Sandisk Corporation Financial Ratios — BW9 Stock

Profitability (USD)

	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2023 Y	2024 Y	2025 Y	2026 Y
As of date	12/31/2005	12/31/2006	12/31/2007	12/31/2008	12/31/2009	12/31/2010	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	06/30/2023	06/30/2024	06/30/2025	06/30/2026

Return on Common Equity (%)	17.31	5.46	4.49	-47.3	11.3	26.83	15.37	5.83	14.65	14.93	6.33	- -	- -	-16.17	91.64
Return on Assets (%)	14.2	3.94	3.07	-30.18	6.96	17.6	10.42	4.07	10.01	9.7	3.98	- -	- -	-12.39	64.43
Return on Capital (%)	17.31	4.63	3.5	- -	10.29	22.24	13.34	5.65	12.4	12.46	5.83	- -	- -	- -	84.63
Return on Invested Capital (%)	16.27	3.57	2.55	- -	9.19	21.01	12.62	5.29	12.21	12.29	5.64	- -	- -	- -	76.36
Gross Margin (%)	42.18	38.05	30.87	1.88	36.02	46.87	43.08	33.31	46.47	46.29	40.56	7.07	16.09	30.07	71.47
EBITDA Margin (%)	27.86	14.18	13.66	-49.73	21.03	34.98	33.24	22.02	32.84	32.23	22.24	-26.08	-3.66	-16.51	61.92
Operating Margin (%)	25	10.02	7.27	-27.36	14.56	30.28	27.02	13.79	26.67	24	13.13	-21.28	-6.66	6.89	61.58
Incremental Operating Margin (%)	58.5	- -	- -	220.18	666.59	74.77	8.2	136.66	84.88	- -	80.92	- -	147.49	137.43	92.77
Pretax Margin (%)	26.6	13.22	10.23	-58.26	14.12	30.19	26.08	12.41	24.57	22.47	9.52	-32.9	-7.55	-20.11	64.29
Profit Margin (%)	16.76	6.11	5.6	-59.28	11.64	26.94	17.43	8.26	16.9	15.2	6.98	-35.21	-10.09	-22.31	56.46
Net Income to Common Margin (%)	16.76	6.11	5.6	-59.28	11.64	26.94	17.43	8.26	16.9	15.2	6.98	-35.21	-10.09	-22.31	56.46
Effective Tax Rate (%)	37	53.45	43.89	- -	17.56	10.79	33.16	33.42	31.23	32.34	26.65	- -	- -	- -	12.17
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	9.71	23.28	48.63	- -	- -	- -	- -
Sustainable Growth Rate (%)	17.31	5.46	4.49	-47.3	11.3	26.83	15.37	5.83	13.23	11.45	3.25	- -	- -	-16.17	91.64

Credit (USD)

Credit Ratios API ChatGPT

	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2023 Y	2024 Y	2025 Y	2026 Y
As of date	12/31/2005	12/31/2006	12/31/2007	12/31/2008	12/31/2009	12/31/2010	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	06/30/2023	06/30/2024	06/30/2025	06/30/2026

Total Debt	- -	1,225	1,225	954	1,010	1,711	1,605	1,697	1,985	2,053	2,151	- -	985	2,042	177
ST Debt	- -	- -	- -	- -	75	- -	- -	907	- -	865	913	- -	814	20	- -
LT Debt	- -	1,225	1,225	954	935	1,711	1,605	790	1,985	1,188	1,238	- -	171	2,022	177
Total Debt/EBITDA	- -	2.65	2.3	-0.57	1.35	1.01	0.85	1.53	0.98	0.96	1.74	- -	-4.04	-1.68	0.01
Net Debt/EBITDA	-1.19	-0.77	0.74	- -	-0.12	0.52	0.23	0.63	0.49	0.58	0.54	- -	-1.99	-0.3	-0.38
Total Debt/EBIT	- -	3.75	4.43	-0.48	1.94	1.17	1.05	2.44	1.27	1.32	3.49	- -	-2.1	-1.48	0.01
Net Debt/EBIT	-1.32	-1.09	1.41	- -	-0.17	0.6	0.29	1.01	0.64	0.8	1.09	- -	-1.04	-0.27	-0.38
EBITDA to Interest Expense	- -	- -	- -	-49.4	9.71	18.95	13.91	9.24	20.66	17.03	9.93	-51.19	-6.1	-19.27	171.75
EBITDA-CapEx/Interest Expense	- -	- -	- -	-54.85	8.79	17.73	11.75	5.15	18.4	14.97	9.86	-58.26	-10.25	-22.51	169.33
EBIT to Interest Expense	- -	- -	- -	-27.17	6.73	16.4	11.31	5.79	16.78	12.68	5.86	-41.77	-11.1	8.05	170.79
Interest Expense	- -	- -	- -	34	77	89	135	120	98	125	125	31	40	63	73
Common Equity/Total Assets	80.89	68.43	68.55	58	65.15	65.89	69.43	70.26	66.43	63.54	62.17	- -	82.05	70.97	69.92
Long-Term Debt/Equity (%)	- -	25.66	24.69	27.73	23.92	29.61	22.73	10.88	28.5	18.21	21.57	- -	1.54	21.94	1.12
Long-Term Debt/Capital (%)	- -	20.42	19.8	21.71	19.01	22.84	18.52	8.82	22.18	13.85	15.69	- -	1.42	17.96	1.11
Long-Term Debt/Total Assets (%)	- -	17.58	16.93	16.08	15.57	19.5	15.77	7.64	18.93	11.57	13.41	- -	1.27	15.57	0.79
Total Debt/Equity (%)	- -	25.66	24.69	27.73	25.83	29.61	22.73	23.37	28.5	31.46	37.48	- -	8.89	22.16	1.12
Total Debt/Capital (%)	- -	20.42	19.8	21.71	20.53	22.84	18.52	18.94	22.18	23.93	27.26	- -	8.16	18.14	1.11
Total Debt/Total Assets (%)	- -	17.58	16.93	16.08	16.82	19.5	15.77	16.41	18.93	19.98	23.3	- -	7.29	15.73	0.79
Net Debt to Equity	-30.19	-7.45	7.89	-0.23	-2.32	15.26	6.19	9.66	14.34	19.06	11.71	- -	4.39	3.99	-30.26
Net Debt/Capital (%)	-43.26	-8.05	7.31	-0.23	-2.37	13.24	5.83	8.81	12.54	16.01	10.48	- -	4.14	3.76	-42.7
EBITDA	642	462	532	-1,667	750	1,688	1,882	1,112	2,026	2,136	1,238	-1,587	-244	-1,214	12,538
EBITDA-CapEx	508	285	246	-1,851	679	1,580	1,589	620	1,804	1,879	1,229	-1,806	-410	-1,418	12,361
Operating Income (Loss)	577	326	283	-917	519	1,462	1,530	697	1,645	1,591	731	-1,295	-444	507	12,468

Liquidity (USD)

Liquidity Ratios API ChatGPT

	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2023 Y	2024 Y	2025 Y	2026 Y
As of date	12/31/2005	12/31/2006	12/31/2007	12/31/2008	12/31/2009	12/31/2010	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	06/30/2023	06/30/2024	06/30/2025	06/30/2026

Cash Ratio	3	3.13	2.01	1.14	2.2	2.97	2.61	1.53	2.36	1.04	2	- -	0.15	1.04	0.85
Current Ratio	4.51	4.73	3.61	2.15	3.35	4.2	3.98	2.45	3.78	1.92	2.82	- -	1.67	3.56	2.29
Quick Ratio	3.58	3.92	2.67	1.24	2.47	3.35	3.08	1.97	3	1.5	2.39	- -	0.65	1.83	1.7
CFO/Avg Current Liab	1.04	0.82	0.72	0.08	0.46	1.59	1.03	0.36	1.2	0.99	0.5	- -	- -	0.05	3.33
Common Equity/Total Assets	80.89	68.43	68.55	58	65.15	65.89	69.43	70.26	66.43	63.54	62.17	- -	82.05	70.97	69.92
Long-Term Debt/Equity (%)	- -	25.66	24.69	27.73	23.92	29.61	22.73	10.88	28.5	18.21	21.57	- -	1.54	21.94	1.12
Long-Term Debt/Capital (%)	- -	20.42	19.8	21.71	19.01	22.84	18.52	8.82	22.18	13.85	15.69	- -	1.42	17.96	1.11
Long-Term Debt/Total Assets (%)	- -	17.58	16.93	16.08	15.57	19.5	15.77	7.64	18.93	11.57	13.41	- -	1.27	15.57	0.79
Total Debt/Equity (%)	- -	25.66	24.69	27.73	25.83	29.61	22.73	23.37	28.5	31.46	37.48	- -	8.89	22.16	1.12
Total Debt/Capital (%)	- -	20.42	19.8	21.71	20.53	22.84	18.52	18.94	22.18	23.93	27.26	- -	8.16	18.14	1.11
Total Debt/Total Assets (%)	- -	17.58	16.93	16.08	16.82	19.5	15.77	16.41	18.93	19.98	23.3	- -	7.29	15.73	0.79
CFO/Total Liabilities	80.63	27.26	28.71	3.52	23.31	48.44	33.84	17.21	52.9	45.33	29.98	- -	-12.75	2.23	172.37
CFO/CapEx	3.58	3.39	2.28	0.48	6.82	13.43	3.6	1.08	8.4	6.59	116.83	-3.26	-1.86	0.41	65.94
Altman's Z-Score	21.95	3.05	3.84	1.14	5.09	3.53	3.51	- -	2.23	2.07	1.94	- -	1.77	1.8	34.18

Working Capital (USD)

Working Capital Ratios API ChatGPT

	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2023 Y	2024 Y	2025 Y	2026 Y
As of date	12/31/2005	12/31/2006	12/31/2007	12/31/2008	12/31/2009	12/31/2010	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	06/30/2023	06/30/2024	06/30/2025	06/30/2026

Accounts Receivable Turnover	8.81	6.93	7.25	11.46	20.01	16.03	12.73	8.8	9.43	8.69	7.62	- -	- -	7.34	7.01
Days Sales Outstanding	41.43	52.7	50.34	31.86	18.24	22.77	28.67	41.46	38.71	42	47.9	- -	- -	49.7	52.06
Inventory Turnover	5.05	4.88	5.13	5.7	3.82	4.64	5.43	4.72	4.38	4.89	4.39	- -	- -	2.55	2.42
Days Inventory Outstanding	72.27	74.84	71.21	64.01	95.54	78.71	67.27	77.37	83.28	74.59	83.17	- -	- -	143.15	150.94
Accounts Payable Turnover	6.73	6.18	6.51	6.31	4.92	6.77	7.14	6.85	8.8	10.19	9.4	- -	- -	14.57	14.5
Accounts Payable Turnover Days	54.24	59.11	56.06	57.8	74.23	53.88	51.11	53.26	41.46	35.8	38.83	- -	- -	25.05	25.17
Cash Conversion Cycle	59.47	68.44	65.49	38.07	39.55	47.6	44.83	65.58	80.53	80.79	92.24	- -	- -	167.8	177.83
Inventory to Cash Days	-30.84	-22.14	-20.87	-32.15	-77.3	-55.94	-38.6	-35.91	-44.57	-32.59	-35.26	- -	- -	-93.45	-98.87
Inventories	332	496	555	598	596	510	678	750	757	698	809	- -	1,955	2,079	2,698
Raw Materials	99	157	197	309	330	314	398	405	441	370	384	- -	1,398	1,517	1,938
Work In Process	62	64	94	91	64	49	89	102	103	139	110	- -	237	262	313
Finished Goods	171	275	264	198	203	147	191	243	214	190	316	- -	320	300	447
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

Enterprise Value API ChatGPT

	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2023 Y	2024 Y	2025 Y	2026 Y
As of date	12/31/2005	12/31/2006	12/31/2007	12/31/2008	12/31/2009	12/31/2010	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	06/30/2023	06/30/2024	06/30/2025	06/30/2026

Market Capitalization	19,302	4,786	8,759	4,173	13,615	9,349	9,076	- -	2,161	1,449	1,652	1,427	2,709	2,694	331,932
- Cash & Cash Equivalents	762	1,581	834	962	1,100	829	1,167	995	986	809	1,479	- -	328	1,481	4,762
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	6	1	- -	-2	-3	-4	-4	-2	-1	- -	- -	- -	- -	- -
+ Total Debt	- -	1,225	1,225	954	1,010	1,711	1,605	1,697	1,985	2,053	2,151	- -	985	2,042	177
Enterprise Value	17,586	3,207	8,149	3,687	12,704	8,209	7,829	- -	1,238	1,236	-203	1,427	3,366	3,255	327,347
Total Capital	2,524	5,999	6,186	4,395	4,918	7,490	8,666	8,956	8,951	8,580	7,890	- -	12,067	11,258	15,913
Total Debt/Capital (%)	- -	20.42	19.8	21.71	20.53	22.84	18.52	18.94	22.18	23.93	27.26	- -	8.16	18.14	1.11
Total Debt / EV	- -	0.38	0.15	0.26	0.08	0.21	0.2	- -	1.6	1.66	-10.6	- -	0.29	0.63	- -
EV/Sales	7.63	0.98	2.09	1.1	3.56	1.7	1.38	- -	0.2	0.19	- -	0.23	0.51	0.44	16.17
EV/EBITDA	27.38	6.94	15.31	- -	16.94	4.86	4.16	- -	0.61	0.58	- -	- -	- -	- -	26.11
EV/EBIT	30.5	9.83	29.47	- -	24.46	5.62	5.12	- -	0.79	0.79	- -	- -	- -	- -	26.42
EV/Cash Flow to Firm	36.57	5.36	12.48	- -	23.03	5.36	6.84	- -	0.64	0.69	- -	- -	- -	- -	27.89
EV/Free Cash Flow to Firm	50.77	7.61	22.26	- -	26.47	5.77	9.2	- -	0.72	0.81	- -	- -	- -	- -	28.32
Diluted Market Cap	19,793	4,383	9,215	4,159	13,812	9,444	9,151	- -	2,304	1,600	1,750	1,427	2,709	2,675	352,393
Diluted Enterprise Value	18,077	2,804	8,606	3,674	12,900	8,304	7,904	- -	1,382	1,387	-105	1,427	3,366	3,236	347,808
EV per Share	93.43	14.16	36.35	16.31	55.56	34.71	32.28	- -	5.5	5.73	- -	9.84	23.21	22.29	2,242.1
TTM Sales	2,306	3,258	3,896	3,351	3,567	4,827	5,662	5,053	6,170	6,628	5,565	6,086	6,663	7,355	20,248
TTM EBITDA	642	462	532	-1,667	750	1,688	1,882	1,112	2,026	2,136	1,238	-1,587	-244	-1,214	12,538
TTM Operating Income	577	326	283	-917	519	1,462	1,530	697	1,645	1,591	731	-1,295	-444	507	12,468
TTM Cash Flow to Firm	481	598	653	- -	552	1,531	1,144	610	1,931	1,783	1,138	- -	- -	- -	11,735
TTM Free Cash Flow to Firm	346	422	366	- -	480	1,423	851	118	1,709	1,526	1,129	- -	- -	- -	11,558

Multiples (USD)

Valuation Multiples API ChatGPT

	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2023 Y	2024 Y	2025 Y	2026 Y
As of date	12/31/2005	12/31/2006	12/31/2007	12/31/2008	12/31/2009	12/31/2010	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	06/30/2023	06/30/2024	06/30/2025	06/30/2026

Price/Free Cash Flow	57.14	10.4	25.17	-43.18	33.17	7.03	12.03	- -	1.4	1.11	1.69	-1.53	-5.7	-22.29	30.66
EV/EBIT	30.5	9.83	29.47	- -	24.46	5.62	5.12	- -	0.79	0.79	- -	- -	- -	- -	26.42
Enterprise Value	17,586	3,207	8,149	3,687	12,704	8,209	7,829	- -	1,238	1,236	-203	1,427	3,366	3,255	327,347
Low Price	36.05	16.89	21.44	13.45	18.29	36.77	33.36	- -	7.99	6.16	5.78	5.9	9.19	18.33	1,509.56
EV/Sales	7.63	0.98	2.09	1.1	3.56	1.7	1.38	- -	0.2	0.19	- -	0.23	0.51	0.44	16.17
EV/EBITDA	27.38	6.94	15.31	- -	16.94	4.86	4.16	- -	0.61	0.58	- -	- -	- -	- -	26.11
Price/Earnings	48.57	21.13	40.75	- -	32.61	7.07	9.08	- -	2.16	1.48	4.35	- -	- -	- -	29.23
Price/Earnings Average	42.09	71.18	34.24	- -	21.62	9.2	8.87	- -	1.96	2.55	4	- -	- -	- -	25.19
Price/Earnings High	83.43	135.74	52.23	- -	33.94	12.43	10.02	- -	2.16	3.27	5.03	- -	- -	- -	29.98
Price/Earnings Low	17.08	16.9	22.36	- -	10.01	6.58	8.09	- -	1.8	1.36	3.06	- -	- -	- -	19.41
Price/Book Value	7.65	1	1.77	1.21	3.48	1.62	1.28	- -	0.31	0.22	0.29	- -	0.24	0.29	21.09
Price/Book Value Average	6.63	3.38	1.48	1.8	2.31	2.1	1.26	- -	0.28	0.38	0.26	- -	0.18	0.3	18.17
Price/Book Value High	13.14	6.45	2.26	2.57	3.62	2.84	1.42	- -	0.31	0.49	0.33	- -	0.29	0.31	21.63
Price/Book Value Low	2.69	0.8	0.97	0.88	1.07	1.5	1.15	- -	0.26	0.2	0.2	- -	0.12	0.29	14.01
Price/Tangible Book Value	7.68	1.38	2.31	1.24	3.53	1.63	1.37	- -	0.34	0.28	0.36	- -	0.7	0.64	30.9
Price/Tangible Book Value Average	6.65	4.65	1.94	1.83	2.34	2.12	1.34	- -	0.31	0.48	0.33	- -	0.5	0.65	26.62
Price/Tangible Book Value High	13.19	8.86	2.96	2.62	3.68	2.86	1.51	- -	0.34	0.62	0.41	- -	0.82	0.68	31.69
Price/Tangible Book Value Low	2.7	1.1	1.27	0.9	1.09	1.51	1.22	- -	0.28	0.26	0.25	- -	0.34	0.63	20.52
Price/Sales	8.14	1.29	2.28	1.24	3.8	1.9	1.58	- -	0.37	0.23	0.3	0.23	0.41	0.36	16.51
Price/Sales Average	7.05	4.35	1.92	1.84	2.52	2.48	1.55	- -	0.33	0.39	0.28	0.19	0.29	0.37	14.22
Price/Sales High	13.98	8.29	2.93	2.63	3.95	3.35	1.75	- -	0.37	0.5	0.35	0.25	0.47	0.39	16.93
Price/Sales Low	2.86	1.03	1.25	0.9	1.17	1.77	1.41	- -	0.3	0.21	0.21	0.14	0.2	0.36	10.96
Price/Cash Flow	39.03	7.03	13.63	47.41	27.76	6.33	8.5	- -	1.21	0.88	1.61	-2	-8.77	31.85	28.64
Price/Cash Flow Average	33.82	23.67	11.45	70.18	18.4	8.24	8.31	- -	1.1	1.51	1.49	-1.63	-6.31	32.31	24.67
Price/Cash Flow High	67.04	45.14	17.47	100.54	28.89	11.13	9.39	- -	1.21	1.94	1.87	-2.15	-10.23	33.93	29.37
Price/Cash Flow Low	13.72	5.62	7.48	34.54	8.53	5.89	7.58	- -	1.01	0.81	1.13	-1.2	-4.31	31.64	19.01
Price/Free Cash Flow Average	49.52	35.02	21.14	-63.93	21.99	9.14	11.75	- -	1.27	1.91	1.55	-1.25	-4.1	-22.61	26.41
Price/Free Cash Flow High	98.16	66.78	32.25	-91.58	34.53	12.35	13.28	- -	1.4	2.44	1.95	-1.64	-6.66	-23.75	31.44
Price/Free Cash Flow Low	20.09	8.31	13.81	-31.46	10.19	6.54	10.72	- -	1.17	1.02	1.19	-0.92	-2.8	-22.15	20.36
EV/Sales Average	6.51	4.46	1.73	1.7	2.27	2.28	1.35	- -	0.17	0.34	- -	0.19	0.39	0.45	13.9
EV/Sales High	13.63	8.95	2.72	2.5	3.72	3.17	1.55	- -	0.2	0.45	0.01	0.25	0.57	0.47	16.58
EV/Sales Low	2.2	0.69	1.08	0.76	0.92	1.57	1.21	- -	0.14	0.17	- -	0.14	0.3	0.44	10.66
EV/EBITDA Average	23.37	31.48	12.68	- -	10.82	6.53	4.05	- -	0.51	1.06	- -	- -	- -	- -	22.44
EV/EBITDA High	48.94	63.14	19.94	- -	17.68	9.06	4.66	- -	0.61	1.39	0.05	- -	- -	- -	26.78
EV/EBITDA Low	7.89	4.87	7.88	- -	4.36	4.48	3.64	- -	0.43	0.52	- -	- -	- -	- -	17.21
EV/EBIT Average	26.03	44.56	24.41	- -	15.62	7.54	4.98	- -	0.66	1.46	- -	- -	- -	- -	22.71
EV/EBIT High	54.53	89.37	38.39	- -	25.53	10.46	5.73	- -	0.79	1.91	0.09	- -	- -	- -	27.1
EV/EBIT Low	8.79	6.89	15.18	- -	6.3	5.17	4.47	- -	0.56	0.72	- -	- -	- -	- -	17.42
Last Price	102.55	21.13	39.07	18.46	59.54	39.53	37.42	- -	9.59	6.72	8.22	9.84	18.68	18.45	2,273.51
High Price	176.15	135.72	50.07	39.15	61.97	69.48	41.31	- -	9.59	14.77	9.52	10.57	21.81	19.66	2,331.43
Enterprise Value Average	15,009	14,542	6,750	5,692	8,114	11,023	7,622	- -	1,036	2,275	-335	1,163	2,606	3,293	281,399
Enterprise Value High	31,439	29,165	10,615	8,364	13,259	15,292	8,772	- -	1,238	2,974	57	1,533	3,819	3,431	335,804
Enterprise Value Low	5,070	2,248	4,196	2,555	3,270	7,557	6,843	- -	876	1,116	-693	855	1,989	3,237	215,811

Per Share Data Items (USD)

Per-Share Data API ChatGPT

	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2023 Y	2024 Y	2025 Y	2026 Y
As of date	12/31/2005	12/31/2006	12/31/2007	12/31/2008	12/31/2009	12/31/2010	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	06/30/2023	06/30/2024	06/30/2025	06/30/2026

Shares Outstanding	188	227	224	226	229	237	243	241	225	216	201	145	145	146	146
Diluted Weighted Avg Shares	193	207	236	225	232	239	245	245	240	238	213	145	145	145	155
Basic Weighted Avg Shares	183	199	228	225	227	233	239	242	235	223	205	145	145	145	147
Revenue per Share	12.6	16.38	17.11	14.88	15.68	20.76	23.64	20.87	26.27	29.76	27.09	41.97	45.95	50.72	137.74
EBITDA per Share	3.51	2.32	2.34	-7.4	3.3	7.26	7.86	4.6	8.63	9.59	6.02	-10.94	-1.68	-8.37	85.29
Operating Income per Share	3.15	1.64	1.24	-4.07	2.28	6.29	6.39	2.88	7.01	7.14	3.56	-8.93	-3.06	3.5	84.82
Basic EPS, GAAP	2.11	1	0.96	-8.82	1.83	5.59	4.12	1.72	4.44	4.52	1.89	-14.78	-4.63	-11.32	77.78
Basic EPS from Cont Ops	2.11	1	0.96	-8.82	1.83	5.59	4.12	1.72	4.44	4.52	1.89	-14.78	-4.63	-11.32	77.78
Diluted EPS, GAAP	2	0.96	0.93	-8.82	1.79	5.44	4.04	1.7	4.34	4.23	1.82	-14.78	-4.63	-11.32	73.76
Diluted EPS from Cont Ops	2	0.96	0.93	-8.82	1.79	5.44	4.04	1.7	4.34	4.23	1.82	-14.78	-4.63	-11.32	73.76
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	0.43	1.05	0.92	- -	- -	- -	- -
Cash Flow per Share	2.63	3.01	2.87	0.39	2.15	6.24	4.4	2.19	7.93	7.63	5.09	-4.92	-2.13	0.58	79.39
Free Cash Flow per Basic Share	1.89	2.12	1.61	-0.43	1.83	5.78	3.18	0.16	6.99	6.47	5.05	-6.43	-3.28	-0.83	78.19
Cash & Equivalents per Share	9.12	12.4	8.19	6.37	8.39	12.04	11.75	11.91	12.9	10.5	19.93	- -	2.26	10.14	32.62
Book Value per Share	13.41	21.05	22.12	15.22	17.1	24.45	29.13	30.09	30.93	30.26	28.56	- -	76.43	63.12	107.78
Tangible Book Value per Share	13.36	15.31	16.94	14.94	16.85	24.29	27.3	28.23	28.42	23.89	22.94	- -	26.72	28.88	73.58