Integra LifeSciences Holdings Corporation Financial Ratios — IART

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 (%)	5.64	8.16	-3.56	4.96	-0.48	9.37	7.19	5.2	3.6	9.13	10.57	10.35	3.99	-0.44	-39.9
Return on Assets (%)	2.59	3.57	-1.79	2.45	-0.21	4.16	2.58	1.92	1.57	3.87	4.57	4.71	1.77	-0.18	-13.52
Return on Capital (%)	5.72	5.7	- -	4.31	-0.06	6.45	- -	- -	3.4	- -	6.42	6.58	3.31	- -	- -
Return on Invested Capital (%)	5.62	5.71	- -	4.54	0.64	6.43	- -	- -	2.8	- -	4.78	5.98	2.79	- -	- -
Gross Margin (%)	61.65	62.16	59.88	61.98	63.01	64.81	63.35	61.19	62.79	62.03	61.24	62.29	57.39	54.77	50.86
EBITDA Margin (%)	13.47	15.21	9.53	14.35	15.68	18.95	11.26	15.06	13.39	19.49	20.56	22.93	15.25	10.51	-20.89
Operating Margin (%)	7.04	8.88	5.08	8.52	9.02	11.63	3.77	7.54	10.46	11.03	12.79	15.34	7.23	1.76	1.1
Incremental Operating Margin (%)	- -	37.15	28.66	32.52	13.64	32.7	- -	23.29	105.68	5.01	26.88	273.95	791.61	- -	- -
Pretax Margin (%)	3.65	6.26	2.7	5.72	6.87	9.11	0.96	3.9	3.96	6.82	13.92	13.73	5.26	-1.13	-34.46
Profit Margin (%)	3.59	4.96	-3.02	4.27	-0.4	7.52	5.45	4.13	3.31	9.76	10.96	11.59	4.39	-0.43	-31.58
Net Income to Common Margin (%)	3.59	4.96	-3.02	4.27	-0.4	7.52	5.45	4.13	3.31	9.76	10.96	11.59	4.39	-0.43	-31.58
Effective Tax Rate (%)	1.77	20.81	- -	20.35	88.71	17.52	- -	- -	16.48	- -	21.24	15.59	16.44	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	5.64	8.16	-3.56	4.96	-0.48	9.37	7.19	5.2	3.6	9.13	10.57	10.35	3.99	-0.44	-39.9

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	532	520	392	630	714	665	1,841	1,354	1,458	1,655	1,651	1,615	1,682	1,985	2,033
ST Debt	- -	- -	- -	4	14	- -	60	23	57	159	60	53	30	622	141
LT Debt	532	520	392	626	700	665	1,781	1,332	1,401	1,496	1,592	1,563	1,652	1,363	1,893
Total Debt/EBITDA	5.07	4.11	5.91	5.51	5.16	3.54	13.77	6.11	7.17	6.19	5.21	4.52	7.15	11.72	-5.95
Net Debt/EBITDA	4.11	3.34	4.09	4.88	4.81	2.99	12.46	5.48	5.65	4.05	3.26	2.76	5.2	9.19	-4.75
Total Debt/EBIT	9.69	7.04	11.08	9.28	8.98	5.77	41.09	12.2	15.55	10.94	8.37	6.76	15.08	69.85	-4.12
Net Debt/EBIT	7.86	5.73	7.67	8.23	8.37	4.88	37.19	10.95	12.26	7.16	5.24	4.13	10.97	54.79	-3.29
EBITDA to Interest Expense	3.8	5.68	3.37	5.2	5.88	7.29	3.82	3.43	3.77	3.74	6.29	7.2	4.57	2.4	-3.96
EBITDA-CapEx/Interest Expense	2.41	2.58	1.22	3.46	4.46	5.45	2.58	2.23	1.27	2.84	5.34	6.25	3.27	0.78	-5.07
EBIT to Interest Expense	1.99	3.32	1.79	3.09	3.38	4.47	1.28	1.72	2.94	2.11	3.91	4.82	2.17	0.4	0.21
Interest Expense	28	22	20	22	24	26	35	65	54	72	50	50	51	71	86
Common Equity/Total Assets	43.06	44.5	55.87	44.37	42.35	46.44	29.97	44.27	42.89	41.9	44.54	46.39	41.99	38.27	28.97
Long-Term Debt/Equity (%)	108.04	100.34	58.86	88.91	93.17	79.2	185.09	96.8	98.86	98.78	94.46	86.6	104.03	88.2	181.38
Long-Term Debt/Capital (%)	51.93	50.09	37.05	46.93	47.76	44.2	63.53	48.78	48.72	47.2	47.71	45.69	50.52	38.61	61.52
Long-Term Debt/Total Assets (%)	46.52	44.65	32.89	39.45	39.46	36.78	55.47	42.85	42.4	41.39	42.08	40.17	43.68	33.76	52.54
Total Debt/Equity (%)	108.04	100.34	58.86	89.45	95.08	79.2	191.33	98.43	102.9	109.28	98.01	89.52	105.91	128.43	194.85
Total Debt/Capital (%)	51.93	50.09	37.05	47.21	48.74	44.2	65.67	49.6	50.71	52.22	49.5	47.24	51.43	56.22	66.08
Total Debt/Total Assets (%)	46.52	44.65	32.89	39.69	40.27	36.78	57.33	43.57	44.13	45.79	43.66	41.53	44.47	49.15	56.45
Net Debt to Equity	87.58	81.62	40.75	79.26	88.68	67.04	173.15	88.34	81.11	71.58	61.3	54.68	77.03	100.74	155.35
Net Debt/Capital (%)	46.69	44.94	28.95	44.22	47	40.14	63.39	46.9	42.95	40.16	36.59	33.3	40.86	47.41	57.05
EBITDA	105	126	66	114	138	188	134	222	203	267	317	357	235	169	-342
EBITDA-CapEx	67	57	24	76	105	141	90	144	69	204	269	310	168	55	-437
Operating Income (Loss)	55	74	35	68	80	115	45	111	159	151	197	239	112	28	18

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	0.99	0.91	1.01	0.57	0.35	0.83	0.5	0.53	0.6	1.17	1.51	1.42	1.01	0.3	0.58
Current Ratio	4.44	4.24	4.37	4.2	3.15	4.01	2.36	2.95	2.59	3.09	3.39	3.62	3.45	1.17	2.54
Quick Ratio	2.15	1.98	2	1.45	1.3	2.02	1.22	1.54	1.43	1.73	2.19	2.24	1.85	0.59	1.19
CFO/Avg Current Liab	0.69	0.57	0.47	0.68	0.79	0.89	0.48	0.65	0.78	0.56	0.84	0.8	0.45	0.21	0.07
Common Equity/Total Assets	43.06	44.5	55.87	44.37	42.35	46.44	29.97	44.27	42.89	41.9	44.54	46.39	41.99	38.27	28.97
Long-Term Debt/Equity (%)	108.04	100.34	58.86	88.91	93.17	79.2	185.09	96.8	98.86	98.78	94.46	86.6	104.03	88.2	181.38
Long-Term Debt/Capital (%)	51.93	50.09	37.05	46.93	47.76	44.2	63.53	48.78	48.72	47.2	47.71	45.69	50.52	38.61	61.52
Long-Term Debt/Total Assets (%)	46.52	44.65	32.89	39.45	39.46	36.78	55.47	42.85	42.4	41.39	42.08	40.17	43.68	33.76	52.54
Total Debt/Equity (%)	108.04	100.34	58.86	89.45	95.08	79.2	191.33	98.43	102.9	109.28	98.01	89.52	105.91	128.43	194.85
Total Debt/Capital (%)	51.93	50.09	37.05	47.21	48.74	44.2	65.67	49.6	50.71	52.22	49.5	47.24	51.43	56.22	66.08
Total Debt/Total Assets (%)	46.52	44.65	32.89	39.69	40.27	36.78	57.33	43.57	44.13	45.79	43.66	41.53	44.47	49.15	56.45
CFO/Total Liabilities	16.01	9.15	10.13	9.46	10.25	12.02	5.09	11.53	12.27	9.71	14.89	12.68	6.38	5.19	1.97
CFO/CapEx	2.72	0.86	1.26	2.18	3.14	2.46	2.63	2.57	1.72	3.19	6.5	5.62	2.09	1.13	0.53
Altman's Z-Score	3.53	3.82	3.85	3.49	4.07	4.88	3.07	4	4.04	3.7	4.18	4.01	3.42	2.27	1.92

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	6.96	7.13	5.98	6.97	7.28	7.08	5.94	5.69	5.61	5.48	6.74	6.29	5.9	6.06	5.93
Days Sales Outstanding	52.44	51.19	61.04	52.35	50.17	51.59	61.43	64.15	65.06	66.63	54.11	58.03	61.89	60.25	61.52
Inventory Turnover	1.88	1.83	1.48	1.53	1.63	1.63	1.7	1.98	1.89	1.66	1.91	1.83	1.84	1.78	1.74
Days Inventory Outstanding	194.11	199.12	247.25	238.59	223.87	224.12	215.22	184.16	192.75	219.41	191.57	199.47	198.44	205.11	209.34
Accounts Payable Turnover	11.67	9.78	7.19	7.16	10.96	11.12	8.37	6.53	6.35	6.14	10.39	7.25	7.43	8.79	9.73
Accounts Payable Turnover Days	31.28	37.31	50.75	50.96	33.29	32.82	43.63	55.86	57.49	59.44	35.12	50.32	49.15	41.55	37.5
Cash Conversion Cycle	215.27	213	257.54	239.99	240.74	242.88	233.02	192.45	200.32	226.6	210.56	207.18	211.17	223.81	233.36
Inventory to Cash Days	-141.68	-147.94	-186.21	-186.23	-173.7	-172.53	-153.79	-120.01	-127.69	-152.78	-137.45	-141.44	-136.54	-144.86	-147.82
Inventories	171	172	207	189	211	217	296	280	316	310	317	325	390	429	493
Raw Materials	28	29	36	30	38	39	48	53	66	76	90	82	119	126	131
Work In Process	36	40	47	39	48	50	59	48	48	53	65	71	74	79	99
Finished Goods	107	102	124	120	126	128	190	180	202	180	163	172	196	224	263
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	748	984	1,386	1,605	2,504	3,205	3,752	3,841	5,005	5,475	5,674	4,690	3,404	1,750	967
- Cash & Cash Equivalents	101	97	121	72	48	102	175	139	199	470	513	457	276	246	235
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	532	520	392	630	714	665	1,841	1,354	1,458	1,655	1,651	1,615	1,682	1,985	2,033
Enterprise Value	1,179	1,407	1,657	2,163	3,170	3,768	5,418	5,056	6,263	6,660	6,812	5,849	4,777	3,461	2,737
Total Capital	1,025	1,037	1,058	1,334	1,466	1,505	2,803	2,730	2,875	3,170	3,336	3,420	3,270	3,530	3,077
Total Debt/Capital (%)	51.93	50.09	37.05	47.21	48.74	44.2	65.67	49.6	50.71	52.22	49.5	47.24	51.43	56.22	66.08
Total Debt / EV	0.45	0.37	0.24	0.29	0.23	0.18	0.34	0.27	0.23	0.25	0.24	0.28	0.35	0.57	0.74
EV/Sales	1.51	1.69	2.38	2.72	3.59	3.8	4.56	3.43	4.13	4.85	4.42	3.76	3.1	2.15	1.67
EV/EBITDA	11.22	11.13	24.97	18.93	22.9	20.04	40.51	22.8	30.82	24.91	21.48	16.37	20.32	20.44	- -
EV/EBIT	21.47	19.07	46.86	31.88	39.83	32.67	120.93	45.55	66.8	44	34.54	24.48	42.83	121.82	- -
EV/Cash Flow to Firm	8.97	18.34	- -	21.4	29.49	27.37	- -	- -	22.65	- -	19.35	19.09	26.12	- -	- -
EV/Free Cash Flow to Firm	12.67	183.23	- -	34.49	42.78	41.7	- -	- -	44.12	- -	22.41	22.56	41.17	- -	- -
Diluted Market Cap	822	1,004	1,242	1,616	2,504	3,397	3,787	3,809	5,041	5,533	5,727	4,687	3,499	1,750	967
Diluted Enterprise Value	1,253	1,427	1,514	2,174	3,170	3,960	5,453	5,024	6,300	6,718	6,864	5,845	4,871	3,461	2,737
EV per Share	21.97	25.17	25.78	33.03	42.91	50.43	69.11	59.37	72.94	78.97	80.42	69.92	61.11	44.85	35.14
TTM Sales	780	831	697	797	883	992	1,188	1,472	1,518	1,372	1,542	1,558	1,542	1,611	1,635
TTM EBITDA	105	126	66	114	138	188	134	222	203	267	317	357	235	169	-342
TTM Operating Income	55	74	35	68	80	115	45	111	159	151	197	239	112	28	18
TTM Cash Flow to Firm	131	77	- -	101	108	138	- -	- -	276	- -	352	306	183	- -	- -
TTM Free Cash Flow to Firm	93	8	- -	63	74	90	- -	- -	142	- -	304	259	116	- -	- -

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	-101.14	113.25	35.72	35.05	49.18	53.3	31.23	52.02	39.54	21.66	21.56	47.87	116.59	-21.38
EV/EBIT	21.47	19.07	46.86	31.88	39.83	32.67	120.93	45.55	66.8	44	34.54	24.48	42.83	121.82	- -
Enterprise Value	1,179	1,407	1,657	2,163	3,170	3,768	5,418	5,056	6,263	6,660	6,812	5,849	4,777	3,461	2,737
Low Price	12.69	10.44	13.95	19.21	23.9	27.38	40.51	42.33	42.14	34.21	61.85	40.67	33.44	16.81	10.87
EV/Sales	1.51	1.69	2.38	2.72	3.59	3.8	4.56	3.43	4.13	4.85	4.42	3.76	3.1	2.15	1.67
EV/EBITDA	11.22	11.13	24.97	18.93	22.9	20.04	40.51	22.8	30.82	24.91	21.48	16.37	20.32	20.44	- -
Price/Earnings	26.71	23.89	- -	47.2	- -	42.98	57.95	62.64	99.69	40.89	33.56	25.96	50.25	- -	- -
Price/Earnings Average	36.94	21.98	- -	41.59	- -	37.55	57.78	80.41	94.85	31.96	34.67	26.36	53.58	- -	- -
Price/Earnings High	45.84	26.44	- -	48.08	- -	44.52	68.32	93.75	111.34	42.39	38.77	32.36	70.03	- -	- -
Price/Earnings Low	24.32	14.16	- -	36.99	- -	27.43	49.05	58.79	72.08	21.55	30.98	18.83	38.59	- -	- -
Price/Book Value	1.52	1.9	2.08	2.28	3.33	3.82	3.9	2.79	3.53	3.61	3.37	2.6	2.14	1.13	0.93
Price/Book Value Average	2.1	1.75	1.76	2.01	2.91	3.33	3.89	3.58	3.36	2.83	3.48	2.64	2.29	1.42	1.21
Price/Book Value High	2.6	2.1	2.1	2.32	3.38	3.95	4.6	4.18	3.95	3.75	3.89	3.24	2.99	2.27	2.03
Price/Book Value Low	1.38	1.13	1.35	1.79	2.35	2.44	3.3	2.62	2.55	1.9	3.11	1.89	1.65	0.84	0.81
Price/Tangible Book Value	-19.96	86.05	6.32	-22.38	-6.87	-13.81	-3.31	-6.09	-8.79	-13.45	-11.96	-12.99	-6.36	-2.3	-1.37
Price/Tangible Book Value Average	-27.59	79.16	5.34	-19.72	-5.99	-12.07	-3.3	-7.82	-8.37	-10.52	-12.36	-13.19	-6.78	-2.9	-1.78
Price/Tangible Book Value High	-34.24	95.21	6.39	-22.8	-6.97	-14.3	-3.9	-9.12	-9.82	-13.95	-13.82	-16.19	-8.86	-4.62	-2.99
Price/Tangible Book Value Low	-18.17	50.98	4.09	-17.54	-4.84	-8.81	-2.8	-5.72	-6.36	-7.09	-11.05	-9.42	-4.88	-1.71	-1.2
Price/Sales	0.96	1.18	1.76	2.01	2.84	3.23	3.16	2.59	3.3	3.99	3.68	3.01	2.21	1.09	0.59
Price/Sales Average	1.33	1.09	1.48	1.78	2.48	2.82	3.15	3.32	3.14	3.12	3.8	3.06	2.35	1.37	0.77
Price/Sales High	1.64	1.31	1.78	2.05	2.88	3.35	3.72	3.87	3.68	4.14	4.25	3.75	3.08	2.18	1.29
Price/Sales Low	0.87	0.7	1.14	1.58	2	2.06	2.67	2.43	2.38	2.1	3.4	2.18	1.7	0.81	0.52
Price/Cash Flow	7.17	16.66	23	19.21	23.88	27.53	32.76	19.07	21.62	26.86	18.16	17.72	24.32	13.53	19.2
Price/Cash Flow Average	9.91	15.32	19.42	16.92	20.84	24.06	32.66	24.48	20.57	21	18.76	18	25.93	17.01	24.97
Price/Cash Flow High	12.3	18.43	23.26	19.57	24.25	28.52	38.61	28.55	24.15	27.84	20.98	22.09	33.9	27.09	41.94
Price/Cash Flow Low	6.53	9.87	14.88	15.05	16.84	17.57	27.73	17.9	15.64	14.15	16.77	12.85	18.68	10.02	16.8
Price/Free Cash Flow Average	17.24	-93.04	95.62	31.48	30.58	42.96	53.14	40.09	49.5	30.91	22.38	21.89	51.03	146.64	-27.8
Price/Free Cash Flow High	21.4	-111.91	114.51	36.4	35.6	50.94	62.84	46.74	58.1	40.98	25.03	26.88	66.71	233.48	-46.69
Price/Free Cash Flow Low	11.36	-59.93	73.28	28	24.72	31.38	45.12	29.31	37.61	20.83	20	15.64	36.76	86.39	-18.71
EV/Sales Average	1.88	1.6	2.07	2.48	3.23	3.39	4.55	4.17	3.97	3.98	4.54	3.8	3.24	2.43	1.85
EV/Sales High	2.2	1.82	2.4	2.75	3.64	3.91	5.12	4.73	4.51	5	4.99	4.5	3.97	3.24	2.37
EV/Sales Low	1.43	1.21	1.68	2.28	2.76	2.63	4.07	3.27	3.21	2.97	4.13	2.93	2.59	1.87	1.6
EV/EBITDA Average	13.94	10.51	21.72	17.26	20.59	17.89	40.43	27.72	29.63	20.44	22.08	16.58	21.28	23.11	- -
EV/EBITDA High	16.31	11.96	25.2	19.19	23.18	20.65	45.53	31.41	33.7	25.66	24.27	19.61	26.02	30.81	- -
EV/EBITDA Low	10.58	7.96	17.6	15.89	17.57	13.87	36.2	21.74	24	15.22	20.11	12.77	16.96	17.77	- -
EV/EBIT Average	26.68	18	40.75	29.07	35.83	29.16	120.68	55.37	64.21	36.1	35.49	24.79	44.85	137.7	- -
EV/EBIT High	31.22	20.49	47.29	32.32	40.33	33.66	135.91	62.74	73.04	45.32	39.01	29.32	54.85	183.58	- -
EV/EBIT Low	20.25	13.63	33.03	26.76	30.56	22.61	108.07	43.43	52.02	26.89	32.33	19.09	35.75	105.87	- -
Last Price	13.93	17.61	21.56	24.51	33.89	42.9	47.86	45.1	58.28	64.92	66.99	56.07	43.55	22.68	12.42
High Price	23.91	19.49	21.8	24.97	34.42	44.43	56.42	67.5	65.09	67.29	77.4	69.9	60.69	45.42	27.13
Enterprise Value Average	1,465	1,328	1,442	1,972	2,851	3,363	5,407	6,146	6,021	5,465	6,999	5,922	5,002	3,912	3,028
Enterprise Value High	1,714	1,512	1,673	2,193	3,209	3,883	6,089	6,964	6,848	6,860	7,694	7,006	6,117	5,216	3,883
Enterprise Value Low	1,112	1,006	1,168	1,816	2,432	2,608	4,842	4,820	4,877	4,070	6,376	4,560	3,987	3,008	2,616

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	54	56	64	65	74	75	78	85	86	84	85	84	78	77	78
Diluted Weighted Avg Shares	59	57	58	66	74	79	79	84	86	85	85	84	80	77	78
Basic Weighted Avg Shares	54	56	57	65	74	75	78	84	86	84	85	84	78	77	78
Revenue per Share	14.54	14.86	12.26	12.17	11.95	13.28	15.16	17.44	17.67	16.27	18.21	18.64	19.72	20.87	21
EBITDA per Share	1.96	2.26	1.17	1.75	1.87	2.52	1.71	2.63	2.37	3.17	3.74	4.27	3.01	2.19	-4.39
Operating Income per Share	1.02	1.32	0.62	1.04	1.08	1.54	0.57	1.31	1.85	1.79	2.33	2.86	1.43	0.37	0.23
Basic EPS, GAAP	0.52	0.74	-0.37	0.52	-0.05	1	0.83	0.72	0.58	1.59	2	2.16	0.87	-0.09	-6.63
Basic EPS from Cont Ops	0.52	0.74	0.39	0.55	0.09	1	0.83	0.72	0.58	1.59	2	2.16	0.87	-0.09	-6.63
Diluted EPS, GAAP	0.47	0.72	-0.37	0.52	-0.05	0.94	0.82	0.72	0.58	1.57	1.98	2.16	0.84	-0.09	-6.63
Diluted EPS from Cont Ops	0.47	0.72	0.38	0.55	0.09	0.94	0.82	0.72	0.58	1.57	1.98	2.16	0.84	-0.09	-6.63
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	1.94	1.06	0.94	1.28	1.42	1.56	1.46	2.36	2.7	2.42	3.69	3.16	1.79	1.68	0.65
Free Cash Flow per Basic Share	1.23	-0.18	0.19	0.69	0.97	0.92	0.91	1.44	1.13	1.66	3.12	2.6	0.94	0.19	-0.58
Cash & Equivalents per Share	1.88	1.73	1.88	1.1	0.65	1.37	2.23	1.63	2.32	5.57	6.06	5.46	3.95	3.55	3.39
Book Value per Share	9.18	9.26	10.36	10.76	10.17	11.24	12.28	16.15	16.5	17.96	19.89	21.57	20.31	20.03	13.4
Tangible Book Value per Share	-0.7	0.2	3.41	-1.1	-4.94	-3.11	-14.48	-7.4	-6.63	-4.83	-5.6	-4.32	-6.85	-9.84	-9.07