Align Technology, Inc. Financial Ratios — AFW 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 (%)	15.36	10.95	10.58	21.03	17.99	20.58	21.53	33.25	34.07	77.55	22.52	10.01	12.31	11.26	10.39
Return on Assets (%)	11.85	8.35	8.1	16.02	13.42	14.85	14.55	20.86	19.45	48.45	14.33	6.08	7.4	6.85	6.59
Return on Capital (%)	15.37	10.95	10.58	21.03	17.99	20.58	21.53	33.25	33.31	- -	21.85	9.67	11.89	10.9	10.09
Return on Invested Capital (%)	15.23	11.02	10.63	21.21	18.12	21.19	20.99	33.75	32.53	- -	20.94	10.25	11.79	10.81	9.36
Gross Margin (%)	75.31	74.35	75.45	75.95	75.71	75.5	75.81	73.63	72.46	71.33	74.26	70.52	70.08	70	67.19
EBITDA Margin (%)	22.48	18.46	16.82	27.76	24.44	25.27	26.56	26.51	25.82	19.45	27.45	20.57	20.34	18.82	19.41
Operating Margin (%)	18.84	21.82	24.42	25.42	22.31	23.05	24	23.73	21.38	15.66	24.7	17.51	17	16.8	14.51
Incremental Operating Margin (%)	- -	39.63	38.98	31.89	- -	25.72	26.6	22.91	10.88	- -	39.8	147.9	2.04	11.05	- -
Pretax Margin (%)	18.75	15.05	14.11	24.99	22.01	22.46	24.76	23.73	23.38	15.33	25.61	16.04	16.6	15.23	14.51
Profit Margin (%)	13.91	10.48	9.74	19.15	17.03	17.57	15.71	20.35	18.4	71.84	19.53	9.68	11.52	10.54	10.17
Net Income to Common Margin (%)	13.91	10.48	9.74	19.15	17.03	17.57	15.71	20.35	18.4	71.84	19.53	9.68	11.52	10.54	10.17
Effective Tax Rate (%)	25.82	30.38	30.97	23.4	22.61	21.11	35.68	12.37	19.97	- -	23.75	39.64	30.59	30.81	29.89
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	15.36	10.95	10.58	21.03	17.99	20.58	21.53	33.25	34.07	77.55	22.52	10.01	12.31	11.26	10.39

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	- -	- -	- -	- -	- -	- -	- -	- -	59	86	125	127	127	119	114
ST Debt	- -	- -	- -	- -	- -	- -	- -	- -	16	22	23	27	30	31	32
LT Debt	- -	- -	- -	- -	- -	- -	- -	- -	43	64	103	100	97	88	83
Total Debt/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	0.1	0.18	0.12	0.17	0.16	0.16	0.15
Net Debt/EBITDA	-2.23	-2.96	-2.19	-0.95	-0.81	-1.43	-1.15	-1.22	-0.89	-2	-1.01	-1.23	-1.19	-1.39	-1.4
Total Debt/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	0.11	0.22	0.13	0.2	0.2	0.2	0.21
Net Debt/EBIT	-2.66	-3.58	-2.58	-1.03	-0.89	-1.56	-1.27	-1.37	-1.01	-2.48	-1.13	-1.47	-1.46	-1.72	-2.01
EBITDA to Interest Expense	2,114.45	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	1,518.29	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBIT to Interest Expense	1,771.76	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	75.59	76.86	76.18	76.19	73.18	71.3	64.7	61.04	53.83	66.96	60.97	60.55	59.67	61.98	64.96
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	3.23	1.99	2.83	2.79	2.67	2.29	2.04
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	3.09	1.94	2.74	2.69	2.58	2.22	1.98
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	1.74	1.33	1.73	1.69	1.59	1.42	1.32
Total Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	4.4	2.66	3.46	3.52	3.49	3.1	2.83
Total Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	4.21	2.6	3.35	3.4	3.37	3	2.75
Total Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	2.37	1.78	2.11	2.13	2.08	1.92	1.84
Net Debt to Equity	-49.04	-52.71	-38.32	-26.55	-19.78	-39.11	-38.94	-50.83	-40.89	-29.71	-30.35	-26.16	-25.82	-27.1	-27.04
Net Debt/Capital (%)	-96.23	-111.44	-62.13	-36.15	-24.66	-64.22	-63.78	-103.39	-64.38	-40.73	-41.51	-33.81	-33.25	-35.66	-35.68
EBITDA	108	103	111	211	207	273	391	521	621	481	1,085	768	786	753	783
EBITDA-CapEx	77	65	92	187	153	202	196	298	472	326	684	476	608	637	681
Operating Income (Loss)	90	122	161	194	189	249	354	467	514	387	976	654	657	672	585

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	1.67	2.15	2.11	2.25	1.94	1.81	1.44	1.06	0.89	0.72	0.61	0.52	0.47	0.51	0.57
Current Ratio	2.6	3.12	3.11	3.26	2.69	2.69	2.32	1.88	1.68	1.4	1.3	1.26	1.18	1.22	1.36
Quick Ratio	2.29	2.79	2.76	2.9	2.52	2.51	2.09	1.76	1.53	1.22	1.12	1.04	0.98	1.02	1.17
CFO/Avg Current Liab	1.08	0.88	1.12	1.2	1.01	0.79	1.03	0.93	0.9	0.58	0.72	0.3	0.39	0.36	0.3
Common Equity/Total Assets	75.59	76.86	76.18	76.19	73.18	71.3	64.7	61.04	53.83	66.96	60.97	60.55	59.67	61.98	64.96
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	3.23	1.99	2.83	2.79	2.67	2.29	2.04
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	3.09	1.94	2.74	2.69	2.58	2.22	1.98
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	1.74	1.33	1.73	1.69	1.59	1.42	1.32
Total Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	4.4	2.66	3.46	3.52	3.49	3.1	2.83
Total Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	4.21	2.6	3.35	3.4	3.37	3	2.75
Total Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	2.37	1.78	2.11	2.13	2.08	1.92	1.84
CFO/Total Liabilities	82.32	76.45	93.84	96.46	76.6	61.8	69.64	69.37	64.72	41.49	50.55	24.24	32.03	31.25	27.16
CFO/CapEx	4.29	3.49	9.58	9.42	4.45	3.51	2.24	2.48	4.99	4.27	2.92	1.95	4.42	6.39	5.79
Altman's Z-Score	8.99	9.52	17	13.52	11.74	13.66	19.47	15	13.6	17.24	15.38	6	6.88	5.73	4.88

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	6.11	5.88	6.22	6.27	5.87	5.32	5.16	5.15	4.87	4.09	5.08	4.25	4.38	4.21	3.85
Days Sales Outstanding	59.71	62.09	58.67	58.23	62.23	68.61	70.8	70.83	75.02	89.18	71.79	85.85	83.31	86.67	94.87
Inventory Turnover	19.83	11.72	11.14	12.26	11.61	11.36	12.12	11.88	7.91	5.64	5.51	3.87	3.64	4.35	5.51
Days Inventory Outstanding	18.4	31.16	32.75	29.78	31.45	32.14	30.11	30.73	46.17	64.71	66.29	94.33	100.4	83.84	66.25
Accounts Payable Turnover	8.33	6.68	7.28	7.3	6.6	8.65	11.05	10.74	9.5	6.42	7.24	8.29	9.24	10.43	11.26
Accounts Payable Turnover Days	43.81	54.65	50.1	50.02	55.33	42.2	33.05	33.98	38.44	56.89	50.39	44.03	39.5	34.98	32.41
Cash Conversion Cycle	34.31	38.6	41.32	37.98	38.35	58.55	67.87	67.58	82.74	97.01	87.68	136.15	144.22	135.52	128.71
Inventory to Cash Days	41.31	30.93	25.92	28.45	30.78	36.47	40.69	40.1	28.85	24.48	5.51	-8.47	-17.09	2.83	28.61
Inventories	9	15	14	16	19	27	32	56	112	139	230	339	297	254	226
Raw Materials	5	8	5	8	10	10	13	26	55	76	123	173	145	124	107
Work In Process	2	4	4	3	7	11	12	14	31	31	52	97	91	74	66
Finished Goods	2	4	5	5	2	7	7	16	26	31	55	69	60	56	53
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	1,863	2,189	4,951	4,478	5,094	7,697	18,080	16,767	21,789	41,176	51,237	16,234	20,880	15,437	11,148
- Cash & Cash Equivalents	241	306	243	200	168	389	450	637	550	961	1,099	942	937	1,044	1,095
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	- -	- -	- -	- -	- -	- -	- -	59	86	125	127	127	119	114
Enterprise Value	1,615	1,854	4,581	4,023	4,567	7,056	17,359	16,032	20,980	40,302	50,191	15,362	20,034	14,512	10,167
Total Capital	491	581	634	753	848	995	1,154	1,253	1,405	3,320	3,748	3,728	3,757	3,971	4,164
Total Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	4.21	2.6	3.35	3.4	3.37	3	2.75
Total Debt / EV	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.01	0.01	0.01	0.01
EV/Sales	3.37	3.31	6.94	5.28	5.4	6.53	11.78	8.15	8.72	16.3	12.7	4.11	5.19	3.63	2.52
EV/EBITDA	14.97	17.93	41.26	19.03	22.1	25.86	44.36	30.75	33.76	83.84	46.25	19.99	25.5	19.28	12.98
EV/EBIT	17.87	21.67	48.62	20.78	24.21	28.35	49.09	34.36	38.67	104.09	51.4	23.91	31.14	23.88	18.63
EV/Cash Flow to Firm	12.37	13.86	24.63	17.73	19.19	28.49	39.58	28.9	28.08	- -	42.81	27.01	25.5	19.66	17.14
EV/Free Cash Flow to Firm	16.13	19.43	27.5	19.84	24.75	39.85	71.48	48.38	35.11	- -	65.06	55.49	32.95	23.31	20.72
Diluted Market Cap	1,899	2,255	5,074	4,594	5,224	7,884	18,485	17,099	22,252	41,370	51,862	16,477	21,295	15,676	11,339
Diluted Enterprise Value	1,651	1,920	4,704	4,139	4,696	7,243	17,764	16,364	21,443	40,495	50,816	15,604	20,449	14,752	10,358
EV per Share	20.5	23	56.85	50.16	57.45	88.7	216.88	200.96	267.49	511.05	637.67	198.81	266.85	196.52	142.47
TTM Sales	480	560	660	762	845	1,080	1,473	1,966	2,407	2,472	3,953	3,735	3,862	3,999	4,035
TTM EBITDA	108	103	111	211	207	273	391	521	621	481	1,085	768	786	753	783
TTM Operating Income	90	122	161	194	189	249	354	467	514	387	976	654	657	672	585
TTM Cash Flow to Firm	131	134	186	227	238	248	439	555	747	- -	1,173	569	786	738	593
TTM Free Cash Flow to Firm	100	95	167	203	185	177	243	331	598	- -	771	277	608	623	491

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	18.97	23.63	30.46	22.65	28.31	44.52	76.12	51.6	37.24	81.56	67.23	59.52	35.02	25.18	23.1
EV/EBIT	17.87	21.67	48.62	20.78	24.21	28.35	49.09	34.36	38.67	104.09	51.4	23.91	31.14	23.88	18.63
Enterprise Value	1,615	1,854	4,581	4,023	4,567	7,056	17,359	16,032	20,980	40,302	50,191	15,362	20,034	14,512	10,167
Low Price	15.15	22.65	25.95	42.26	51.68	57.99	88.46	189.95	171.05	137.32	497.15	176.49	179.38	202.34	122.52
EV/Sales	3.37	3.31	6.94	5.28	5.4	6.53	11.78	8.15	8.72	16.3	12.7	4.11	5.19	3.63	2.52
EV/EBITDA	14.97	17.93	41.26	19.03	22.1	25.86	44.36	30.75	33.76	83.84	46.25	19.99	25.5	19.28	12.98
Price/Earnings	27.64	37.26	76.97	30.91	35.59	40.73	78.17	42.04	49.83	23.16	66.54	45.44	47.76	37.15	27.61
Price/Earnings Average	24.87	41.04	50.63	29.62	33.05	33.98	55.52	59.02	44.48	13.5	63.09	67.38	51.17	45.61	29.6
Price/Earnings High	28.92	53.16	86.49	36.58	38.02	43.44	92.02	79.47	59.55	23.89	75.04	140.74	69.68	58.61	41.45
Price/Earnings Low	17.71	31.08	32.51	23.4	28.71	24.41	30.61	38	30.68	6.09	50.82	38.17	30.8	35.96	21.66
Price/Book Value	3.8	3.77	7.81	5.95	6.01	7.73	15.66	13.38	16.19	12.73	14.14	4.51	5.75	4.01	2.75
Price/Book Value Average	3.42	4.15	5.14	5.7	5.58	6.45	11.12	18.79	14.45	7.43	13.41	6.68	6.16	4.92	2.95
Price/Book Value High	3.97	5.37	8.77	7.04	6.42	8.25	18.44	25.3	19.34	13.14	15.95	13.96	8.39	6.32	4.13
Price/Book Value Low	2.43	3.14	3.3	4.5	4.85	4.63	6.13	12.09	9.97	3.35	10.8	3.79	3.71	3.88	2.16
Price/Tangible Book Value	6.1	5.02	9.02	6.68	6.63	8.43	16.97	14.32	17.15	15.49	16.56	5.24	6.67	4.67	3.22
Price/Tangible Book Value Average	5.49	5.53	5.94	6.4	6.15	7.03	12.05	20.1	15.31	9.03	15.7	7.77	7.15	5.73	3.45
Price/Tangible Book Value High	6.38	7.16	10.14	7.9	7.08	8.99	19.98	27.07	20.5	15.98	18.67	16.23	9.74	7.37	4.83
Price/Tangible Book Value Low	3.91	4.18	3.81	5.05	5.34	5.05	6.65	12.94	10.56	4.07	12.65	4.4	4.3	4.52	2.52
Price/Sales	3.84	3.91	7.5	5.92	6.06	7.15	12.28	8.56	9.17	16.64	13	4.4	5.5	3.91	2.81
Price/Sales Average	3.46	4.3	4.93	5.67	5.63	5.97	8.72	12.01	8.18	9.7	12.32	6.52	5.9	4.81	3.01
Price/Sales High	4.02	5.57	8.42	7	6.48	7.63	14.45	16.17	10.96	17.17	14.66	13.63	8.03	6.18	4.22
Price/Sales Low	2.46	3.26	3.17	4.48	4.89	4.29	4.81	7.73	5.64	4.38	9.93	3.7	3.55	3.79	2.2
Price/Cash Flow	14.13	16.35	26.61	19.87	21.54	31.2	41.25	30.34	29.53	62.1	43.81	28.89	27.05	21.2	19.1
Price/Cash Flow Average	12.72	18	17.5	19.04	20	26.02	29.3	42.59	26.36	36.22	41.54	42.84	28.98	26.03	20.48
Price/Cash Flow High	14.79	23.32	29.9	23.51	23.01	33.27	48.56	57.34	35.29	64.08	49.41	89.48	39.47	33.45	28.67
Price/Cash Flow Low	9.06	13.63	11.24	15.04	17.37	18.7	16.15	27.42	18.18	16.33	33.46	24.26	17.45	20.52	14.98
Price/Free Cash Flow Average	17.07	26.02	20.04	21.7	26.28	37.14	54.06	72.44	33.24	47.56	63.74	88.26	37.52	30.91	24.77
Price/Free Cash Flow High	19.85	33.71	34.23	26.8	30.24	47.48	89.6	97.54	44.5	84.15	75.81	184.37	51.1	39.72	34.68
Price/Free Cash Flow Low	12.16	19.7	12.87	17.15	22.83	26.68	29.81	46.63	22.93	21.45	51.34	50	22.59	24.37	18.12
EV/Sales Average	2.98	3.71	4.37	5.04	4.97	5.35	8.23	11.6	7.75	9.36	12.03	6.21	5.57	4.51	2.72
EV/Sales High	3.54	4.98	7.87	6.36	5.81	7.01	13.95	15.74	10.48	16.83	14.35	13.23	7.67	5.86	3.9
EV/Sales Low	1.97	2.66	2.61	3.85	4.24	3.68	4.32	7.33	5.24	4.03	9.64	3.42	3.27	3.51	1.92
EV/EBITDA Average	13.24	20.08	25.99	18.14	20.34	21.18	30.97	43.74	29.99	48.14	43.81	30.2	27.39	23.95	14.01
EV/EBITDA High	15.77	26.97	46.77	22.91	23.78	27.73	52.54	59.39	40.6	86.56	52.28	64.31	37.7	31.13	20.11
EV/EBITDA Low	8.77	14.42	15.5	13.88	17.33	14.56	16.25	27.66	20.29	20.71	35.1	16.61	16.06	18.62	9.91
EV/EBIT Average	15.8	24.26	30.64	19.82	22.28	23.22	34.27	48.87	34.36	59.76	48.69	36.11	33.46	29.67	20.1
EV/EBIT High	18.82	32.58	55.12	25.02	26.05	30.41	58.14	66.35	46.51	107.48	58.11	76.9	46.04	38.56	28.86
EV/EBIT Low	10.46	17.42	18.27	15.16	18.99	15.96	17.98	30.9	23.24	25.71	39.01	19.86	19.62	23.07	14.22
Last Price	23.65	27.16	61.44	55.83	64.08	96.75	225.89	210.18	277.81	522.15	650.96	210.11	278.12	209.04	156.21
High Price	24.74	38.75	69.03	66.06	68.45	103.19	265.9	397.27	331.99	538.76	734.09	650.84	405.8	329.82	234.45
Enterprise Value Average	1,428	2,076	2,886	3,836	4,203	5,780	12,119	22,802	18,641	23,139	47,537	23,202	21,524	18,030	10,969
Enterprise Value High	1,701	2,788	5,193	4,844	4,914	7,569	20,561	30,958	25,230	41,612	56,734	49,416	29,619	23,432	15,751
Enterprise Value Low	945	1,491	1,721	2,935	3,581	3,973	6,359	14,418	12,607	9,955	38,085	12,764	12,621	14,018	7,763

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	79	81	81	80	80	80	80	80	78	79	79	77	75	74	71
Diluted Weighted Avg Shares	80	83	83	82	82	81	82	81	80	79	80	78	77	75	73
Basic Weighted Avg Shares	78	81	81	81	80	80	80	80	79	79	79	78	76	75	73
Revenue per Share	6.15	6.95	8.2	9.43	10.57	13.52	18.4	24.56	30.3	31.39	50.09	47.76	50.54	53.41	55.62
EBITDA per Share	1.38	1.28	1.38	2.62	2.58	3.42	4.89	6.51	7.82	6.1	13.75	9.83	10.28	10.05	10.8
Operating Income per Share	1.16	1.52	2	2.4	2.36	3.12	4.42	5.83	6.48	4.92	12.37	8.36	8.59	8.97	8.07
Basic EPS, GAAP	0.86	0.73	0.8	1.81	1.8	2.38	2.89	5	5.57	22.55	9.78	4.62	5.82	5.63	5.66
Basic EPS from Cont Ops	0.86	0.73	0.8	1.81	1.8	2.38	2.89	5	5.57	22.55	9.78	4.62	5.82	5.63	5.66
Diluted EPS, GAAP	0.83	0.71	0.78	1.77	1.77	2.33	2.83	4.92	5.53	22.41	9.69	4.61	5.81	5.62	5.65
Diluted EPS from Cont Ops	0.83	0.71	0.78	1.77	1.77	2.33	2.83	4.92	5.53	22.41	9.69	4.61	5.81	5.62	5.65
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	1.67	1.66	2.31	2.81	2.98	3.1	5.48	6.93	9.41	8.41	14.86	7.27	10.28	9.86	8.18
Free Cash Flow per Basic Share	1.28	1.19	2.07	2.51	2.31	2.22	3.03	4.14	7.52	6.44	9.78	3.54	7.96	8.32	6.77
Cash & Equivalents per Share	3.15	4.15	4.59	5.67	6.63	8.05	9.01	9.22	11.07	12.18	14.88	12.94	12.96	14.14	15.34
Book Value per Share	6.23	7.21	7.87	9.39	10.67	12.51	14.42	15.7	17.16	41.01	46.03	46.61	48.36	52.16	56.74
Tangible Book Value per Share	3.88	5.41	6.81	8.36	9.67	11.48	13.31	14.68	16.2	33.72	39.31	40.1	41.68	44.77	48.53