Xylem Inc. Financial Ratios — XY6 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 (%)	12.26	15.21	10.57	15.43	16.15	12.17	14.11	20.83	14.01	8.57	13.81	10.58	8.92	8.55	8.65
Return on Assets (%)	6.86	6.54	4.76	6.93	7.17	4.67	4.96	7.8	5.37	3.09	5.02	4.38	5.06	5.46	5.61
Return on Capital (%)	10.12	10.74	7.99	11.03	11.42	7.9	8.39	12.76	8.92	5.63	8.27	7.07	7.28	7.24	7.36
Return on Invested Capital (%)	9.91	10.63	8.18	10.67	11.07	7.8	8.35	12.4	8.94	5.68	8.18	8.83	6.85	6.4	7.26
Gross Margin (%)	38.42	39.62	39.07	38.64	38.43	38.77	39.24	38.91	38.98	37.53	38.02	37.74	36.9	37.51	38.46
EBITDA Margin (%)	13.99	15.43	13.37	15.45	15.93	14.82	16.7	17.57	14.16	12.67	15.98	15.54	14.77	18.35	19.9
Operating Margin (%)	12.73	12.71	10.56	12.49	12.46	11.61	12.26	12.98	13.28	10.25	11.4	11.79	9.89	12.51	14.68
Incremental Operating Margin (%)	13.48	16.67	- -	106.33	12.93	- -	14.85	19.8	50	52.82	28.84	18.04	4.18	28.63	53.91
Pretax Margin (%)	10.07	10.23	7.77	10.75	11.03	9.02	9.9	11.23	7.93	5.84	9.84	7.97	8.62	12.7	13.07
Profit Margin (%)	7.34	7.83	5.94	8.61	9.31	6.89	7.03	10.54	7.64	5.21	8.22	6.43	8.27	10.39	10.59
Net Income to Common Margin (%)	7.34	7.83	5.94	8.61	9.31	6.89	7.03	10.54	7.64	5.21	8.22	6.43	8.27	10.39	10.59
Effective Tax Rate (%)	27.15	23.45	23.49	19.95	15.63	23.53	29.18	6.15	3.61	10.88	16.44	19.32	4.09	18.12	19.56
Dvd Payout Ratio (%)	6.81	25.25	38.16	27.89	30	43.08	39.51	27.69	43.39	74.02	47.54	61.13	49.1	39.33	41.46
Sustainable Growth Rate (%)	11.43	11.37	6.54	11.13	11.3	6.93	8.53	15.06	7.93	2.23	7.24	4.11	4.54	5.19	5.06

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	1,206	1,205	1,241	1,284	1,274	2,368	2,200	2,308	2,377	3,147	2,509	1,949	2,390	2,125	2,063
ST Debt	5	6	42	89	78	260	- -	257	337	663	69	69	122	147	655
LT Debt	1,201	1,199	1,199	1,195	1,196	2,108	2,200	2,051	2,040	2,484	2,440	1,880	2,268	1,978	1,408
Total Debt/EBITDA	2.27	2.06	2.42	2.12	2.19	4.24	2.8	2.52	3.2	5.09	3.02	2.27	2.2	1.35	1.15
Net Debt/EBITDA	1.67	1.2	1.38	1.03	1.02	3.69	2.27	2.2	2.14	1.96	1.31	1.09	1.16	0.57	0.26
Total Debt/EBIT	3.05	2.72	3.42	2.77	2.84	5.8	3.99	3.53	4.89	8.57	4.29	3.13	3.67	2.11	1.69
Net Debt/EBIT	2.25	1.58	1.95	1.34	1.32	5.05	3.24	3.08	3.28	3.29	1.86	1.5	1.94	0.89	0.38
EBITDA to Interest Expense	31.29	10.64	9.33	11.2	10.58	7.99	9.59	11.16	11.09	8.03	10.92	17.16	22.2	35.7	62
EBITDA-CapEx/Interest Expense	31.29	10.64	9.33	11.2	10.58	7.99	9.59	11.16	11.09	8.03	10.92	17.16	22.2	35.7	62
EBIT to Interest Expense	28.47	8.76	7.36	9.06	8.27	6.26	7.04	8.24	10.4	6.49	7.79	13.02	14.86	24.34	45.72
Interest Expense	17	55	55	54	55	70	82	82	67	77	76	50	49	44	29
Common Equity/Total Assets	41.61	44.33	45.77	44.01	44.75	33.83	36.49	38.33	38.35	33.92	38.88	43.94	63.1	64.52	65.1
Long-Term Debt/Equity (%)	65.59	57.81	53.5	56.18	57.39	95.51	87.34	73.72	68.76	83.47	75.64	53.67	22.29	18.18	11.98
Long-Term Debt/Capital (%)	39.55	36.57	34.43	35.03	35.62	46.08	46.62	40.29	38.17	40.57	42.55	34.48	18.05	15.21	10.19
Long-Term Debt/Total Assets (%)	27.3	25.63	24.49	24.73	25.68	32.56	32.07	28.4	26.46	28.39	29.48	23.64	14.08	11.99	7.98
Total Debt/Equity (%)	65.87	58.1	55.38	60.37	61.13	107.29	87.34	82.96	80.11	105.75	77.77	55.64	23.49	19.53	17.56
Total Debt/Capital (%)	39.71	36.75	35.64	37.64	37.94	51.76	46.62	45.34	44.48	51.4	43.75	35.75	19.02	16.34	14.94
Total Debt/Total Assets (%)	27.41	25.75	25.35	26.57	27.36	36.58	32.07	31.96	30.83	35.97	30.32	24.51	14.83	12.88	11.7
Net Debt to Equity	48.5	33.8	31.59	29.2	28.5	93.34	70.9	72.32	53.66	40.63	33.82	26.72	12.43	8.22	3.94
Net Debt/Capital (%)	32.66	25.26	24.01	22.6	22.18	48.28	41.49	41.97	34.46	28.46	24.87	20.76	10.96	7.53	3.75
EBITDA	532	585	513	605	582	559	786	915	743	618	830	858	1,088	1,571	1,798
EBITDA-CapEx	532	585	513	605	582	559	786	915	743	618	830	858	1,088	1,571	1,798
Operating Income (Loss)	484	482	405	489	455	438	577	676	697	500	592	651	728	1,071	1,326

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	0.39	0.65	0.62	0.73	0.83	0.25	0.38	0.21	0.48	0.96	0.97	0.59	0.46	0.48	0.52
Current Ratio	2.02	2.4	2.36	2.29	2.44	1.49	1.88	1.51	1.63	1.8	2.27	1.89	1.76	1.75	1.63
Quick Ratio	1.31	1.64	1.58	1.59	1.74	0.93	1.25	0.96	1.17	1.43	1.65	1.28	1.2	1.19	1.13
CFO/Avg Current Liab	0.61	0.5	0.4	0.47	0.54	0.48	0.59	0.47	0.58	0.48	0.32	0.4	0.44	0.56	0.48
Common Equity/Total Assets	41.61	44.33	45.77	44.01	44.75	33.83	36.49	38.33	38.35	33.92	38.88	43.94	63.1	64.52	65.1
Long-Term Debt/Equity (%)	65.59	57.81	53.5	56.18	57.39	95.51	87.34	73.72	68.76	83.47	75.64	53.67	22.29	18.18	11.98
Long-Term Debt/Capital (%)	39.55	36.57	34.43	35.03	35.62	46.08	46.62	40.29	38.17	40.57	42.55	34.48	18.05	15.21	10.19
Long-Term Debt/Total Assets (%)	27.3	25.63	24.49	24.73	25.68	32.56	32.07	28.4	26.46	28.39	29.48	23.64	14.08	11.99	7.98
Total Debt/Equity (%)	65.87	58.1	55.38	60.37	61.13	107.29	87.34	82.96	80.11	105.75	77.77	55.64	23.49	19.53	17.56
Total Debt/Capital (%)	39.71	36.75	35.64	37.64	37.94	51.76	46.62	45.34	44.48	51.4	43.75	35.75	19.02	16.34	14.94
Total Debt/Total Assets (%)	27.41	25.75	25.35	26.57	27.36	36.58	32.07	31.96	30.83	35.97	30.32	24.51	14.83	12.88	11.7
CFO/Total Liabilities	17.48	15.2	12.2	15.37	18.03	11.65	15.8	13.2	17.69	14.27	10.65	13.4	14.1	22.51	21.09
CFO/CapEx	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	- -	3.91	4.11	4.45	4.49	4.04	4.93	5.08	4.84	4.18	5.29	5.64	5.36	6.05	6.39

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	5.15	4.95	4.82	4.93	4.81	4.74	5.23	5.24	5.08	4.98	5.54	5.39	5.43	5.21	5.27
Days Sales Outstanding	70.93	73.75	75.77	74.01	75.94	77.05	69.75	69.64	71.87	73.32	65.9	67.72	67.24	70.02	69.22
Inventory Turnover	5.7	5.23	5.09	5	4.89	4.84	5.47	5.69	5.65	5.55	5.12	4.59	5.12	5.31	5.62
Days Inventory Outstanding	64.05	69.84	71.66	72.98	74.57	75.48	66.75	64.2	64.61	65.73	71.3	79.57	71.36	68.7	64.96
Accounts Payable Turnover	7.56	7.03	7.14	7.21	6.5	6.03	5.69	5.73	5.32	5.26	5.57	5.19	5.76	5.4	5.49
Accounts Payable Turnover Days	48.26	51.92	51.13	50.65	56.18	60.5	64.15	63.7	68.6	69.43	65.57	70.28	63.42	67.62	66.43
Cash Conversion Cycle	86.72	91.68	96.29	96.34	94.33	92.02	72.35	70.15	67.88	69.62	71.63	77.01	75.17	71.11	67.75
Inventory to Cash Days	6.87	3.91	4.11	1.02	1.36	1.56	3	5.44	7.25	7.6	-5.4	-11.85	-4.12	1.32	4.26
Inventories	433	443	475	486	433	522	524	595	539	558	700	799	1,018	996	983
Raw Materials	231	231	255	250	213	260	259	302	280	288	406	455	561	555	541
Work In Process	31	30	31	42	32	42	42	45	47	49	58	58	102	100	100
Finished Goods	171	182	189	194	188	220	223	248	212	221	236	286	355	341	342
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	- -	4,926	6,472	7,146	6,560	8,859	12,198	11,590	14,078	17,978	21,337	20,152	27,550	28,181	33,729
- Cash & Cash Equivalents	318	504	533	663	680	308	414	296	724	1,875	1,349	944	1,019	1,121	1,479
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	17	16	14	10	8	8	9	10	240	269
+ Total Debt	1,206	1,205	1,241	1,284	1,274	2,368	2,200	2,308	2,377	3,147	2,509	1,949	2,390	2,125	2,063
Enterprise Value	- -	5,627	7,180	7,767	7,154	10,936	14,000	13,616	15,741	19,258	22,505	21,166	28,931	29,425	34,582
Total Capital	3,037	3,279	3,482	3,411	3,358	4,575	4,719	5,090	5,344	6,123	5,735	5,452	12,566	13,007	13,812
Total Debt/Capital (%)	39.71	36.75	35.64	37.64	37.94	51.76	46.62	45.34	44.48	51.4	43.75	35.75	19.02	16.34	14.94
Total Debt / EV	- -	0.21	0.17	0.17	0.18	0.22	0.16	0.17	0.15	0.16	0.11	0.09	0.08	0.07	0.06
EV/Sales	- -	1.48	1.87	1.98	1.96	2.9	2.97	2.61	3	3.95	4.33	3.83	3.93	3.44	3.83
EV/EBITDA	- -	9.62	14	12.84	12.29	19.56	17.81	14.88	21.19	31.16	27.11	24.67	26.59	18.73	19.23
EV/EBIT	- -	12.7	19.78	16.77	15.93	26.8	25.36	20.82	32.39	52.47	38.47	34.03	44.37	29.16	28.28
EV/Cash Flow to Firm	- -	12.84	19.61	16.91	14.02	19.86	18.82	20.54	17.42	21.57	37.41	33.26	32.73	22.65	27.35
EV/Free Cash Flow to Firm	- -	12.84	19.61	16.91	14.02	19.86	18.82	20.54	17.42	21.57	37.41	33.26	32.73	22.65	27.35
Diluted Market Cap	- -	4,939	6,521	7,220	6,681	8,884	12,266	11,680	14,156	18,048	21,467	20,242	24,881	28,238	33,786
Diluted Enterprise Value	- -	5,640	7,229	7,841	7,275	10,961	14,068	13,706	15,819	19,328	22,635	21,256	26,262	29,482	34,639
EV per Share	- -	30.3	38.89	42.6	40.1	60.92	77.82	75.77	87.35	106.75	124.75	117.46	119.75	121.09	141.97
TTM Sales	3,803	3,791	3,837	3,916	3,653	3,771	4,707	5,207	5,249	4,876	5,195	5,522	7,364	8,562	9,035
TTM EBITDA	532	585	513	605	582	559	786	915	743	618	830	858	1,088	1,571	1,798
TTM Operating Income	484	482	405	489	455	438	577	676	697	500	592	651	728	1,071	1,326
TTM Cash Flow to Firm	461	438	366	459	510	551	744	663	904	893	602	636	884	1,299	1,264
TTM Free Cash Flow to Firm	461	438	366	459	510	551	744	663	904	893	602	636	884	1,299	1,264

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	- -	12.47	20.13	17.36	14.4	17.87	17.88	19.93	16.87	21.9	39.9	33.96	29.73	22.36	27.22
EV/EBIT	- -	12.7	19.78	16.77	15.93	26.8	25.36	20.82	32.39	52.47	38.47	34.03	44.37	29.16	28.28
Enterprise Value	- -	5,627	7,180	7,767	7,154	10,936	14,000	13,616	15,741	19,258	22,505	21,166	28,931	29,425	34,582
Low Price	- -	22.96	23.97	31.48	30.01	31.7	46.5	62.76	64.14	55.79	94.29	72.21	87.53	109.43	99.2
EV/Sales	- -	1.48	1.87	1.98	1.96	2.9	2.97	2.61	3	3.95	4.33	3.83	3.93	3.44	3.83
EV/EBITDA	- -	9.62	14	12.84	12.29	19.56	17.81	14.88	21.19	31.16	27.11	24.67	26.59	18.73	19.23
Price/Earnings	- -	16.59	28.48	21.3	19.56	34	36.79	21.12	35.07	70.66	49.91	56.77	40.63	31.61	35.22
Price/Earnings Average	- -	15.45	23.13	19.96	18.69	30.91	30.74	23.76	34.62	56.04	49.52	47.42	36.91	35.33	33.61
Price/Earnings High	- -	17.12	28.83	21.62	20.33	37.93	38.1	27.13	38.26	72.14	58.79	61.33	42.42	40.1	39.25
Price/Earnings Low	- -	14.36	19.47	17.11	15.97	21.84	25.23	20.55	28.79	39.56	39.79	36.65	31.19	29.83	25.23
Price/Book Value	- -	2.37	2.89	3.36	3.15	4.05	4.87	4.19	4.76	6.06	6.63	5.77	2.71	2.65	2.94
Price/Book Value Average	- -	2.21	2.35	3.15	3.01	3.68	4.07	4.71	4.7	4.8	6.58	4.82	2.46	2.96	2.8
Price/Book Value High	- -	2.45	2.92	3.41	3.27	4.51	5.05	5.38	5.19	6.18	7.81	6.23	2.83	3.36	3.27
Price/Book Value Low	- -	2.06	1.97	2.7	2.57	2.6	3.34	4.07	3.91	3.39	5.29	3.72	2.08	2.5	2.1
Price/Tangible Book Value	- -	-86.41	184.9	324.8	100.92	-5.39	-8.51	-8.05	-13.33	-18.36	-36.16	-130.01	550.99	99.58	38.5
Price/Tangible Book Value Average	- -	-80.46	150.17	304.42	96.43	-4.9	-7.11	-9.05	-13.16	-14.56	-35.88	-108.61	500.59	111.28	36.74
Price/Tangible Book Value High	- -	-89.15	187.22	329.77	104.86	-6.02	-8.82	-10.34	-14.55	-18.75	-42.6	-140.48	575.23	126.33	42.91
Price/Tangible Book Value Low	- -	-74.79	126.41	260.88	82.37	-3.46	-5.84	-7.83	-10.94	-10.28	-28.83	-83.95	422.97	93.96	27.58
Price/Sales	- -	1.3	1.69	1.83	1.82	2.34	2.59	2.23	2.68	3.68	4.1	3.65	3.36	3.29	3.73
Price/Sales Average	- -	1.21	1.37	1.72	1.74	2.13	2.16	2.51	2.64	2.92	4.07	3.05	3.05	3.67	3.56
Price/Sales High	- -	1.34	1.71	1.86	1.89	2.62	2.68	2.86	2.92	3.76	4.83	3.94	3.51	4.17	4.16
Price/Sales Low	- -	1.13	1.16	1.47	1.49	1.51	1.77	2.17	2.2	2.06	3.27	2.36	2.58	3.1	2.67
Price/Cash Flow	- -	12.44	20.04	17.25	14.34	17.79	17.75	19.79	16.76	21.78	39.62	33.81	29.56	22.28	27.16
Price/Cash Flow Average	- -	11.59	16.28	16.17	13.7	16.17	14.83	22.26	16.55	17.27	39.3	28.25	26.86	24.89	25.92
Price/Cash Flow High	- -	12.84	20.29	17.52	14.89	19.84	18.38	25.42	18.29	22.24	46.66	36.53	30.86	28.26	30.27
Price/Cash Flow Low	- -	10.77	13.7	13.86	11.7	11.42	12.17	19.26	13.76	12.19	31.58	21.83	22.69	21.02	19.46
Price/Free Cash Flow Average	- -	11.61	16.35	16.27	13.76	16.25	14.94	22.42	16.66	17.37	39.59	28.37	27.01	24.99	25.98
Price/Free Cash Flow High	- -	12.87	20.38	17.62	14.96	19.94	18.52	25.6	18.41	22.36	47	36.7	31.03	28.36	30.34
Price/Free Cash Flow Low	- -	10.79	13.76	13.94	11.75	11.48	12.26	19.4	13.85	12.26	31.81	21.93	22.82	21.1	19.5
EV/Sales Average	- -	1.39	1.55	1.87	1.88	2.69	2.55	2.89	2.96	3.19	4.3	3.23	3.59	3.82	3.66
EV/Sales High	- -	1.53	1.89	2.01	2.03	3.17	3.07	3.25	3.24	4.03	5.06	4.13	4.09	4.32	4.25
EV/Sales Low	- -	1.31	1.34	1.62	1.63	2.06	2.16	2.55	2.52	2.33	3.5	2.54	3.06	3.25	2.77
EV/EBITDA Average	- -	9.04	11.63	12.1	11.79	18.12	15.26	16.46	20.94	25.14	26.91	20.8	24.27	20.84	18.38
EV/EBITDA High	- -	9.88	14.15	13.02	12.73	21.4	18.36	18.48	22.91	31.77	31.69	26.56	27.7	23.55	21.38
EV/EBITDA Low	- -	8.49	10	10.51	10.22	13.89	12.94	14.54	17.79	18.36	21.9	16.35	20.71	17.72	13.91
EV/EBIT Average	- -	11.93	16.43	15.81	15.28	24.83	21.73	23.03	32.02	42.34	38.18	28.7	40.51	32.44	27.02
EV/EBIT High	- -	13.05	20	17.01	16.5	29.32	26.15	25.86	35.03	53.5	44.96	36.64	46.23	36.66	31.43
EV/EBIT Low	- -	11.21	14.14	13.74	13.25	19.04	18.42	20.34	27.2	30.91	31.07	22.55	34.55	27.59	20.46
Last Price	- -	26.52	35.06	39.2	36.77	49.35	67.8	64.5	78.12	99.66	118.27	111.83	114.03	115.97	138.47
High Price	- -	27.37	35.5	39.8	38.2	55.07	70.22	82.84	85.24	101.74	139.32	120.83	119.05	147.12	154.32
Enterprise Value Average	- -	5,287	5,964	7,318	6,862	10,131	11,994	15,065	15,560	15,538	22,336	17,848	26,411	32,736	33,042
Enterprise Value High	- -	5,783	7,261	7,876	7,410	11,961	14,435	16,912	17,023	19,634	26,301	22,788	30,143	36,995	38,443
Enterprise Value Low	- -	4,964	5,132	6,360	5,948	7,767	10,168	13,304	13,220	11,344	18,178	14,026	22,529	27,836	25,017

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	185	186	185	182	178	180	180	180	180	180	180	180	242	243	244
Diluted Weighted Avg Shares	185	186	186	184	182	180	181	181	181	181	182	181	218	244	244
Basic Weighted Avg Shares	185	186	185	183	181	179	180	180	180	180	180	180	217	243	243
Revenue per Share	20.55	20.4	20.72	21.39	20.19	21.06	26.21	28.96	29.16	27.07	28.83	30.64	33.94	35.29	37.12
EBITDA per Share	2.87	3.15	2.77	3.3	3.22	3.12	4.38	5.09	4.13	3.43	4.61	4.76	5.01	6.48	7.39
Operating Income per Share	2.61	2.59	2.19	2.67	2.52	2.45	3.21	3.76	3.87	2.78	3.29	3.61	3.35	4.41	5.45
Basic EPS, GAAP	1.51	1.6	1.23	1.84	1.88	1.45	1.84	3.05	2.23	1.41	2.37	1.97	2.81	3.67	3.93
Basic EPS from Cont Ops	1.51	1.6	1.23	1.84	1.88	1.45	1.84	3.05	2.23	1.41	2.37	1.97	2.81	3.67	3.9
Diluted EPS, GAAP	1.51	1.6	1.23	1.83	1.87	1.44	1.83	3.03	2.21	1.4	2.35	1.96	2.79	3.66	3.92
Diluted EPS from Cont Ops	1.51	1.6	1.23	1.83	1.87	1.44	1.82	3.03	2.21	1.4	2.35	1.96	2.79	3.66	3.89
Dividend per Share	0.1	0.4	0.47	0.51	0.56	0.63	0.72	0.85	0.97	1.04	1.13	1.2	1.38	1.44	1.61
Cash Flow per Share	2.43	2.13	1.75	2.27	2.56	2.77	3.82	3.26	4.66	4.58	2.99	3.31	3.86	5.21	5.1
Free Cash Flow per Basic Share	2.43	2.13	1.75	2.27	2.56	2.77	3.82	3.26	4.66	4.58	2.99	3.31	3.86	5.21	5.1
Cash & Equivalents per Share	1.72	2.71	2.89	3.64	3.81	1.72	2.3	1.65	4.02	10.39	7.48	5.24	4.22	4.61	6.07
Book Value per Share	9.92	11.17	12.14	11.67	11.68	12.2	13.91	15.4	16.41	16.45	17.84	19.39	42.08	43.79	47.13
Tangible Book Value per Share	-1.54	-0.31	0.19	0.12	0.36	-9.15	-7.97	-8.01	-5.86	-5.43	-3.27	-0.86	0.21	1.16	3.6