Brunswick Corporation Financial Ratios — BWI 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 (%)	141.95	92.08	137.84	22.24	19.68	20.28	10.02	17.31	-9.09	26.52	34.65	34.22	20.36	6.54	-7.81
Return on Assets (%)	2.78	2.03	28.81	8.13	7.68	8.58	4.41	6.94	-3.34	10.16	12.9	11.53	6.7	2.19	-2.5
Return on Capital (%)	17.09	14.99	- -	17.04	15.61	16.37	8.37	12.82	-4.15	16.88	20.26	17.75	10.64	4.91	- -
Return on Invested Capital (%)	21.63	28.35	- -	14.32	14.56	18.77	8.29	12.29	4.89	16.86	20.44	17.72	10.8	5.04	- -
Gross Margin (%)	23.91	25.65	26.37	27.01	28.04	27.46	24.95	25.41	27.29	27.9	28.5	28.58	27.92	25.79	24.84
EBITDA Margin (%)	8.53	9.08	9.81	10.67	10.8	13	10.98	11.64	14.84	15.93	16.95	17.31	15.74	11.46	4.7
Operating Margin (%)	6.4	7.69	8.29	8.67	8.89	11.03	9.97	9.96	11.92	12.5	13.92	14.28	12.33	8.27	5.83
Incremental Operating Margin (%)	35.51	- -	19.52	14.39	- -	22.46	16.93	9.85	- -	22.42	18.04	16.48	44.62	30.6	- -
Pretax Margin (%)	3.02	4.57	5.8	7.5	8.33	8.68	5.6	7.54	2.69	10.87	12.6	12.53	9.82	3.88	-2.53
Profit Margin (%)	1.96	1.46	21.37	6.4	6.39	6.15	3.85	6.44	-3.19	8.57	10.15	9.94	6.57	2.48	-2.56
Net Income to Common Margin (%)	1.96	1.46	21.37	6.4	6.39	6.15	3.85	6.44	-3.19	8.57	10.15	9.94	6.57	2.48	-2.56
Effective Tax Rate (%)	18.16	20.13	- -	32.3	26.65	29.59	52.42	18.44	72.54	20.73	19.15	20.19	31.21	26.56	- -
Dvd Payout Ratio (%)	4.97	3.61	1.2	21.4	20.92	20.19	59.82	26.76	241.45	20.9	16.61	15.94	25.89	75.22	-82.86
Sustainable Growth Rate (%)	134.9	88.76	136.18	17.48	15.57	16.19	4.02	12.68	12.85	20.98	28.9	28.77	15.09	1.62	-14.27

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	693	572	460	452	449	439	437	1,221	1,198	1,040	1,918	2,635	2,593	2,512	2,283
ST Debt	2	8	6	6	6	6	6	41	60	62	63	117	483	269	324
LT Debt	690	564	453	446	443	434	432	1,180	1,138	978	1,855	2,518	2,110	2,243	1,959
Total Debt/EBITDA	2.21	1.84	1.3	1.1	1.1	0.75	1.05	2.55	1.96	1.5	1.94	2.23	2.57	4.18	9.07
Net Debt/EBITDA	1.13	0.93	0.29	-0.25	-0.51	0.03	-0.03	1.93	1.29	0.62	1.48	1.62	1.95	3.45	7.33
Total Debt/EBIT	3.24	2.41	1.63	1.38	1.35	0.92	1.32	3.43	2.54	1.93	2.36	2.78	3.53	8.06	-56.09
Net Debt/EBIT	1.66	1.21	0.37	-0.31	-0.63	0.04	-0.03	2.61	1.68	0.8	1.8	2.02	2.67	6.65	-45.34
EBITDA to Interest Expense	3.83	4.68	8.43	13.7	14.74	21.21	15.81	10.42	8.02	10.29	15.04	12.02	8.97	4.74	2.25
EBITDA-CapEx/Interest Expense	3.83	4.68	8.43	13.7	14.74	21.21	15.81	10.42	8.02	10.29	15.04	12.02	8.97	4.74	2.25
EBIT to Interest Expense	2.87	3.96	7.12	11.13	12.13	18	14.35	8.92	6.44	8.07	12.35	9.92	7.02	3.42	2.8
Interest Expense	82	66	42	30	28	28	26	46	76	67	66	98	112	127	112
Common Equity/Total Assets	1.24	3.21	35.61	37.42	40.64	43.84	44.16	36.88	36.5	40.05	35.28	32.31	33.5	33.33	30.6
Long-Term Debt/Equity (%)	2,234.3	725.35	43.66	38.1	34.54	30.12	29.12	74.53	87.49	64.77	96.88	123.28	101.06	118.53	120.48
Long-Term Debt/Capital (%)	95.4	86.77	30.26	27.49	25.58	23.08	22.49	42.07	45.55	38.35	48.4	53.83	45.08	50.93	50.11
Long-Term Debt/Total Assets (%)	27.68	23.25	15.55	14.26	14.04	13.21	12.86	27.48	31.93	25.94	34.18	39.83	33.86	39.5	36.87
Total Debt/Equity (%)	2,242.07	735.91	44.28	38.57	35	30.51	29.5	77.14	92.07	68.9	100.18	129	124.2	132.73	140.43
Total Debt/Capital (%)	95.73	88.04	30.69	27.83	25.93	23.38	22.78	43.55	47.94	40.79	50.05	56.33	55.4	57.03	58.41
Total Debt/Total Assets (%)	27.78	23.59	15.77	14.43	14.23	13.38	13.02	28.45	33.6	27.59	35.35	41.68	41.61	44.24	42.97
Net Debt to Equity	1,147.57	370.01	9.95	-8.61	-16.3	1.18	-0.77	58.54	60.65	28.6	76.37	93.69	94.02	109.48	113.52
Net Debt/Capital (%)	91.98	78.72	9.05	-9.42	-19.47	1.17	-0.77	36.92	36.22	21.26	42.04	46.88	46.59	50.1	50.54
EBITDA	313	310	353	410	408	583	417	480	610	693	991	1,179	1,008	600	252
EBITDA-CapEx	313	310	353	410	408	583	417	480	610	693	991	1,179	1,008	600	252
Operating Income (Loss)	235	263	298	333	336	495	379	410	490	543	814	973	790	433	312

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	0.4	0.42	0.71	0.74	0.47	0.43	0.23	0.34	0.53	0.25	0.4	0.27	0.21	0.18
Current Ratio	1.49	1.45	1.71	2.19	1.99	1.75	1.78	1.5	1.62	1.55	1.47	1.81	1.43	1.65	1.44
Quick Ratio	0.82	0.77	0.81	1.14	1.17	0.9	0.9	0.51	0.69	0.85	0.58	0.77	0.55	0.55	0.55
CFO/Avg Current Liab	0.1	0.17	0.19	0.28	0.37	0.46	0.4	0.29	0.39	0.79	0.46	0.4	0.45	0.28	0.42
Common Equity/Total Assets	1.24	3.21	35.61	37.42	40.64	43.84	44.16	36.88	36.5	40.05	35.28	32.31	33.5	33.33	30.6
Long-Term Debt/Equity (%)	2,234.3	725.35	43.66	38.1	34.54	30.12	29.12	74.53	87.49	64.77	96.88	123.28	101.06	118.53	120.48
Long-Term Debt/Capital (%)	95.4	86.77	30.26	27.49	25.58	23.08	22.49	42.07	45.55	38.35	48.4	53.83	45.08	50.93	50.11
Long-Term Debt/Total Assets (%)	27.68	23.25	15.55	14.26	14.04	13.21	12.86	27.48	31.93	25.94	34.18	39.83	33.86	39.5	36.87
Total Debt/Equity (%)	2,242.07	735.91	44.28	38.57	35	30.51	29.5	77.14	92.07	68.9	100.18	129	124.2	132.73	140.43
Total Debt/Capital (%)	95.73	88.04	30.69	27.83	25.93	23.38	22.78	43.55	47.94	40.79	50.05	56.33	55.4	57.03	58.41
Total Debt/Total Assets (%)	27.78	23.59	15.77	14.43	14.23	13.38	13.02	28.45	33.6	27.59	35.35	41.68	41.61	44.24	42.97
CFO/Total Liabilities	3.62	6.85	9.28	12.67	17.66	23.6	21.35	12.44	19.18	35.31	16.35	13.7	17.71	11.4	15.25
CFO/CapEx	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	2.99	3.25	4.09	4.48	4.46	5.14	4.71	3.64	4.83	5.17	5.09	4.41	4.51	4.02	3.93

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	10.56	10.07	10.36	10.49	9.64	11.09	8.48	9.85	12.02	12.99	14.21	13.25	12.36	11.36	11.27
Days Sales Outstanding	34.56	36.26	35.23	34.81	37.88	32.92	43.05	37.07	30.37	28.1	25.69	27.55	29.54	32.14	32.39
Inventory Turnover	5.43	4.72	4.57	4.53	4.07	4.71	3.74	3.84	3.74	4.08	4.35	3.63	3.13	2.8	3.23
Days Inventory Outstanding	67.25	77.39	79.85	80.52	89.72	77.57	97.64	95.09	97.65	89.45	83.82	100.51	116.6	130.52	112.97
Accounts Payable Turnover	9.8	8.56	8.41	9.33	8.39	9.12	7.47	6.87	7.13	7.1	8.13	7.56	7.57	7.8	10.21
Accounts Payable Turnover Days	37.26	42.64	43.39	39.1	43.52	40.03	48.88	53.1	51.17	51.4	44.92	48.26	48.22	46.77	35.77
Cash Conversion Cycle	64.54	71	71.7	76.23	84.08	70.46	91.81	79.07	76.85	66.15	64.58	79.8	97.92	115.88	109.59
Inventory to Cash Days	-32.69	-41.13	-44.62	-45.71	-51.84	-44.65	-54.59	-58.02	-67.29	-61.35	-58.13	-72.96	-87.06	-98.38	-80.58
Inventories	502	576	584	652	685	699	828	774	825	712	1,208	1,471	1,477	1,303	1,192
Raw Materials	69	70	103	135	152	142	187	189	169	171	346	426	363	308	278
Work In Process	140	142	75	82	88	68	119	94	101	94	177	209	182	148	147
Finished Goods	292	363	406	435	444	489	521	491	554	447	686	836	932	847	767
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	1,595	2,451	4,226	4,937	4,679	4,872	4,866	3,954	4,813	6,084	7,670	5,122	6,665	4,205	4,834
- Cash & Cash Equivalents	338	284	357	553	657	422	449	294	320	520	355	596	468	269	257
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	693	572	460	452	449	439	437	1,221	1,198	1,040	1,918	2,635	2,593	2,512	2,283
Enterprise Value	1,873	2,646	4,317	4,753	4,458	4,853	4,854	4,880	5,690	6,548	9,232	7,157	8,789	6,447	6,859
Total Capital	724	650	1,498	1,623	1,730	1,880	1,920	2,803	2,499	2,550	3,832	4,677	4,680	4,404	3,908
Total Debt/Capital (%)	95.73	88.04	30.69	27.83	25.93	23.38	22.78	43.55	47.94	40.79	50.05	56.33	55.4	57.03	58.41
Total Debt / EV	0.37	0.22	0.11	0.1	0.1	0.09	0.09	0.25	0.21	0.16	0.21	0.37	0.29	0.39	0.33
EV/Sales	0.51	0.77	1.2	1.24	1.18	1.08	1.28	1.18	1.38	1.51	1.58	1.05	1.37	1.23	1.28
EV/EBITDA	5.98	8.53	12.22	11.6	10.92	8.32	11.63	10.18	9.33	9.45	9.32	6.07	8.72	10.74	27.24
EV/EBIT	8.76	11.16	15.32	14.47	13.46	10.12	14.7	13.73	12.08	12.14	11.36	7.55	11.96	20.69	- -
EV/Cash Flow to Firm	12	12.39	- -	17.7	12.71	10.67	11.76	13.03	12.5	7.69	14.72	10.77	10.84	12.3	- -
EV/Free Cash Flow to Firm	12	12.39	- -	17.7	12.71	10.67	11.76	13.03	12.5	7.69	14.72	10.77	10.84	12.3	- -
Diluted Market Cap	1,650	2,527	4,290	5,065	4,858	5,018	5,009	4,020	4,954	6,227	7,816	5,397	6,887	4,295	4,909
Diluted Enterprise Value	1,928	2,722	4,381	4,881	4,638	5,000	4,996	4,945	5,831	6,691	9,378	7,432	9,011	6,537	6,934
EV per Share	21.02	29.52	46.72	51.27	49.09	54.34	55.45	56.25	71.51	84.08	120	100.28	128.82	97.71	105.7
TTM Sales	3,670	3,417	3,600	3,839	3,780	4,489	3,802	4,121	4,108	4,348	5,846	6,812	6,401	5,237	5,363
TTM EBITDA	313	310	353	410	408	583	417	480	610	693	991	1,179	1,008	600	252
TTM Operating Income	235	263	298	333	336	495	379	410	490	543	814	973	790	433	312
TTM Cash Flow to Firm	156	214	- -	268	351	455	413	375	455	852	627	664	811	524	- -
TTM Free Cash Flow to Firm	156	214	- -	268	351	455	413	375	455	852	627	664	811	524	- -

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	18.52	15.72	24.61	20.41	14.7	11.53	12.51	11.93	11.41	7.8	13.62	9.21	9.39	9.96	8.73
EV/EBIT	8.76	11.16	15.32	14.47	13.46	10.12	14.7	13.73	12.08	12.14	11.36	7.55	11.96	20.69	- -
Enterprise Value	1,873	2,646	4,317	4,753	4,458	4,853	4,854	4,880	5,690	6,548	9,232	7,157	8,789	6,447	6,859
Low Price	13.36	17.94	28.77	38.23	45.37	36.44	48.27	43.71	40.77	25.52	75.98	62.78	66.89	63.73	40.66
EV/Sales	0.51	0.77	1.2	1.24	1.18	1.08	1.28	1.18	1.38	1.51	1.58	1.05	1.37	1.23	1.28
EV/EBITDA	5.98	8.53	12.22	11.6	10.92	8.32	11.63	10.18	9.33	9.45	9.32	6.07	8.72	10.74	27.24
Price/Earnings	22.23	49.11	5.42	20.29	19.85	18.02	33.95	15.05	- -	16.6	13.07	7.93	16.31	32.92	- -
Price/Earnings Average	24.38	41.62	4.37	16.61	19.89	15.48	34.81	19.96	- -	12.57	12.78	8.58	13.54	41.77	- -
Price/Earnings High	33.24	50.12	5.54	20.29	21.71	18.58	39.16	22.99	- -	17.58	15.28	11.3	16.51	49.61	- -
Price/Earnings Low	16.6	32.22	3.41	14.56	17.48	12.04	29.48	14.43	- -	5.42	9.96	6.94	11.17	32.92	- -
Price/Book Value	51.62	31.55	4.07	4.21	3.65	3.38	3.28	2.5	3.7	4.03	4.01	2.51	3.19	2.22	2.97
Price/Book Value Average	56.6	26.73	3.28	3.45	3.66	2.91	3.36	3.31	3.11	3.05	3.92	2.71	2.65	2.82	2.42
Price/Book Value High	77.18	32.19	4.16	4.21	3.99	3.49	3.79	3.82	3.77	4.27	4.68	3.57	3.23	3.35	3.06
Price/Book Value Low	38.53	20.69	2.56	3.02	3.22	2.26	2.85	2.4	2.49	1.32	3.05	2.19	2.19	2.22	1.62
Price/Tangible Book Value	-5.27	-9.72	5.94	5.95	5.04	5.62	5.36	6.38	15.92	11.27	-291.63	66.26	84.69	532.33	53.95
Price/Tangible Book Value Average	-5.77	-8.24	4.79	4.87	5.06	4.83	5.49	8.47	13.4	8.53	-285.14	71.67	70.27	675.46	43.91
Price/Tangible Book Value High	-7.87	-9.92	6.07	5.95	5.52	5.8	6.18	9.75	16.2	11.93	-340.76	94.41	85.7	802.2	55.44
Price/Tangible Book Value Low	-3.93	-6.38	3.74	4.27	4.44	3.76	4.65	6.12	10.73	3.68	-222.26	57.96	57.99	532.33	29.44
Price/Sales	0.44	0.72	1.16	1.3	1.27	1.11	1.31	0.97	1.2	1.42	1.33	0.79	1.07	0.82	0.92
Price/Sales Average	0.48	0.61	0.93	1.06	1.27	0.95	1.34	1.29	1.01	1.08	1.3	0.85	0.89	1.04	0.75
Price/Sales High	0.65	0.73	1.18	1.3	1.39	1.14	1.51	1.48	1.22	1.51	1.55	1.12	1.08	1.23	0.94
Price/Sales Low	0.33	0.47	0.73	0.93	1.12	0.74	1.14	0.93	0.81	0.46	1.01	0.69	0.73	0.82	0.5
Price/Cash Flow	17.94	15.28	23.93	20.08	14.5	11.43	12.42	11.85	11.35	7.75	13.51	9.16	9.35	9.93	8.73
Price/Cash Flow Average	19.67	12.95	19.3	16.44	14.53	9.82	12.73	15.72	9.56	5.87	13.21	9.91	7.76	12.6	7.11
Price/Cash Flow High	26.83	15.6	24.44	20.08	15.86	11.78	14.32	18.1	11.55	8.21	15.79	13.05	9.46	14.96	8.98
Price/Cash Flow Low	13.39	10.02	15.06	14.42	12.77	7.63	10.78	11.36	7.65	2.53	10.3	8.01	6.4	9.93	4.77
Price/Free Cash Flow Average	20.31	13.32	19.85	16.71	14.73	9.9	12.83	15.82	9.6	5.91	13.31	9.96	7.79	12.63	7.11
Price/Free Cash Flow High	27.7	16.05	25.13	20.41	16.08	11.88	14.43	18.22	11.61	8.26	15.91	13.12	9.5	15	8.98
Price/Free Cash Flow Low	13.83	10.31	15.49	14.65	12.94	7.7	10.87	11.44	7.69	2.55	10.38	8.06	6.43	9.96	4.77
EV/Sales Average	0.55	0.66	0.97	1	1.18	0.93	1.31	1.5	1.2	1.17	1.55	1.11	1.2	1.45	1.11
EV/Sales High	0.73	0.79	1.22	1.24	1.3	1.11	1.47	1.69	1.41	1.59	1.8	1.37	1.39	1.64	1.3
EV/Sales Low	0.4	0.53	0.76	0.88	1.03	0.72	1.11	1.14	1	0.56	1.27	0.96	1.04	1.23	0.87
EV/EBITDA Average	6.47	7.33	9.91	9.42	10.94	7.14	11.92	12.87	8.08	7.32	9.14	6.42	7.6	12.62	23.67
EV/EBITDA High	8.5	8.7	12.48	11.6	11.99	8.58	13.42	14.53	9.47	9.97	10.62	7.92	8.8	14.29	27.77
EV/EBITDA Low	4.69	5.81	7.78	8.2	9.55	5.55	10.09	9.84	6.76	3.54	7.48	5.53	6.64	10.74	18.52
EV/EBIT Average	9.49	9.58	12.42	11.74	13.49	8.69	15.07	17.36	10.46	9.4	11.15	7.99	10.42	24.32	- -
EV/EBIT High	12.46	11.37	15.64	14.47	14.78	10.43	16.96	19.59	12.26	12.8	12.95	9.85	12.07	27.53	- -
EV/EBIT Low	6.87	7.6	9.76	10.23	11.77	6.75	12.76	13.27	8.75	4.55	9.11	6.87	9.1	20.69	- -
Last Price	17.9	27.35	45.74	53.26	51.52	54.55	55.59	45.58	60.49	78.13	99.69	71.77	97.69	63.73	74.49
High Price	26.77	27.91	46.7	53.26	56.36	56.23	64.13	69.62	61.56	82.71	116.49	102.26	98.86	96.04	76.56
Enterprise Value Average	2,027	2,272	3,499	3,858	4,469	4,165	4,977	6,171	4,928	5,070	9,062	7,574	7,655	7,578	5,960
Enterprise Value High	2,663	2,697	4,406	4,753	4,898	5,003	5,601	6,966	5,775	6,906	10,524	9,332	8,869	8,579	6,993
Enterprise Value Low	1,469	1,803	2,750	3,359	3,900	3,236	4,213	4,718	4,121	2,452	7,408	6,515	6,688	6,447	4,663

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	89	90	92	93	91	89	88	87	80	78	77	71	68	66	65
Diluted Weighted Avg Shares	92	92	94	95	94	92	90	88	82	80	78	75	71	67	66
Basic Weighted Avg Shares	89	90	91	94	93	91	89	88	82	79	78	75	70	67	66
Revenue per Share	41.1	38.05	39.47	41.01	40.65	49.22	42.53	47.04	50.41	54.89	75.14	91.07	91.19	77.93	81.38
EBITDA per Share	3.51	3.45	3.87	4.38	4.39	6.4	4.67	5.47	7.48	8.75	12.74	15.76	14.36	8.93	3.82
Operating Income per Share	2.63	2.92	3.27	3.55	3.61	5.43	4.24	4.68	6.01	6.86	10.46	13.01	11.25	6.45	4.74
Basic EPS, GAAP	0.81	0.56	8.43	2.62	2.6	3.03	1.64	3.03	-1.61	4.71	7.63	9.05	5.99	1.94	-2.08
Basic EPS from Cont Ops	1.01	1.39	8.3	2.08	2.48	3.01	1.13	2.89	0.37	4.73	7.65	9.11	6.16	2.22	-2.06
Diluted EPS, GAAP	0.78	0.54	8.2	2.58	2.56	3	1.62	3.01	-1.6	4.68	7.57	9	5.96	1.93	-2.08
Diluted EPS from Cont Ops	0.98	1.35	8.07	2.05	2.45	2.98	1.12	2.87	0.37	4.7	7.59	9.06	6.14	2.22	-2.06
Dividend per Share	0.05	0.05	0.1	0.45	0.52	0.61	0.68	0.77	0.9	0.99	1.27	1.45	1.6	1.67	1.71
Cash Flow per Share	1	1.79	1.91	2.65	3.55	4.77	4.48	3.85	5.33	10.08	7.38	7.84	10.45	6.42	8.53
Free Cash Flow per Basic Share	1	1.79	1.91	2.65	3.55	4.77	4.48	3.85	5.33	10.08	7.38	7.84	10.45	6.42	8.53
Cash & Equivalents per Share	4.66	4.2	4	6.86	7.36	5.13	5.14	3.4	4.04	7.4	4.62	8.41	6.87	4.09	3.97
Book Value per Share	0.35	0.87	11.24	12.64	14.11	16.12	16.94	18.24	16.35	19.39	24.88	28.62	30.59	28.68	25.05
Tangible Book Value per Share	-3.4	-2.81	7.7	8.94	10.21	9.7	10.38	7.14	3.8	6.93	-0.34	1.08	1.15	0.12	1.38