Papa John's International, Inc. Financial Ratios — PP1 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 (%)	27.88	32.57	43.25	65.05	131.26	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	13.55	14.88	15.29	15.13	15.17	20.54	19.42	0.43	0.73	7.23	13.65	7.75	9.44	9.47	3.54
Return on Capital (%)	18.77	21.82	22.35	22.52	23.44	33.86	32.66	4.87	- -	29.87	33.54	16.49	21.89	21.13	10.55
Return on Invested Capital (%)	21.23	24.48	24.58	24.92	29.38	36.45	33.44	5.58	- -	30.98	35	16.78	21.92	21.14	11.15
Gross Margin (%)	40.66	27.75	36.03	19.17	20.78	24.49	19.47	16.34	17.94	18.98	20.76	18.48	19.63	20.23	20.73
EBITDA Margin (%)	9.83	9.88	9.84	9.86	10.79	11.99	10.92	4.69	4.44	7.72	10.49	7.66	9.89	10.98	8.83
Operating Margin (%)	7.14	7.43	7.4	7.42	8.32	9	8.56	1.91	1.22	5.31	8.13	5.76	6.89	6.93	4.12
Incremental Operating Margin (%)	6.46	10.25	6.95	7.61	45.12	23.6	- -	100.3	27.61	39.41	28.22	- -	77.5	5.84	1,039.63
Pretax Margin (%)	6.96	7.33	7.37	7.15	7.28	9.27	7.87	0.4	0.31	4.16	7.3	3.99	4.85	5.54	2.36
Profit Margin (%)	4.49	4.59	4.8	4.58	4.63	6.03	5.82	0.15	0.3	3.19	5.8	3.22	3.84	4.05	1.49
Net Income to Common Margin (%)	4.49	4.59	4.8	4.56	4.63	6.03	5.82	0.15	-0.47	3.19	0.49	3.22	3.84	4.05	1.49
Effective Tax Rate (%)	31.05	32.92	31.22	32	31.21	31.31	24.1	39.18	- -	19.57	17.22	17.21	20.13	26.22	33.61
Dvd Payout Ratio (%)	- -	- -	14.03	26.06	28.17	24.3	28.1	511.02	-430.89	67.95	-314.85	77.22	70	71.32	181.41
Sustainable Growth Rate (%)	27.88	32.57	37.18	48.09	94.28	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

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	51	88	158	230	255	300	467	621	525	514	686	807	966	971	936
ST Debt	- -	- -	- -	- -	- -	- -	20	20	45	47	28	30	33	33	39
LT Debt	51	88	158	230	255	300	447	601	480	466	658	777	933	938	898
Total Debt/EBITDA	0.43	0.67	1.12	1.46	1.44	1.46	2.4	7.97	7.31	3.67	3.16	5.01	4.57	4.29	5.16
Net Debt/EBITDA	0.27	0.54	1.02	1.33	1.33	1.38	2.28	7.54	4.73	1.56	1.89	3.41	3.39	3.11	3.75
Total Debt/EBIT	0.59	0.88	1.48	1.96	1.87	1.82	3.09	19.69	21.41	5.69	4.07	7.4	6.56	6.2	10.5
Net Debt/EBIT	0.37	0.72	1.35	1.79	1.72	1.73	2.94	18.63	13.83	2.42	2.44	5.04	4.87	4.49	7.64
EBITDA to Interest Expense	40.15	61.33	144.06	38.65	31.12	27.78	17.25	3.04	3.49	8.22	12.55	6.38	4.86	5.31	4.45
EBITDA-CapEx/Interest Expense	30.32	41.62	92.43	26.72	24.25	20.27	12.59	1.4	1.66	6.13	8.59	3.27	3.1	3.61	2.62
EBIT to Interest Expense	29.19	46.16	108.34	29.09	24.01	20.86	13.53	1.24	0.96	5.65	9.73	4.79	3.38	3.35	2.08
Interest Expense	3	2	1	4	6	7	11	26	21	17	17	25	43	43	41
Common Equity/Total Assets	50.48	41.4	29.65	17.09	5.91	-0.76	-21.91	-53.57	-45.48	-32.33	-21.19	-33.14	-52.47	-48.32	-53.1
Long-Term Debt/Equity (%)	25.04	45.65	105.99	233.45	604.53	3,059.08	- -	- -	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	20.02	31.34	51.46	70.01	85.81	96.83	123.84	189.56	230.24	184.31	126.89	144.47	178.34	168.17	178.22
Long-Term Debt/Total Assets (%)	13.19	20.13	34.01	45.67	51.64	58.49	80.38	100.88	65.72	53.45	74.29	89.91	106.58	105.53	107.18
Total Debt/Equity (%)	25.04	45.65	105.99	233.45	604.53	3,059.08	-440.35	-204.31	-165.87	-197.18	-410.58	-299.6	-218.11	-234.96	-216.41
Total Debt/Capital (%)	20.02	31.34	51.46	70.01	85.81	96.83	129.38	195.87	251.82	202.91	132.2	150.1	184.67	174.09	185.9
Total Debt/Total Assets (%)	13.19	20.13	34.01	45.67	51.64	58.49	83.98	104.24	71.88	58.84	77.4	93.41	110.37	109.24	111.8
Net Debt to Equity	15.83	37.17	96.82	213.07	554.76	2,900.29	-419.26	-193.37	-107.18	-83.73	-245.64	-204.01	-161.9	-170.26	-157.35
Net Debt/Capital (%)	13.66	27.1	49.19	68.06	84.73	96.67	131.32	207.1	187.85	177.45	91.56	112.08	148.61	135.36	145.14
EBITDA	120	133	142	158	177	206	195	78	72	140	217	161	211	226	181
EBITDA-CapEx	90	90	91	109	138	150	142	36	34	104	148	83	135	154	107
Operating Income (Loss)	87	100	107	119	136	154	153	32	20	96	168	121	147	143	85

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	0.23	0.16	0.14	0.19	0.16	0.12	0.17	0.18	0.13	0.45	0.25	0.18	0.13	0.14	0.12
Current Ratio	1.17	1.15	1.28	1.38	1.15	1.14	1.28	1.04	0.87	1.06	0.89	0.95	0.76	0.83	0.82
Quick Ratio	0.63	0.63	0.72	0.86	0.7	0.63	0.72	0.7	0.53	0.81	0.6	0.62	0.5	0.53	0.51
CFO/Avg Current Liab	1.28	1.13	1.01	1.2	1.42	1.15	1.03	0.57	0.31	0.75	0.64	0.43	0.68	0.37	0.44
Common Equity/Total Assets	50.48	41.4	29.65	17.09	5.91	-0.76	-21.91	-53.57	-45.48	-32.33	-21.19	-33.14	-52.47	-48.32	-53.1
Long-Term Debt/Equity (%)	25.04	45.65	105.99	233.45	604.53	3,059.08	- -	- -	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	20.02	31.34	51.46	70.01	85.81	96.83	123.84	189.56	230.24	184.31	126.89	144.47	178.34	168.17	178.22
Long-Term Debt/Total Assets (%)	13.19	20.13	34.01	45.67	51.64	58.49	80.38	100.88	65.72	53.45	74.29	89.91	106.58	105.53	107.18
Total Debt/Equity (%)	25.04	45.65	105.99	233.45	604.53	3,059.08	-440.35	-204.31	-165.87	-197.18	-410.58	-299.6	-218.11	-234.96	-216.41
Total Debt/Capital (%)	20.02	31.34	51.46	70.01	85.81	96.83	129.38	195.87	251.82	202.91	132.2	150.1	184.67	174.09	185.9
Total Debt/Total Assets (%)	13.19	20.13	34.01	45.67	51.64	58.49	83.98	104.24	71.88	58.84	77.4	93.41	110.37	109.24	111.8
CFO/Total Liabilities	54.68	42.59	32.15	30.22	37.73	29.89	20.4	10.27	5.9	16.45	17.54	10.39	14.65	8.19	9.92
CFO/CapEx	3.45	2.45	2	2.52	4.37	2.7	2.57	2.2	1.64	5.23	2.69	1.5	2.52	1.47	1.69
Altman's Z-Score	9.13	8.93	11.9	8.35	8.41	9.71	7.58	4.98	4.17	4.59	6.33	5.01	4.69	4.05	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	46.04	36.88	29.41	29.26	27.43	27.86	28.69	23.3	21.8	22.58	24.12	22.86	20.66	20	20.06
Days Sales Outstanding	7.93	9.9	12.41	12.48	13.3	13.1	12.72	15.67	16.75	16.16	15.13	15.97	17.67	18.25	18.19
Inventory Turnover	38.55	45.9	40.72	51.23	52.99	55.42	51.52	48.12	48.55	50.84	50.24	44.88	44.29	46.03	46.8
Days Inventory Outstanding	9.47	7.95	8.96	7.12	6.89	6.59	7.08	7.59	7.52	7.18	7.26	8.13	8.24	7.93	7.8
Accounts Payable Turnover	22.48	29.64	26.99	34.8	31.37	30.11	38.59	46.95	47.26	44.26	50.22	38.05	24.93	24.01	26.45
Accounts Payable Turnover Days	16.24	12.31	13.52	10.49	11.63	12.12	9.46	7.77	7.72	8.25	7.27	9.59	14.64	15.2	13.8
Cash Conversion Cycle	1.16	5.54	7.85	9.11	8.56	7.56	10.35	15.48	16.54	15.1	15.13	14.51	11.27	10.97	12.19
Inventory to Cash Days	-1.54	1.95	3.45	5.35	6.42	6.51	5.64	8.08	9.23	8.98	7.87	7.83	9.43	10.32	10.39
Inventories	20	22	23	27	22	25	31	27	28	30	35	41	36	35	34
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	20	22	23	27	22	25	31	27	28	30	35	41	36	35	34

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	923	1,159	3,686	2,173	2,130	3,135	1,905	1,268	2,072	2,803	4,907	2,901	2,492	1,285	1,280
- Cash & Cash Equivalents	19	16	14	20	21	16	22	33	28	130	71	47	41	38	35
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	9	12	11	12	13	14	16	15	16	22	21	17	16	16	12
+ Total Debt	51	88	158	230	255	300	467	621	525	514	686	807	966	971	936
Enterprise Value	964	1,242	3,842	2,396	2,377	3,433	2,365	1,871	2,585	3,208	5,543	3,678	3,434	2,234	2,193
Total Capital	257	282	307	329	297	310	361	317	209	253	519	538	523	558	504
Total Debt/Capital (%)	20.02	31.34	51.46	70.01	85.81	96.83	129.38	195.87	251.82	202.91	132.2	150.1	184.67	174.09	185.9
Total Debt / EV	0.05	0.07	0.04	0.1	0.11	0.09	0.2	0.33	0.2	0.16	0.12	0.22	0.28	0.43	0.43
EV/Sales	0.79	0.93	2.67	1.5	1.45	2	1.33	1.13	1.6	1.77	2.68	1.75	1.61	1.08	1.07
EV/EBITDA	8.06	9.37	27.13	15.2	13.46	16.7	12.15	24	36	22.92	25.54	22.84	16.26	9.88	12.09
EV/EBIT	11.08	12.45	36.07	20.37	17.44	20.87	15.66	59.31	105.37	35.54	32.94	33.73	23.34	14.26	24.6
EV/Cash Flow to Firm	9.36	11.74	37.65	19.11	13.63	22.1	16.48	17.32	- -	16.03	27.85	26.51	15.08	16.18	14.33
EV/Free Cash Flow to Firm	13.08	19.66	74.91	31.22	17.55	34.4	26.01	28.34	- -	19.5	42.49	60.97	22.72	34.08	27.89
Diluted Market Cap	973	1,245	1,957	2,279	2,217	3,214	2,051	1,294	2,055	2,818	4,844	2,983	2,544	1,291	1,285
Diluted Enterprise Value	1,014	1,329	2,113	2,502	2,464	3,512	2,511	1,897	2,568	3,223	5,480	3,760	3,485	2,241	2,199
EV per Share	20.08	27.93	46.1	60.23	61.86	93.58	69.71	59.09	81.06	98.57	154.84	105.88	105.7	68.43	66.87
TTM Sales	1,218	1,343	1,439	1,598	1,637	1,714	1,783	1,663	1,619	1,813	2,068	2,102	2,136	2,059	2,054
TTM EBITDA	120	133	142	158	177	206	195	78	72	140	217	161	211	226	181
TTM Operating Income	87	100	107	119	136	154	153	32	20	96	168	121	147	143	85
TTM Cash Flow to Firm	103	106	102	125	174	155	144	108	- -	200	199	139	228	138	153
TTM Free Cash Flow to Firm	74	63	51	77	135	100	91	66	- -	164	130	60	151	66	79

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	13.57	20.17	38.67	30.81	16.86	33.94	24.89	25.65	85.5	18.69	41.72	75.68	21.85	37.82	24.92
EV/EBIT	11.08	12.45	36.07	20.37	17.44	20.87	15.66	59.31	105.37	35.54	32.94	33.73	23.34	14.26	24.6
Enterprise Value	964	1,242	3,842	2,396	2,377	3,433	2,365	1,871	2,585	3,208	5,543	3,678	3,434	2,234	2,193
Low Price	13.41	17.91	25.08	36.94	53.83	44.79	54.88	35.95	37.75	32.53	79.25	67.71	61.62	38.31	30.29
EV/Sales	0.79	0.93	2.67	1.5	1.45	2	1.33	1.13	1.6	1.77	2.68	1.75	1.61	1.08	1.07
EV/EBITDA	8.06	9.37	27.13	15.2	13.46	16.7	12.15	24	36	22.92	25.54	22.84	16.26	9.88	12.09
Price/Earnings	17.59	19.82	27.8	30.73	28.87	30.79	19.54	519.35	- -	48.2	472.13	43.75	30.77	15.42	41.97
Price/Earnings Average	14.12	17.4	20.88	25.28	33.78	24.11	25.79	682.81	- -	43.18	380.52	47.85	30.53	21.74	47.08
Price/Earnings High	17.59	20.37	27.99	31.07	41.03	32.99	30.41	885.25	- -	57.1	482.29	69.86	38.96	30.63	60.07
Price/Earnings Low	12.27	13.62	15.76	20.78	28.04	16.14	19.09	466.27	- -	18.2	272.96	35.47	24.72	15.01	32.59
Price/Book Value	4.68	6.38	26.77	25.2	72.98	-801.56	-15.65	-3.97	-6.24	-9.93	-26.15	-10.13	-5.43	-2.99	-2.88
Price/Book Value Average	3.76	5.6	20.11	20.74	85.38	-627.64	-20.67	-5.22	-4.75	-8.9	-21.07	-11.08	-5.39	-4.22	-3.23
Price/Book Value High	4.68	6.56	26.95	25.48	103.71	-858.69	-24.37	-6.77	-6.28	-11.77	-26.71	-16.18	-6.87	-5.94	-4.12
Price/Book Value Low	3.27	4.39	15.18	17.04	70.88	-420.1	-15.3	-3.57	-3.62	-3.75	-15.12	-8.21	-4.36	-2.91	-2.23
Price/Tangible Book Value	7.57	11.3	63.25	514.26	-42.19	-35.05	-9.13	-3.14	-5.02	-7.72	-18.29	-8.13	-4.66	-2.54	-2.5
Price/Tangible Book Value Average	6.08	9.92	47.5	423.19	-49.36	-27.45	-12.06	-4.13	-3.83	-6.92	-14.74	-8.89	-4.62	-3.59	-2.8
Price/Tangible Book Value High	7.57	11.61	63.67	520.01	-59.96	-37.55	-14.22	-5.35	-5.05	-9.15	-18.68	-12.98	-5.9	-5.05	-3.57
Price/Tangible Book Value Low	5.28	7.77	35.86	347.79	-40.98	-18.37	-8.93	-2.82	-2.92	-2.92	-10.57	-6.59	-3.74	-2.48	-1.94
Price/Sales	0.79	0.91	1.33	1.4	1.34	1.86	1.14	0.77	1.27	1.54	2.32	1.41	1.18	0.63	0.62
Price/Sales Average	0.63	0.8	1	1.15	1.56	1.45	1.5	1.02	0.97	1.38	1.87	1.54	1.17	0.88	0.7
Price/Sales High	0.79	0.94	1.34	1.42	1.9	1.99	1.77	1.32	1.28	1.82	2.37	2.25	1.5	1.24	0.89
Price/Sales Low	0.55	0.63	0.76	0.95	1.3	0.97	1.11	0.69	0.74	0.58	1.34	1.14	0.95	0.61	0.48
Price/Cash Flow	9.53	11.71	18.93	18.25	12.83	21.19	15.01	13.9	33.28	14.98	25.98	25.17	13.09	12.07	10.17
Price/Cash Flow Average	7.65	10.28	14.22	15.02	15.01	16.59	19.82	18.27	25.35	13.42	20.94	27.53	12.98	17.02	11.41
Price/Cash Flow High	9.53	12.03	19.06	18.45	18.23	22.7	23.37	23.69	33.5	17.74	26.54	40.19	16.57	23.98	14.55
Price/Cash Flow Low	6.65	8.05	10.74	12.34	12.46	11.1	14.67	12.48	19.34	5.66	15.02	20.4	10.51	11.75	7.9
Price/Free Cash Flow Average	10.9	17.7	29.04	25.35	19.73	26.57	32.87	33.73	65.13	16.74	33.62	82.78	21.68	53.31	27.96
Price/Free Cash Flow High	13.57	20.72	38.93	31.15	23.96	36.36	38.75	43.72	86.05	22.14	42.61	120.86	27.66	75.13	35.67
Price/Free Cash Flow Low	9.47	13.86	21.93	20.83	16.38	17.79	24.33	23.03	49.67	7.06	24.12	61.36	17.55	36.81	19.35
EV/Sales Average	0.64	0.82	2.03	1.26	1.67	1.61	1.67	1.37	1.29	1.61	2.22	1.88	1.6	1.34	1.14
EV/Sales High	0.79	0.95	2.69	1.51	2	2.13	1.92	1.66	1.6	2.05	2.73	2.57	1.92	1.7	1.34
EV/Sales Low	0.56	0.66	1.56	1.06	1.41	1.13	1.3	1.05	1.06	0.81	1.68	1.49	1.38	1.07	0.93
EV/EBITDA Average	6.54	8.3	20.65	12.76	15.51	13.39	15.28	29.13	29.12	20.84	21.15	24.53	16.16	12.21	12.95
EV/EBITDA High	8.06	9.61	27.3	15.36	18.54	17.79	17.6	35.47	36.18	26.62	26.02	33.59	19.4	15.48	15.13
EV/EBITDA Low	5.73	6.64	15.86	10.74	13.11	9.44	11.93	22.34	23.91	10.46	16	19.43	13.93	9.73	10.51
EV/EBIT Average	8.99	11.03	27.45	17.1	20.09	16.73	19.7	71.96	85.25	32.31	27.28	36.23	23.2	17.61	26.35
EV/EBIT High	11.08	12.77	36.3	20.58	24.02	22.22	22.69	87.63	105.91	41.28	33.57	49.62	27.85	22.34	30.79
EV/EBIT Low	7.88	8.82	21.08	14.39	16.99	11.8	15.38	55.2	69.98	16.22	20.64	28.7	20	14.04	21.39
Last Price	19.22	26.05	44.23	54.63	55.42	85.46	56.15	40.05	64.97	86.12	137.08	83.52	76.72	39.35	39.01
High Price	19.22	26.77	44.53	55.24	78.77	91.55	87.42	68.26	65.39	102.03	140.03	133.38	97.14	78.17	55.82
Enterprise Value Average	782	1,101	2,924	2,011	2,739	2,753	2,975	2,270	2,092	2,916	4,590	3,950	3,414	2,760	2,349
Enterprise Value High	964	1,274	3,866	2,420	3,274	3,656	3,426	2,765	2,599	3,726	5,648	5,410	4,097	3,501	2,745
Enterprise Value Low	685	880	2,246	1,693	2,316	1,941	2,322	1,742	1,717	1,464	3,473	3,129	2,943	2,200	1,907

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	48	44	83	40	38	37	34	32	32	33	36	35	32	33	33
Diluted Weighted Avg Shares	51	48	44	42	40	38	37	32	32	33	35	36	33	33	33
Basic Weighted Avg Shares	50	47	43	41	39	37	36	32	32	32	35	35	33	33	33
Revenue per Share	24.32	28.62	33.17	39.02	41.5	46	49.42	51.83	51.19	55.93	59.09	59.22	64.85	62.95	62.52
EBITDA per Share	2.39	2.83	3.26	3.85	4.48	5.52	5.4	2.43	2.27	4.32	6.2	4.54	6.41	6.91	5.52
Operating Income per Share	1.74	2.13	2.45	2.9	3.45	4.14	4.23	0.99	0.63	2.97	4.81	3.41	4.47	4.36	2.58
Basic EPS, GAAP	1.09	1.31	1.59	1.78	1.92	2.78	2.87	0.08	-0.24	1.79	0.29	1.91	2.49	2.55	0.93
Basic EPS from Cont Ops	1.17	1.41	1.68	1.9	2.08	2.93	2.95	0.13	0.18	1.87	3.57	1.95	2.51	2.57	0.98
Diluted EPS, GAAP	1.08	1.29	1.56	1.75	1.89	2.75	2.84	0.08	-0.24	1.77	0.29	1.9	2.48	2.54	0.93
Diluted EPS from Cont Ops	1.16	1.38	1.65	1.86	2.05	2.9	2.92	0.13	0.18	1.85	3.54	1.94	2.5	2.57	0.97
Dividend per Share	- -	- -	0.25	0.53	0.63	0.75	0.85	0.9	1.22	1.33	1.34	1.54	1.77	1.85	1.86
Cash Flow per Share	2.02	2.22	2.34	2.99	4.32	4.03	3.74	2.88	1.95	5.75	5.28	3.32	5.86	3.26	3.84
Free Cash Flow per Basic Share	1.43	1.32	1.17	1.81	3.33	2.54	2.28	1.57	0.76	4.65	3.32	1.11	3.54	1.04	1.57
Cash & Equivalents per Share	0.39	0.37	0.16	0.51	0.55	0.42	0.66	1.05	0.88	4	1.97	1.36	1.25	1.16	1.05
Book Value per Share	4.1	4.08	1.65	2.17	0.76	-0.11	-3.59	-10.08	-10.42	-8.67	-5.24	-8.24	-14.13	-13.16	-13.56
Tangible Book Value per Share	2.54	2.31	0.7	0.11	-1.31	-2.44	-6.15	-12.75	-12.94	-11.15	-7.5	-10.28	-16.48	-15.47	-15.62