West Pharmaceutical Services, Inc. Financial Ratios — WPS

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 (%)	11.79	11.66	13.73	13.64	9.65	13.41	12.57	15.46	16.28	20.2	31.59	23.34	21.32	17.71	16.85
Return on Assets (%)	5.61	5.45	6.94	7.61	5.68	8.42	8.42	10.77	11.19	13.48	21.67	16.91	15.94	13.19	12.48
Return on Capital (%)	8.96	8.61	10.3	10.81	8.15	11.2	11.03	13.94	14.22	17.29	27.63	20.92	19.4	16.04	15.25
Return on Invested Capital (%)	8.1	8.64	9.6	10.08	7.53	10.37	10.14	12.89	13.44	16.12	26.2	21.24	17.8	14.88	14.19
Gross Margin (%)	28.46	30.61	31.77	31.5	32.56	33.23	32.07	31.76	32.92	35.76	41.52	39.36	38.28	34.51	35.91
EBITDA Margin (%)	15.54	16.74	18.09	19.14	15.61	18.95	20.17	20.07	21.74	24.03	30.89	29.6	27.57	25.07	24.6
Operating Margin (%)	9.99	10.77	11.83	12.71	12.7	14.91	14.25	14.1	16.24	19.51	26.85	26.35	23.98	20.42	20.69
Incremental Operating Margin (%)	14.38	23.35	25	35.28	12.96	43.18	3.11	12.17	46.2	39.12	49.85	1.08	- -	205.83	24.99
Pretax Margin (%)	7.77	8.58	10.75	11.89	8.29	12.58	13.91	14.02	15.86	18.69	26.45	23.55	23.66	20.24	19.55
Profit Margin (%)	6.33	6.37	8.21	8.94	6.83	9.52	9.42	12.05	13.14	16.13	23.37	20.3	20.12	17.03	16.06
Net Income to Common Margin (%)	6.33	6.37	8.21	8.94	6.83	9.52	9.42	12.05	13.14	16.13	23.37	20.3	20.12	17.03	16.06
Effective Tax Rate (%)	25.35	30.11	27.33	27.93	22.65	28.66	36.38	17.2	20.22	18.07	14.31	16.87	17.52	18.36	20.24
Dvd Payout Ratio (%)	30.73	30.86	23.78	22.9	33.89	24.93	25.95	20.35	18.66	13.89	7.72	9.23	9.61	12	12.4
Sustainable Growth Rate (%)	8.17	8.06	10.47	10.52	6.38	10.07	9.31	12.32	13.24	17.39	29.15	21.19	19.27	15.59	14.77

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	349	412	374	336	298	229	197	196	329	326	325	318	309	302	321
ST Debt	50	33	2	27	69	2	- -	- -	12	12	54	18	152	18	23
LT Debt	299	379	371	308	229	226	197	196	317	313	272	300	157	284	298
Total Debt/EBITDA	1.89	1.94	1.51	1.23	1.36	0.8	0.61	0.57	0.82	0.63	0.37	0.37	0.38	0.42	0.42
Net Debt/EBITDA	1.39	1.18	0.58	0.29	0.11	0.09	-0.12	-0.41	-0.45	-0.7	-0.58	-0.8	-0.8	-0.39	-0.78
Total Debt/EBIT	3.19	3.05	2.3	1.84	2.32	1.17	0.87	0.82	1.11	0.8	0.43	0.43	0.46	0.53	0.55
Net Debt/EBIT	2.35	1.85	0.88	0.44	0.18	0.13	-0.17	-0.59	-0.61	-0.89	-0.68	-0.93	-0.96	-0.49	-1.01
EBITDA to Interest Expense	10.18	12.69	14.56	16.48	15.5	35.3	41.35	41.04	47.06	62.93	106.66	108.18	90.37	241.77	1,512.6
EBITDA-CapEx/Interest Expense	10.1	12.65	14.34	16.47	15.5	35.3	41.35	41.04	47.06	62.93	106.66	108.18	90.37	241.77	1,512.6
EBIT to Interest Expense	6.54	8.17	9.52	10.95	12.61	27.78	29.21	28.83	35.15	51.09	92.71	96.3	78.6	196.97	1,272.2
Interest Expense	18	17	17	17	14	8	8	8	9	8	8	8	9	3	1
Common Equity/Total Assets	46.81	46.6	54.22	57.31	60.4	65.1	68.71	70.56	67.19	66.38	70.47	74.23	75.23	73.62	74.38
Long-Term Debt/Equity (%)	45.7	51.97	40.96	32.22	22.36	20.24	15.39	14.04	20.18	16.89	11.64	11.16	5.46	10.6	9.4
Long-Term Debt/Capital (%)	29.8	33.22	29.01	23.85	17.31	16.8	13.34	12.31	16.68	14.37	10.22	9.98	4.93	9.53	8.53
Long-Term Debt/Total Assets (%)	21.39	24.22	22.21	18.46	13.5	13.18	10.58	9.9	13.56	11.21	8.2	8.29	4.11	7.81	6.99
Total Debt/Equity (%)	53.35	56.45	41.21	35.06	29.12	20.46	15.39	14.04	20.93	17.56	13.93	11.84	10.73	11.27	10.11
Total Debt/Capital (%)	34.79	36.08	29.18	25.96	22.56	16.98	13.34	12.31	17.31	14.94	12.23	10.59	9.69	10.13	9.18
Total Debt/Total Assets (%)	24.97	26.31	22.34	20.09	17.59	13.32	10.58	9.91	14.06	11.66	9.82	8.79	8.07	8.3	7.52
Net Debt to Equity	39.33	34.24	15.83	8.38	2.3	2.29	-3.04	-10.12	-11.56	-19.43	-21.82	-25.53	-22.46	-10.51	-18.53
Net Debt/Capital (%)	28.23	25.51	13.67	7.73	2.25	2.24	-3.13	-11.26	-12.42	-23.03	-26.85	-32.51	-27.7	-11.28	-21.75
EBITDA	185	212	248	272	219	286	323	345	400	516	875	855	813	725	756
EBITDA-CapEx	184	211	244	272	219	286	323	345	400	516	875	855	813	725	756
Operating Income (Loss)	119	136	162	181	178	225	228	242	299	419	760	761	707	591	636

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	0.49	0.67	1	1.01	0.87	0.84	0.84	1.19	1.29	1.22	1.28	1.72	1.27	0.88	1.21
Current Ratio	1.94	2.13	2.75	2.61	2.14	2.66	2.66	3.15	3.1	2.73	2.93	3.7	2.88	2.79	3.02
Quick Ratio	1.09	1.33	1.79	1.72	1.45	1.67	1.75	2.21	2.22	1.99	2.11	2.7	2.03	1.88	2.09
CFO/Avg Current Liab	0.63	0.74	0.88	0.75	0.75	0.79	1.01	1.02	1.17	1.12	1.06	1.3	1.3	1.07	1.25
Common Equity/Total Assets	46.81	46.6	54.22	57.31	60.4	65.1	68.71	70.56	67.19	66.38	70.47	74.23	75.23	73.62	74.38
Long-Term Debt/Equity (%)	45.7	51.97	40.96	32.22	22.36	20.24	15.39	14.04	20.18	16.89	11.64	11.16	5.46	10.6	9.4
Long-Term Debt/Capital (%)	29.8	33.22	29.01	23.85	17.31	16.8	13.34	12.31	16.68	14.37	10.22	9.98	4.93	9.53	8.53
Long-Term Debt/Total Assets (%)	21.39	24.22	22.21	18.46	13.5	13.18	10.58	9.9	13.56	11.21	8.2	8.29	4.11	7.81	6.99
Total Debt/Equity (%)	53.35	56.45	41.21	35.06	29.12	20.46	15.39	14.04	20.93	17.56	13.93	11.84	10.73	11.27	10.11
Total Debt/Capital (%)	34.79	36.08	29.18	25.96	22.56	16.98	13.34	12.31	17.31	14.94	12.23	10.59	9.69	10.13	9.18
Total Debt/Total Assets (%)	24.97	26.31	22.34	20.09	17.59	13.32	10.58	9.91	14.06	11.66	9.82	8.79	8.07	8.3	7.52
CFO/Total Liabilities	17.56	22.44	28.82	25.66	31.64	36.62	45.17	49.54	47.8	50.3	59.69	77.69	81.87	67.98	68.99
CFO/CapEx	93.36	267.71	56.54	914.5	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	3.26	3.51	5	5.66	6.38	8.81	10.06	10.01	11.34	15.84	24.35	14.59	19.5	18.16	13.88

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	8.72	7.86	7.59	7.79	7.77	7.9	7.05	6.34	6.06	6.09	6.48	5.79	5.79	5.44	5.46
Days Sales Outstanding	41.88	46.43	48.11	46.83	46.99	46.18	51.78	57.53	60.26	59.9	56.35	62.99	63.07	67.15	66.9
Inventory Turnover	5.71	5.6	5.51	5.43	5.21	5.3	5.24	5.45	5.48	4.95	4.73	4.41	4.29	4.67	4.8
Days Inventory Outstanding	63.93	65.22	66.28	67.18	70.1	68.89	69.64	66.91	66.57	73.71	77.12	82.69	85.16	78.18	76.04
Accounts Payable Turnover	11.21	9.23	8.99	9.27	8.47	8.49	8.47	8.72	8.74	7.92	7.69	7.99	8.04	7.63	8.26
Accounts Payable Turnover Days	32.55	39.55	40.58	39.38	43.11	43.01	43.07	41.83	41.75	46.09	47.44	45.71	45.39	47.86	44.17
Cash Conversion Cycle	73.26	72.09	73.8	74.62	73.98	72.06	78.35	82.61	85.08	87.52	86.03	99.97	102.83	97.48	98.78
Inventory to Cash Days	-22.05	-18.78	-18.17	-20.36	-23.11	-22.71	-17.86	-9.38	-6.31	-13.81	-20.77	-19.7	-22.09	-11.04	-9.14
Inventories	152	162	177	182	181	199	215	215	236	321	378	415	435	377	444
Raw Materials	65	68	72	80	74	78	89	82	101	134	154	171	172	167	163
Work In Process	20	24	25	26	30	29	32	42	37	55	64	79	87	65	103
Finished Goods	67	71	80	76	77	92	95	90	97	133	161	165	175	145	178
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	1,248	1,822	3,393	3,776	4,418	6,142	7,216	7,025	11,123	20,576	34,498	17,650	25,825	23,837	19,647
- Cash & Cash Equivalents	92	162	230	255	275	203	236	337	439	616	763	894	854	485	791
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	349	412	374	336	298	229	197	196	329	326	325	318	309	302	321
Enterprise Value	1,479	2,059	3,529	3,856	4,442	6,167	7,177	6,884	11,013	20,286	34,061	17,074	25,280	23,654	19,176
Total Capital	1,004	1,140	1,280	1,292	1,322	1,346	1,477	1,592	1,903	2,180	2,661	3,003	3,190	2,985	3,497
Total Debt/Capital (%)	34.79	36.08	29.18	25.96	22.56	16.98	13.34	12.31	17.31	14.94	12.23	10.59	9.69	10.13	9.18
Total Debt / EV	0.24	0.2	0.11	0.09	0.07	0.04	0.03	0.03	0.03	0.02	0.01	0.02	0.01	0.01	0.02
EV/Sales	1.24	1.63	2.58	2.71	3.17	4.09	4.49	4.01	5.99	9.45	12.03	5.91	8.57	8.18	6.24
EV/EBITDA	7.98	9.71	14.25	14.18	20.33	21.57	22.25	19.97	27.53	39.31	38.94	19.98	31.08	32.61	25.36
EV/EBIT	13.5	15.24	21.73	21.19	34.54	31.59	31.78	28.65	37.13	49.85	45.28	23.26	37.4	41.51	32.79
EV/Cash Flow to Firm	10.25	10.34	15.15	19.8	19.89	27.39	26.75	23.29	29.45	42.33	57.63	23.37	32.25	36.07	25.39
EV/Free Cash Flow to Firm	10.35	10.38	15.41	19.82	19.89	27.39	26.75	23.29	29.45	42.33	57.63	23.37	32.25	36.07	25.39
Diluted Market Cap	1,370	1,906	3,451	3,856	4,510	6,301	7,401	7,148	11,318	21,076	35,475	18,055	26,458	24,298	19,826
Diluted Enterprise Value	1,601	2,144	3,587	3,936	4,534	6,327	7,363	7,007	11,208	20,786	35,037	17,479	25,913	24,116	19,356
EV per Share	21.95	30.01	50.27	54.09	61.44	84.37	97.12	92.9	148.62	274.13	459.04	230.42	343.95	327.17	266.18
TTM Sales	1,192	1,266	1,368	1,421	1,400	1,509	1,599	1,717	1,840	2,147	2,832	2,887	2,950	2,893	3,074
TTM EBITDA	185	212	248	272	219	286	323	345	400	516	875	855	813	725	756
TTM Operating Income	119	136	162	181	178	225	228	242	299	419	760	761	707	591	636
TTM Cash Flow to Firm	144	199	233	195	223	225	268	296	374	479	591	731	784	656	755
TTM Free Cash Flow to Firm	143	198	229	195	223	225	268	296	374	479	591	731	784	656	755

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	10.6	10.21	15.93	21.1	21.23	28.72	28.11	24.77	30.82	44.61	60.74	24.94	34.07	37.19	26.27
EV/EBIT	13.5	15.24	21.73	21.19	34.54	31.59	31.78	28.65	37.13	49.85	45.28	23.26	37.4	41.51	32.79
Enterprise Value	1,479	2,059	3,529	3,856	4,442	6,167	7,177	6,884	11,013	20,286	34,061	17,074	25,280	23,654	19,176
Low Price	17.5	18.33	26.84	38.59	48.5	53.56	77.63	82.42	93.83	127.67	255.04	208.62	228.65	275.54	185.05
EV/Sales	1.24	1.63	2.58	2.71	3.17	4.09	4.49	4.01	5.99	9.45	12.03	5.91	8.57	8.18	6.24
EV/EBITDA	7.98	9.71	14.25	14.18	20.33	21.57	22.25	19.97	27.53	39.31	38.94	19.98	31.08	32.61	25.36
Price/Earnings	16.53	22.37	29.95	29.54	46.03	42.89	47.88	33.86	45.96	59.35	52.27	30.25	43.99	48.85	39.94
Price/Earnings Average	18.21	19.53	22.7	24.99	42.15	36.83	44.42	35.97	38.39	47.65	41.15	39.54	43.11	49.29	36.64
Price/Earnings High	20.97	23.03	30.36	30.23	48.75	44.05	50.3	43.8	46.2	66.59	53.06	60.31	51.56	60.71	50.58
Price/Earnings Low	15.63	15.45	16.63	21.52	36.53	27.34	38.07	29.44	28.73	27.25	28.67	26.49	28.63	40.82	27.1
Price/Book Value	1.91	2.5	3.74	3.95	4.32	5.5	5.64	5.03	7.07	11.1	14.77	6.57	8.96	8.89	6.19
Price/Book Value Average	2.1	2.18	2.84	3.34	3.95	4.72	5.23	5.34	5.91	8.91	11.63	8.59	8.78	8.97	5.67
Price/Book Value High	2.42	2.57	3.79	4.04	4.57	5.64	5.92	6.51	7.11	12.45	15	13.11	10.51	11.04	7.83
Price/Book Value Low	1.8	1.73	2.08	2.88	3.42	3.5	4.48	4.37	4.42	5.09	8.1	5.76	5.83	7.43	4.2
Price/Tangible Book Value	2.54	3.22	4.56	4.68	5.01	6.2	6.27	5.53	7.75	12.01	15.66	6.9	9.37	9.29	6.42
Price/Tangible Book Value Average	2.8	2.81	3.46	3.96	4.59	5.32	5.82	5.87	6.47	9.64	12.33	9.01	9.18	9.38	5.89
Price/Tangible Book Value High	3.22	3.31	4.62	4.79	5.31	6.36	6.59	7.15	7.79	13.48	15.9	13.75	10.98	11.55	8.14
Price/Tangible Book Value Low	2.4	2.22	2.53	3.41	3.98	3.95	4.99	4.81	4.84	5.52	8.59	6.04	6.09	7.77	4.36
Price/Sales	1.05	1.43	2.46	2.64	3.14	4.08	4.51	4.08	6.04	9.57	12.22	6.14	8.85	8.32	6.41
Price/Sales Average	1.15	1.24	1.86	2.23	2.88	3.5	4.19	4.33	5.04	7.68	9.62	8.02	8.67	8.39	5.88
Price/Sales High	1.33	1.47	2.49	2.7	3.33	4.19	4.74	5.28	6.07	10.74	12.4	12.24	10.37	10.34	8.12
Price/Sales Low	0.99	0.98	1.36	1.92	2.49	2.6	3.59	3.55	3.77	4.39	6.7	5.38	5.76	6.95	4.35
Price/Cash Flow	9.55	9.63	15.25	20.53	20.72	28.07	27.41	24.28	30.25	43.49	59.23	24.48	33.62	36.83	26.12
Price/Cash Flow Average	10.52	8.41	11.56	17.36	18.97	24.11	25.42	25.79	25.27	34.91	46.63	31.99	32.94	37.17	23.96
Price/Cash Flow High	12.12	9.92	15.46	21.01	21.94	28.83	28.79	31.4	30.41	48.79	60.13	48.81	39.4	45.78	33.08
Price/Cash Flow Low	9.03	6.65	8.47	14.96	16.44	17.9	21.79	21.11	18.91	19.97	32.49	21.44	21.88	30.78	17.73
Price/Free Cash Flow Average	11.68	8.91	12.07	17.85	19.45	24.67	26.08	26.31	25.75	35.81	47.82	32.6	33.39	37.53	24.1
Price/Free Cash Flow High	13.45	10.51	16.15	21.59	22.49	29.5	29.53	32.04	30.99	50.04	61.66	49.73	39.93	46.21	33.27
Price/Free Cash Flow Low	10.02	7.05	8.85	15.38	16.85	18.31	22.35	21.53	19.27	20.48	33.32	21.84	22.17	31.08	17.82
EV/Sales Average	1.35	1.44	1.98	2.3	2.91	3.51	4.16	4.26	4.99	7.56	9.44	7.79	8.39	8.25	5.71
EV/Sales High	1.52	1.67	2.61	2.77	3.36	4.2	4.72	5.21	6.02	10.62	12.21	11.99	10.08	10.18	7.94
EV/Sales Low	1.18	1.18	1.48	1.99	2.52	2.61	3.56	3.47	3.72	4.27	6.53	5.16	5.51	6.82	4.18
EV/EBITDA Average	8.67	8.62	10.93	12.04	18.63	18.54	20.64	21.24	22.96	31.45	30.55	26.32	30.44	32.91	23.21
EV/EBITDA High	9.79	9.96	14.44	14.5	21.53	22.15	23.39	25.95	27.68	44.17	39.54	40.51	36.55	40.59	32.28
EV/EBITDA Low	7.61	7.05	8.16	10.41	16.16	13.79	17.67	17.31	17.11	17.75	21.14	17.41	19.99	27.22	17.01
EV/EBIT Average	14.66	13.53	16.67	17.99	31.65	27.15	29.47	30.46	30.96	39.88	35.52	30.65	36.63	41.89	30.01
EV/EBIT High	16.56	15.63	22.01	21.67	36.57	32.45	33.4	37.22	37.33	56.02	45.97	47.16	43.97	51.66	41.74
EV/EBIT Low	12.87	11.07	12.44	15.56	27.45	20.19	25.23	24.83	23.07	22.51	24.57	20.28	24.05	34.64	21.99
Last Price	18.52	26.55	48.33	52.96	61.11	84.02	97.64	94.8	150.11	278.05	464.94	238.19	351.36	329.69	272.71
High Price	23.5	27.33	48.98	54.19	64.73	86.3	102.58	122.62	150.91	311.95	471.97	474.96	411.8	409.72	345.38
Enterprise Value Average	1,606	1,827	2,707	3,274	4,070	5,300	6,655	7,321	9,182	16,228	26,723	22,495	24,760	23,871	17,554
Enterprise Value High	1,815	2,112	3,575	3,944	4,703	6,334	7,542	8,945	11,072	22,794	34,583	34,618	29,723	29,441	24,412
Enterprise Value Low	1,411	1,495	2,020	2,831	3,530	3,941	5,698	5,966	6,843	9,158	18,486	14,882	16,261	19,739	12,861

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	67	69	70	71	72	73	74	74	74	74	74	74	74	72	72
Diluted Weighted Avg Shares	74	72	71	73	74	75	76	75	75	76	76	76	75	74	73
Basic Weighted Avg Shares	67	68	70	71	72	73	74	74	74	74	74	74	74	73	72
Revenue per Share	17.69	18.62	19.66	20.05	19.44	20.59	21.64	23.24	24.86	29.05	38.06	38.8	39.7	39.63	42.52
EBITDA per Share	2.75	3.12	3.56	3.84	3.03	3.9	4.36	4.66	5.41	6.98	11.76	11.49	10.95	9.94	10.46
Operating Income per Share	1.77	2.01	2.33	2.55	2.47	3.07	3.08	3.28	4.04	5.67	10.22	10.23	9.52	8.09	8.8
Basic EPS, GAAP	1.12	1.19	1.61	1.79	1.33	1.96	2.04	2.8	3.27	4.68	8.9	7.87	7.99	6.75	6.83
Basic EPS from Cont Ops	1.12	1.19	1.61	1.79	1.33	1.96	2.04	2.8	3.27	4.68	8.9	7.87	7.99	6.75	6.83
Diluted EPS, GAAP	1.02	1.12	1.57	1.75	1.3	1.91	1.99	2.74	3.21	4.57	8.67	7.73	7.88	6.69	6.79
Diluted EPS from Cont Ops	1.02	1.12	1.57	1.75	1.3	1.91	1.99	2.74	3.21	4.57	8.67	7.73	7.88	6.69	6.79
Dividend per Share	0.34	0.37	0.38	0.41	0.45	0.49	0.53	0.57	0.61	0.65	0.69	0.73	0.77	0.81	0.85
Cash Flow per Share	1.94	2.76	3.17	2.58	2.95	2.99	3.56	3.91	4.96	6.39	7.85	9.73	10.45	8.95	10.44
Free Cash Flow per Basic Share	1.92	2.75	3.11	2.58	2.95	2.99	3.56	3.91	4.96	6.39	7.85	9.73	10.45	8.95	10.44
Cash & Equivalents per Share	1.76	2.54	3.38	3.58	3.8	2.78	3.19	4.55	5.93	8.32	10.28	12.07	11.62	6.7	10.98
Book Value per Share	9.72	10.63	12.91	13.42	14.16	15.29	17.32	18.84	21.23	25.06	31.47	36.23	39.2	37.1	44.08
Tangible Book Value per Share	7.29	8.25	10.6	11.31	12.2	13.56	15.57	17.14	19.37	23.15	29.68	34.54	37.52	35.48	42.45