82	12.37	- -	24.56	9.75
Price/Book Value	1.1	1.13	1	0.87	0.81	1.68	1.57	0.8	1.23	0.99	1.04	0.99	1.06	1.59	4.1
Price/Book Value Average	1.43	1.25	1.01	0.87	0.99	1.09	1.59	1.33	0.95	0.89	1.01	0.94	0.91	1.18	2.36
Price/Book Value High	1.91	1.65	1.23	0.99	1.3	1.79	1.94	1.65	1.24	1.18	1.09	1.16	1.15	1.71	4.62
Price/Book Value Low	0.86	1.04	0.78	0.66	0.71	0.59	1.28	0.78	0.7	0.61	0.87	0.76	0.74	0.89	0.99
Price/Tangible Book Value	1.63	1.22	1.06	0.91	2.06	4.28	2.96	11.61	6.37	2.73	2.62	3.12	2.8	3.54	7.71
Price/Tangible Book Value Average	2.12	1.35	1.07	0.91	2.51	2.79	3	19.45	4.92	2.46	2.54	2.95	2.42	2.63	4.44
Price/Tangible Book Value High	2.83	1.79	1.31	1.04	3.31	4.58	3.67	24.12	6.45	3.24	2.75	3.64	3.05	3.81	8.68
Price/Tangible Book Value Low	1.27	1.12	0.83	0.69	1.82	1.51	2.41	11.39	3.62	1.69	2.18	2.41	1.94	1.97	1.86
Price/Sales	0.62	0.54	0.51	0.47	0.3	0.54	0.6	0.44	0.73	0.68	0.69	0.61	0.72	1.01	2.47
Price/Sales Average	0.81	0.61	0.52	0.47	0.36	0.35	0.6	0.73	0.57	0.61	0.67	0.58	0.62	0.75	1.42
Price/Sales High	1.08	0.8	0.64	0.54	0.47	0.58	0.74	0.9	0.74	0.8	0.73	0.71	0.79	1.09	2.78
Price/Sales Low	0.48	0.5	0.4	0.35	0.26	0.19	0.48	0.43	0.42	0.42	0.58	0.47	0.5	0.57	0.6
Price/Cash Flow	4.93	4.02	9.82	4.78	2.61	4.6	4.76	3.56	5.02	4.97	8.8	5.57	8.6	10.47	24.57
Price/Cash Flow Average	6.42	4.47	9.97	4.81	3.18	2.99	4.82	5.97	3.88	4.48	8.52	5.26	7.42	7.78	14.16
Price/Cash Flow High	8.6	5.91	12.17	5.47	4.19	4.92	5.9	7.41	5.09	5.9	9.24	6.5	9.36	11.27	27.65
Price/Cash Flow Low	3.86	3.71	7.7	3.61	2.3	1.62	3.87	3.5	2.86	3.08	7.34	4.29	5.97	5.84	5.93
Price/Free Cash Flow Average	31.76	18.97	-22.44	31.21	5.49	4.25	11.54	17.19	7.23	7	16.18	8.59	51.4	36.83	-6,220.01
Price/Free Cash Flow High	42.53	25.1	-27.4	35.46	7.24	6.98	14.11	21.32	9.47	9.21	17.54	10.61	64.81	53.39	-12,147.23
Price/Free Cash Flow Low	19.08	15.76	-17.33	23.4	3.98	2.3	9.26	10.07	5.32	4.81	13.93	7	41.34	27.64	-2,604.28
EV/Sales Average	1.09	0.88	0.7	0.64	0.82	0.66	0.82	1.28	1.09	0.81	0.84	0.8	0.87	0.97	1.61
EV/Sales High	1.36	1.08	0.81	0.7	0.95	0.89	0.95	1.46	1.27	1.01	0.9	0.94	1.04	1.3	2.98
EV/Sales Low	0.77	0.78	0.58	0.52	0.72	0.5	0.7	0.98	0.94	0.62	0.75	0.69	0.75	0.78	0.78
EV/EBITDA Average	8.74	- -	5.61	5.65	8.08	4.71	5.63	8.33	7.06	8.8	7.47	5.8	9.61	8.86	11.39
EV/EBITDA High	10.93	- -	6.53	6.22	9.28	6.34	6.55	9.47	8.21	10.9	7.96	6.78	11.38	11.97	21.03
EV/EBITDA Low	6.15	- -	4.65	4.61	7.04	3.55	4.81	6.36	6.09	6.72	6.66	5.03	8.28	7.13	5.51
EV/EBIT Average	17.09	- -	13.83	18.25	28.15	9.61	10.25	24.14	21.22	60.83	15.02	9.49	46.11	20.32	17.73
EV/EBIT High	21.38	- -	16.11	20.08	32.34	12.94	11.93	27.45	24.66	75.37	16	11.1	54.62	27.47	32.72
EV/EBIT Low	12.03	- -	11.48	14.88	24.52	7.25	8.75	18.44	18.29	46.43	13.4	8.23	39.72	16.35	8.58
Last Price	10.9	8.98	8.5	7.46	6.68	13.72	15.59	9.42	14.9	13.41	14.61	14.88	15.68	24.36	69.91
High Price	18.99	13.2	10.53	8.53	10.74	14.67	19.32	19.57	15.09	15.93	15.35	17.37	17.06	26.24	78.68
Enterprise Value Average	1,557	1,188	956	849	1,727	1,668	2,180	2,872	2,326	1,709	1,892	1,998	1,951	2,357	4,692
Enterprise Value High	1,948	1,452	1,114	934	1,984	2,245	2,538	3,265	2,704	2,117	2,015	2,335	2,312	3,187	8,661
Enterprise Value Low	1,096	1,050	794	693	1,504	1,257	1,863	2,194	2,005	1,304	1,688	1,732	1,681	1,897	2,271

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	81	82	83	83	99	100	102	104	106	107	104	102	102	102	103
Diluted Weighted Avg Shares	82	82	83	84	93	101	132	134	106	106	108	104	103	104	105
Basic Weighted Avg Shares	81	82	83	83	93	100	102	103	105	106	106	102	103	102	103
Revenue per Share	17.6	16.49	16.58	15.93	22.61	25.31	26.17	21.65	20.28	19.79	21.15	24.44	21.73	24	28.33
EBITDA per Share	2.2	-0.53	2.07	1.81	2.31	3.54	3.81	3.34	3.13	1.83	2.38	3.37	1.98	2.62	4.01
Operating Income per Share	1.9	0.93	0.79	0.58	0.71	1.86	2.11	1.2	1.09	1.07	1.23	1.59	1.08	1.57	2.61
Basic EPS, GAAP	0.52	-2.13	0.27	0.18	-0.28	0.35	1.22	1.68	0.39	1.67	0.51	0.93	-0.18	0.55	1.73
Basic EPS from Cont Ops	0.58	-2.21	0.29	0.18	-0.28	0.36	1.23	1.31	0.3	-0.15	0.51	0.93	-0.18	0.55	1.73
Diluted EPS, GAAP	0.51	-2.13	0.26	0.18	-0.28	0.34	0.94	1.3	0.39	1.67	0.5	0.91	-0.18	0.54	1.68
Diluted EPS from Cont Ops	0.58	-2.21	0.29	0.18	-0.28	0.35	0.94	1.01	0.3	-0.15	0.5	0.91	-0.18	0.54	1.68
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	2.21	2.23	0.87	1.56	2.56	2.98	3.28	2.64	2.97	2.7	1.66	2.67	1.82	2.33	2.84
Free Cash Flow per Basic Share	0.45	0.53	-0.39	0.24	1.48	2.13	1.79	1.19	1.61	1.73	0.89	1.67	0.26	0.5	-0.01
Cash & Equivalents per Share	2.45	3.49	4	3.35	2.61	2.55	4.02	2.47	3.6	4.23	5.19	3.94	4.41	4.94	4.85
Book Value per Share	9.95	7.98	8.53	8.58	8.26	8.18	9.93	11.83	12.12	13.52	14.06	15.02	14.8	15.33	17.05
Tangible Book Value per Share	6.7	7.38	8.05	8.21	3.24	3.2	5.26	0.81	2.34	4.92	5.58	4.76	5.6	6.88	9.07