Align Technology, Inc. Financial Ratios — 0HCK 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 (%)	15.36	10.95	10.58	21.03	17.99	20.58	21.53	33.25	34.07	77.55	22.52	10.01	12.31	11.26	10.39
Return on Assets (%)	11.85	8.35	8.1	16.02	13.42	14.85	14.55	20.86	19.45	48.45	14.33	6.08	7.4	6.85	6.59
Return on Capital (%)	15.37	10.95	10.58	21.03	17.99	20.58	21.53	33.25	33.31	- -	21.85	9.67	11.89	10.9	10.09
Return on Invested Capital (%)	15.23	11.02	10.63	21.21	18.12	21.19	20.99	33.75	32.53	- -	20.94	10.25	11.79	10.81	9.36
Gross Margin (%)	75.31	74.35	75.45	75.95	75.71	75.5	75.81	73.63	72.46	71.33	74.26	70.52	70.08	70	67.19
EBITDA Margin (%)	22.48	18.46	16.82	27.76	24.44	25.27	26.56	26.51	25.82	19.45	27.45	20.57	20.34	18.82	19.41
Operating Margin (%)	18.84	21.82	24.42	25.42	22.31	23.05	24	23.73	21.38	15.66	24.7	17.51	17	16.8	14.51
Incremental Operating Margin (%)	- -	39.63	38.98	31.89	- -	25.72	26.6	22.91	10.88	- -	39.8	147.9	2.04	11.05	- -
Pretax Margin (%)	18.75	15.05	14.11	24.99	22.01	22.46	24.76	23.73	23.38	15.33	25.61	16.04	16.6	15.23	14.51
Profit Margin (%)	13.91	10.48	9.74	19.15	17.03	17.57	15.71	20.35	18.4	71.84	19.53	9.68	11.52	10.54	10.17
Net Income to Common Margin (%)	13.91	10.48	9.74	19.15	17.03	17.57	15.71	20.35	18.4	71.84	19.53	9.68	11.52	10.54	10.17
Effective Tax Rate (%)	25.82	30.38	30.97	23.4	22.61	21.11	35.68	12.37	19.97	- -	23.75	39.64	30.59	30.81	29.89
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	15.36	10.95	10.58	21.03	17.99	20.58	21.53	33.25	34.07	77.55	22.52	10.01	12.31	11.26	10.39

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	- -	- -	- -	- -	- -	- -	- -	- -	59	86	125	127	127	119	114
ST Debt	- -	- -	- -	- -	- -	- -	- -	- -	16	22	23	27	30	31	32
LT Debt	- -	- -	- -	- -	- -	- -	- -	- -	43	64	103	100	97	88	83
Total Debt/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	0.1	0.18	0.12	0.17	0.16	0.16	0.15
Net Debt/EBITDA	-2.23	-2.96	-2.19	-0.95	-0.81	-1.43	-1.15	-1.22	-0.89	-2	-1.01	-1.23	-1.19	-1.39	-1.4
Total Debt/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	0.11	0.22	0.13	0.2	0.2	0.2	0.21
Net Debt/EBIT	-2.66	-3.58	-2.58	-1.03	-0.89	-1.56	-1.27	-1.37	-1.01	-2.48	-1.13	-1.47	-1.46	-1.72	-2.01
EBITDA to Interest Expense	2,114.45	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	1,518.29	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBIT to Interest Expense	1,771.76	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	75.59	76.86	76.18	76.19	73.18	71.3	64.7	61.04	53.83	66.96	60.97	60.55	59.67	61.98	64.96
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	3.23	1.99	2.83	2.79	2.67	2.29	2.04
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	3.09	1.94	2.74	2.69	2.58	2.22	1.98
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	1.74	1.33	1.73	1.69	1.59	1.42	1.32
Total Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	4.4	2.66	3.46	3.52	3.49	3.1	2.83
Total Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	4.21	2.6	3.35	3.4	3.37	3	2.75
Total Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	2.37	1.78	2.11	2.13	2.08	1.92	1.84
Net Debt to Equity	-49.04	-52.71	-38.32	-26.55	-19.78	-39.11	-38.94	-50.83	-40.89	-29.71	-30.35	-26.16	-25.82	-27.1	-27.04
Net Debt/Capital (%)	-96.23	-111.44	-62.13	-36.15	-24.66	-64.22	-63.78	-103.39	-64.38	-40.73	-41.51	-33.81	-33.25	-35.66	-35.68
EBITDA	108	103	111	211	207	273	391	521	621	481	1,085	768	786	753	783
EBITDA-CapEx	77	65	92	187	153	202	196	298	472	326	684	476	608	637	681
Operating Income (Loss)	90	122	161	194	189	249	354	467	514	387	976	654	657	672	585

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	1.67	2.15	2.11	2.25	1.94	1.81	1.44	1.06	0.89	0.72	0.61	0.52	0.47	0.51	0.57
Current Ratio	2.6	3.12	3.11	3.26	2.69	2.69	2.32	1.88	1.68	1.4	1.3	1.26	1.18	1.22	1.36
Quick Ratio	2.29	2.79	2.76	2.9	2.52	2.51	2.09	1.76	1.53	1.22	1.12	1.04	0.98	1.02	1.17
CFO/Avg Current Liab	1.08	0.88	1.12	1.2	1.01	0.79	1.03	0.93	0.9	0.58	0.72	0.3	0.39	0.36	0.3
Common Equity/Total Assets	75.59	76.86	76.18	76.19	73.18	71.3	64.7	61.04	53.83	66.96	60.97	60.55	59.67	61.98	64.96
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	3.23	1.99	2.83	2.79	2.67	2.29	2.04
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	3.09	1.94	2.74	2.69	2.58	2.22	1.98
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	1.74	1.33	1.73	1.69	1.59	1.42	1.32
Total Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	4.4	2.66	3.46	3.52	3.49	3.1	2.83
Total Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	4.21	2.6	3.35	3.4	3.37	3	2.75
Total Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	2.37	1.78	2.11	2.13	2.08	1.92	1.84
CFO/Total Liabilities	82.32	76.45	93.84	96.46	76.6	61.8	69.64	69.37	64.72	41.49	50.55	24.24	32.03	31.25	27.16
CFO/CapEx	4.29	3.49	9.58	9.42	4.45	3.51	2.24	2.48	4.99	4.27	2.92	1.95	4.42	6.39	5.79
Altman's Z-Score	- -	- -	- -	- -	- -	- -	- -	14.34	13.28	17.55	15.6	5.98	6.82	5.69	4.9

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	6.11	5.88	6.22	6.27	5.87	5.32	5.16	5.15	4.87	4.09	5.08	4.25	4.38	4.21	3.85
Days Sales Outstanding	59.71	62.09	58.67	58.23	62.23	68.61	70.8	70.83	75.02	89.18	71.79	85.85	83.31	86.67	94.87
Inventory Turnover	19.83	11.72	11.14	12.26	11.61	11.36	12.12	11.88	7.91	5.64	5.51	3.87	3.64	4.35	5.51
Days Inventory Outstanding	18.4	31.16	32.75	29.78	31.45	32.14	30.11	30.73	46.17	64.71	66.29	94.33	100.4	83.84	66.25
Accounts Payable Turnover	8.33	6.68	7.28	7.3	6.6	8.65	11.05	10.74	9.5	6.42	7.24	8.29	9.24	10.43	11.26
Accounts Payable Turnover Days	43.81	54.65	50.1	50.02	55.33	42.2	33.05	33.98	38.44	56.89	50.39	44.03	39.5	34.98	32.41
Cash Conversion Cycle	34.31	38.6	41.32	37.98	38.35	58.55	67.87	67.58	82.74	97.01	87.68	136.15	144.22	135.52	128.71
Inventory to Cash Days	41.31	30.93	25.92	28.45	30.78	36.47	40.69	40.1	28.85	24.48	5.51	-8.47	-17.09	2.83	28.61
Inventories	9	15	14	16	19	27	32	56	112	139	230	339	297	254	226
Raw Materials	5	8	5	8	10	10	13	26	55	76	123	173	145	124	107
Work In Process	2	4	4	3	7	11	12	14	31	31	52	97	91	74	66
Finished Goods	2	4	5	5	2	7	7	16	26	31	55	69	60	56	53
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	- -	- -	- -	- -	- -	- -	- -	15,889	21,178	42,005	52,085	16,140	20,641	15,307	11,235
- Cash & Cash Equivalents	241	306	243	200	168	389	450	637	550	961	1,099	942	937	1,044	1,095
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	- -	- -	- -	- -	- -	- -	- -	59	86	125	127	127	119	114
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	15,154	20,368	41,130	51,039	15,267	19,795	14,382	10,254
Total Capital	491	581	634	753	848	995	1,154	1,253	1,405	3,320	3,748	3,728	3,757	3,971	4,164
Total Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	4.21	2.6	3.35	3.4	3.37	3	2.75
Total Debt / EV	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.01	0.01	0.01	0.01
EV/Sales	- -	- -	- -	- -	- -	- -	- -	7.71	8.46	16.64	12.91	4.09	5.13	3.6	2.54
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	29.07	32.77	85.56	47.03	19.87	25.19	19.11	13.09
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	32.48	37.55	106.23	52.27	23.76	30.77	23.67	18.79
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	27.32	27.26	- -	43.53	26.84	25.19	19.48	17.29
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	45.73	34.09	- -	66.16	55.15	32.55	23.1	20.89
Diluted Market Cap	- -	- -	- -	- -	- -	- -	- -	16,204	21,628	42,202	52,720	16,380	21,052	15,544	11,427
Diluted Enterprise Value	- -	- -	- -	- -	- -	- -	- -	15,469	20,818	41,327	51,674	15,508	20,205	14,619	10,447
EV per Share	- -	- -	- -	- -	- -	- -	- -	189.95	259.69	521.56	648.44	197.59	263.67	194.75	143.69
TTM Sales	480	560	660	762	845	1,080	1,473	1,966	2,407	2,472	3,953	3,735	3,862	3,999	4,035
TTM EBITDA	108	103	111	211	207	273	391	521	621	481	1,085	768	786	753	783
TTM Operating Income	90	122	161	194	189	249	354	467	514	387	976	654	657	672	585
TTM Cash Flow to Firm	131	134	186	227	238	248	439	555	747	- -	1,173	569	786	738	593
TTM Free Cash Flow to Firm	100	95	167	203	185	177	243	331	598	- -	771	277	608	623	491

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	- -	- -	- -	- -	- -	- -	- -	48.9	36.19	83.2	68.34	59.17	34.62	24.96	23.28
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	32.48	37.55	106.23	52.27	23.76	30.77	23.67	18.79
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	15,154	20,368	41,130	51,039	15,267	19,795	14,382	10,254
Low Price	- -	- -	- -	- -	- -	- -	- -	199.17	170.8	144.95	504.12	173.44	176.8	196.66	122.19
EV/Sales	- -	- -	- -	- -	- -	- -	- -	7.71	8.46	16.64	12.91	4.09	5.13	3.6	2.54
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	29.07	32.77	85.56	47.03	19.87	25.19	19.11	13.09
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	39.84	48.43	23.62	67.64	45.17	47.21	36.83	27.83
Price/Earnings Average	- -	- -	- -	- -	- -	- -	- -	54.59	44.61	14.2	63.4	67.54	51.26	45.72	29.71
Price/Earnings High	- -	- -	- -	- -	- -	- -	- -	79.07	58.82	23.62	75.44	141.06	70.67	59.57	41.89
Price/Earnings Low	- -	- -	- -	- -	- -	- -	- -	39.84	30.64	6.43	51.53	37.51	30.36	34.95	21.6
Price/Book Value	- -	- -	- -	- -	- -	- -	- -	12.68	15.73	12.99	14.38	4.48	5.69	3.97	2.77
Price/Book Value Average	- -	- -	- -	- -	- -	- -	- -	17.38	14.49	7.81	13.48	6.7	6.17	4.93	2.96
Price/Book Value High	- -	- -	- -	- -	- -	- -	- -	25.17	19.1	12.99	16.03	13.99	8.51	6.43	4.18
Price/Book Value Low	- -	- -	- -	- -	- -	- -	- -	12.68	9.95	3.53	10.95	3.72	3.66	3.77	2.15
Price/Tangible Book Value	- -	- -	- -	- -	- -	- -	- -	13.57	16.67	15.8	16.83	5.21	6.6	4.63	3.24
Price/Tangible Book Value Average	- -	- -	- -	- -	- -	- -	- -	18.59	15.35	9.5	15.78	7.79	7.16	5.75	3.46
Price/Tangible Book Value High	- -	- -	- -	- -	- -	- -	- -	26.93	20.24	15.8	18.77	16.27	9.87	7.49	4.88
Price/Tangible Book Value Low	- -	- -	- -	- -	- -	- -	- -	13.57	10.54	4.3	12.82	4.33	4.24	4.39	2.52
Price/Sales	- -	- -	- -	- -	- -	- -	- -	8.11	8.91	16.97	13.21	4.37	5.44	3.88	2.83
Price/Sales Average	- -	- -	- -	- -	- -	- -	- -	11.11	8.21	10.2	12.38	6.54	5.91	4.82	3.02
Price/Sales High	- -	- -	- -	- -	- -	- -	- -	16.09	10.82	16.97	14.73	13.66	8.14	6.28	4.26
Price/Sales Low	- -	- -	- -	- -	- -	- -	- -	8.11	5.64	4.62	10.07	3.63	3.5	3.68	2.2
Price/Cash Flow	- -	- -	- -	- -	- -	- -	- -	28.75	28.7	63.35	44.54	28.72	26.74	21.02	19.25
Price/Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	39.39	26.43	38.09	41.75	42.94	29.04	26.1	20.55
Price/Cash Flow High	- -	- -	- -	- -	- -	- -	- -	57.05	34.85	63.35	49.67	89.68	40.03	34	28.98
Price/Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	28.75	18.15	17.24	33.93	23.84	17.2	19.95	14.94
Price/Free Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	66.99	33.33	50.01	64.06	88.48	37.59	30.99	24.86
Price/Free Cash Flow High	- -	- -	- -	- -	- -	- -	- -	97.04	43.95	83.2	76.22	184.78	51.82	40.37	35.05
Price/Free Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	48.9	22.89	22.64	52.06	49.13	22.26	23.69	18.07
EV/Sales Average	- -	- -	- -	- -	- -	- -	- -	10.7	7.77	9.86	12.09	6.23	5.58	4.52	2.73
EV/Sales High	- -	- -	- -	- -	- -	- -	- -	15.66	10.35	16.64	14.43	13.26	7.78	5.96	3.95
EV/Sales Low	- -	- -	- -	- -	- -	- -	- -	7.71	5.23	4.27	9.77	3.35	3.22	3.4	1.92
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	- -	40.35	30.08	50.71	44.03	30.27	27.45	24.02	14.06
EV/EBITDA High	- -	- -	- -	- -	- -	- -	- -	59.08	40.08	85.56	52.57	64.46	38.24	31.66	20.34
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	- -	29.07	20.25	21.96	35.6	16.3	15.82	18.07	9.88
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	45.08	34.46	62.96	48.93	36.2	33.52	29.75	20.18
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	66.01	45.91	106.23	58.42	77.07	46.71	39.22	29.19
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	32.48	23.2	27.26	39.57	19.5	19.32	22.38	14.18
Last Price	- -	- -	- -	- -	- -	- -	- -	199.17	270.01	532.65	661.73	208.88	274.94	207.27	157.43
High Price	- -	- -	- -	- -	- -	- -	- -	395.26	327.89	532.65	738	652.29	411.53	335.2	236.98
Enterprise Value Average	- -	- -	- -	- -	- -	- -	- -	21,034	18,695	24,376	47,774	23,260	21,566	18,077	11,013
Enterprise Value High	- -	- -	- -	- -	- -	- -	- -	30,798	24,908	41,130	57,042	49,528	30,050	23,830	15,931
Enterprise Value Low	- -	- -	- -	- -	- -	- -	- -	15,154	12,587	10,556	38,633	12,529	12,427	13,599	7,740

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	79	81	81	80	80	80	80	80	78	79	79	77	75	74	71
Diluted Weighted Avg Shares	80	83	83	82	82	81	82	81	80	79	80	78	77	75	73
Basic Weighted Avg Shares	78	81	81	81	80	80	80	80	79	79	79	78	76	75	73
Revenue per Share	6.15	6.95	8.2	9.43	10.57	13.52	18.4	24.56	30.3	31.39	50.09	47.76	50.54	53.41	55.62
EBITDA per Share	1.38	1.28	1.38	2.62	2.58	3.42	4.89	6.51	7.82	6.1	13.75	9.83	10.28	10.05	10.8
Operating Income per Share	1.16	1.52	2	2.4	2.36	3.12	4.42	5.83	6.48	4.92	12.37	8.36	8.59	8.97	8.07
Basic EPS, GAAP	0.86	0.73	0.8	1.81	1.8	2.38	2.89	5	5.57	22.55	9.78	4.62	5.82	5.63	5.66
Basic EPS from Cont Ops	0.86	0.73	0.8	1.81	1.8	2.38	2.89	5	5.57	22.55	9.78	4.62	5.82	5.63	5.66
Diluted EPS, GAAP	0.83	0.71	0.78	1.77	1.77	2.33	2.83	4.92	5.53	22.41	9.69	4.61	5.81	5.62	5.65
Diluted EPS from Cont Ops	0.83	0.71	0.78	1.77	1.77	2.33	2.83	4.92	5.53	22.41	9.69	4.61	5.81	5.62	5.65
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	1.67	1.66	2.31	2.81	2.98	3.1	5.48	6.93	9.41	8.41	14.86	7.27	10.28	9.86	8.18
Free Cash Flow per Basic Share	1.28	1.19	2.07	2.51	2.31	2.22	3.03	4.14	7.52	6.44	9.78	3.54	7.96	8.32	6.77
Cash & Equivalents per Share	3.15	4.15	4.59	5.67	6.63	8.05	9.01	9.22	11.07	12.18	14.88	12.94	12.96	14.14	15.34
Book Value per Share	6.23	7.21	7.87	9.39	10.67	12.51	14.42	15.7	17.16	41.01	46.03	46.61	48.36	52.16	56.74
Tangible Book Value per Share	3.88	5.41	6.81	8.36	9.67	11.48	13.31	14.68	16.2	33.72	39.31	40.1	41.68	44.77	48.53