Universal Health Services, Inc. Financial Ratios — 0LJL

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 (%)	18.63	17.7	17.13	15.61	17.04	15.99	15.8	15.02	14.96	15.97	15.98	11.25	11.89	17.82	21.36
Return on Assets (%)	5.24	5.59	6.19	6.31	7.32	7.05	7.14	7.08	7.11	7.51	7.46	5.08	5.23	8.03	9.93
Return on Capital (%)	7.33	7.44	7.94	7.79	8.81	8.7	9.24	9.43	9.59	9.91	9.92	7.19	7.67	10.85	13.03
Return on Invested Capital (%)	9.29	9.25	9.46	9.67	10.67	9.82	9.66	9.68	9.68	9.96	9.58	6.83	7.79	11.06	12.35
Gross Margin (%)	88.08	88.51	88.86	89.08	89.23	89.44	89.38	89.15	89	88.86	88.71	89	89.27	89.97	90.45
EBITDA Margin (%)	17.65	17.97	18.36	17.54	18.33	17.39	16.6	15.12	15	16.17	15	11.83	12.21	14.32	15.05
Operating Margin (%)	13.27	13.53	12.95	13.06	13.75	13.07	12.3	10.91	10.69	11.75	10.78	7.49	8.23	10.63	11.48
Incremental Operating Margin (%)	21.04	22.16	3.13	13.99	20.52	4.5	0.64	- -	6.71	78.86	0.44	- -	19.47	32.76	20.31
Pretax Margin (%)	10.3	10.97	11.8	11.33	12.67	11.84	10.9	9.6	9.37	10.83	10.23	6.46	6.58	9.46	11.36
Profit Margin (%)	5.89	6.37	6.93	6.65	7.53	7.19	7.23	7.24	7.16	8.17	7.84	5.04	5.03	7.22	8.57
Net Income to Common Margin (%)	5.89	6.37	6.93	6.65	7.53	7.19	7.23	7.24	7.16	8.17	7.84	5.04	5.03	7.22	8.57
Effective Tax Rate (%)	35.54	35.96	36.27	34.92	34.49	35.39	32.04	22.87	22.39	23.9	23.64	24.16	23.51	22.35	23.37
Dvd Payout Ratio (%)	3.9	10.92	3.28	4.46	4.82	4.91	4.83	4.58	6.31	1.8	6.7	9.16	7.7	4.51	3.34
Sustainable Growth Rate (%)	17.9	15.77	16.57	14.92	16.22	15.21	15.04	14.34	14.02	15.68	14.91	10.22	10.98	17.02	20.64

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	3,654	3,730	3,309	3,279	3,431	4,136	4,040	3,999	4,311	4,194	4,559	5,271	5,367	4,955	5,167
ST Debt	2	3	99	68	63	106	546	63	144	392	113	149	198	115	821
LT Debt	3,651	3,727	3,210	3,210	3,369	4,030	3,494	3,935	4,167	3,803	4,447	5,122	5,168	4,841	4,345
Total Debt/EBITDA	3.06	2.98	2.45	2.28	2.07	2.44	2.34	2.46	2.53	2.24	2.4	3.32	3.08	2.19	1.98
Net Debt/EBITDA	3.03	2.96	2.43	2.26	2.03	2.42	2.29	2.39	2.3	1.41	2.15	2.97	2.75	1.93	1.77
Total Debt/EBIT	4.07	3.96	3.26	3.08	2.72	3.23	3.16	3.4	3.55	3.09	3.34	5.25	4.57	2.95	2.59
Net Debt/EBIT	4.03	3.93	3.24	3.05	2.68	3.2	3.1	3.31	3.23	1.94	2.99	4.69	4.08	2.6	2.31
EBITDA to Interest Expense	7.25	9.53	12.2	14.43	17.19	15.65	12.9	11.05	10.49	17.58	22.66	12.49	8.44	12.42	17.16
EBITDA-CapEx/Interest Expense	5.34	2.74	8.85	6.05	7.73	5	8.35	5.54	6.46	10.68	12.44	6.71	4.84	7.25	10.33
EBIT to Interest Expense	5.46	7.17	8.6	10.75	12.9	11.76	9.56	7.98	7.47	12.78	16.29	7.91	5.69	9.21	13.1
Interest Expense	164	131	111	100	96	109	134	147	163	106	84	127	207	183	152
Common Equity/Total Assets	29.96	33.09	39.1	41.63	44.2	43.94	46.36	47.84	47.17	46.87	46.51	43.88	44.02	46.07	46.86
Long-Term Debt/Equity (%)	142.33	124.24	91.23	79.65	74.01	87.48	69.08	71.94	74.63	59.35	71.74	85.8	83.33	71.58	58.64
Long-Term Debt/Capital (%)	58.71	55.38	47.01	43.92	42.2	46.1	38.41	41.56	42.11	35.87	41.33	45.56	44.68	41.31	34.55
Long-Term Debt/Total Assets (%)	47.64	45.45	38.62	35.77	35.03	39.06	32.47	34.93	35.71	28.22	33.96	37.96	37	33.45	27.98
Total Debt/Equity (%)	142.43	124.32	94.05	81.34	75.39	89.78	79.87	73.1	77.21	65.47	73.56	88.3	86.53	73.27	69.73
Total Debt/Capital (%)	58.75	55.42	48.47	44.86	42.98	47.31	44.4	42.23	43.57	39.57	42.38	46.89	46.39	42.29	41.08
Total Debt/Total Assets (%)	47.67	45.48	39.81	36.53	35.69	40.09	37.54	35.49	36.94	31.12	34.82	39.06	38.42	34.25	33.27
Net Debt to Equity	140.82	123.54	93.56	80.54	74.04	89.05	78.4	71.18	70.26	41.08	65.74	78.81	77.28	64.74	62.28
Net Debt/Capital (%)	58.48	55.27	48.34	44.61	42.54	47.1	43.95	41.58	39.9	28.07	38.29	42.24	41.86	37.77	37.1
EBITDA	1,193	1,251	1,353	1,439	1,658	1,698	1,728	1,628	1,706	1,869	1,896	1,585	1,743	2,267	2,613
EBITDA-CapEx	878	360	982	603	745	543	1,119	817	1,051	1,135	1,041	851	1,000	1,323	1,573
Operating Income (Loss)	897	942	954	1,072	1,244	1,276	1,280	1,175	1,216	1,358	1,363	1,004	1,175	1,682	1,994

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	0.05	0.03	0.02	0.03	0.06	0.03	0.04	0.07	0.04	0.49	0.06	0.05	0.06	0.06	0.04
Current Ratio	1.63	1.57	1.35	1.37	1.56	1.28	0.97	1.34	1.23	1.32	1.14	1.33	1.4	1.27	1.05
Quick Ratio	1.21	1.22	1.07	1.11	1.24	1.12	0.85	1.11	1.04	1.19	0.94	1.11	1.17	1.04	0.85
CFO/Avg Current Liab	0.85	0.92	0.91	0.92	0.94	1.1	0.79	0.77	0.96	1.17	0.4	0.51	0.65	0.98	0.68
Common Equity/Total Assets	29.96	33.09	39.1	41.63	44.2	43.94	46.36	47.84	47.17	46.87	46.51	43.88	44.02	46.07	46.86
Long-Term Debt/Equity (%)	142.33	124.24	91.23	79.65	74.01	87.48	69.08	71.94	74.63	59.35	71.74	85.8	83.33	71.58	58.64
Long-Term Debt/Capital (%)	58.71	55.38	47.01	43.92	42.2	46.1	38.41	41.56	42.11	35.87	41.33	45.56	44.68	41.31	34.55
Long-Term Debt/Total Assets (%)	47.64	45.45	38.62	35.77	35.03	39.06	32.47	34.93	35.71	28.22	33.96	37.96	37	33.45	27.98
Total Debt/Equity (%)	142.43	124.32	94.05	81.34	75.39	89.78	79.87	73.1	77.21	65.47	73.56	88.3	86.53	73.27	69.73
Total Debt/Capital (%)	58.75	55.42	48.47	44.86	42.98	47.31	44.4	42.23	43.57	39.57	42.38	46.89	46.39	42.29	41.08
Total Debt/Total Assets (%)	47.67	45.48	39.81	36.53	35.69	40.09	37.54	35.49	36.94	31.12	34.82	39.06	38.42	34.25	33.27
CFO/Total Liabilities	13.94	15.37	18.45	20.95	21.1	23.36	21.87	22	23.64	33.38	12.82	13.24	16.33	26.82	22.97
CFO/CapEx	2.26	0.9	2.38	1.24	1.17	1.15	2.05	1.57	2.19	3.21	1.03	1.36	1.71	2.19	1.79
Altman's Z-Score	- -	- -	- -	- -	- -	- -	- -	4.23	4.32	3.75	3.81	3.57	3.64	3.99	4.05

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	7.48	6.83	6.75	6.84	7	7.12	7.08	7.16	7.41	7.03	7.27	7.12	6.71	7.17	7.27
Days Sales Outstanding	48.8	53.4	54.1	53.37	52.17	51.24	51.55	51.01	49.25	51.94	50.17	51.27	54.38	50.92	50.24
Inventory Turnover	8.43	8.17	8.18	8.53	8.69	8.54	8.45	8.22	8.12	7.35	7.18	6.93	7.04	7.25	7.32
Days Inventory Outstanding	43.3	44.68	44.63	42.77	42	42.72	43.19	44.41	44.93	49.63	50.8	52.65	51.85	50.34	49.84
Accounts Payable Turnover	3.36	3.38	3.14	2.94	2.8	2.58	2.53	2.66	2.83	2.59	2.35	2.29	2.45	2.56	2.42
Accounts Payable Turnover Days	108.54	108.13	116.06	124.1	130.59	141.33	144.19	137.2	128.98	140.82	155.43	159.1	149.04	142.86	151.03
Cash Conversion Cycle	-16.45	-10.04	-17.33	-27.95	-36.42	-47.38	-49.45	-41.79	-34.79	-39.25	-54.46	-55.18	-42.81	-41.6	-50.95
Inventory to Cash Days	5.5	8.72	9.47	10.61	10.17	8.52	8.36	6.6	4.32	2.31	-0.63	-1.38	2.53	0.58	0.4
Inventories	97	99	102	108	116	125	136	148	160	190	207	219	217	221	232
Raw Materials	97	99	102	108	116	125	136	148	160	190	207	219	217	221	232
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
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	- -	- -	- -	- -	- -	- -	- -	10,461	12,398	11,672	10,161	9,918	10,180	11,674	13,393
- Cash & Cash Equivalents	41	23	17	32	61	34	74	105	61	1,224	115	103	119	126	138
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	269	287	268	295	302	74	69	81	79	89	109	49	53	97	134
+ Total Debt	3,654	3,730	3,309	3,279	3,431	4,136	4,040	3,999	4,311	4,194	4,559	5,271	5,367	4,955	5,167
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	14,436	16,727	14,732	14,713	15,136	15,480	16,600	18,555
Total Capital	6,219	6,730	6,827	7,309	7,983	8,743	9,098	9,469	9,894	10,601	10,758	11,241	11,569	11,718	12,576
Total Debt/Capital (%)	58.75	55.42	48.47	44.86	42.98	47.31	44.4	42.23	43.57	39.57	42.38	46.89	46.39	42.29	41.08
Total Debt / EV	- -	- -	- -	- -	- -	- -	- -	0.28	0.26	0.28	0.31	0.35	0.35	0.3	0.28
EV/Sales	- -	- -	- -	- -	- -	- -	- -	1.34	1.47	1.27	1.16	1.13	1.08	1.05	1.07
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	8.87	9.8	7.88	7.76	9.55	8.88	7.32	7.1
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	12.28	13.76	10.85	10.79	15.08	13.17	9.87	9.31
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	10.4	10.69	6.03	15.53	13.86	10.86	7.52	9.37
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	25.03	18.4	8.63	160.04	42.25	22.67	13.12	19.71
Diluted Market Cap	- -	- -	- -	- -	- -	- -	- -	10,736	12,732	11,744	11,031	10,368	10,626	12,199	14,138
Diluted Enterprise Value	- -	- -	- -	- -	- -	- -	- -	14,710	17,060	14,803	15,583	15,586	15,926	17,125	19,300
EV per Share	- -	- -	- -	- -	- -	- -	- -	158.03	192.91	173.18	190.85	214.3	230.42	255.48	303.86
TTM Sales	6,760	6,961	7,368	8,205	9,043	9,766	10,410	10,772	11,378	11,559	12,642	13,399	14,282	15,828	17,365
TTM EBITDA	1,193	1,251	1,353	1,439	1,658	1,698	1,728	1,628	1,706	1,869	1,896	1,585	1,743	2,267	2,613
TTM Operating Income	897	942	954	1,072	1,244	1,276	1,280	1,175	1,216	1,358	1,363	1,004	1,175	1,682	1,994
TTM Cash Flow to Firm	817	883	955	1,101	1,131	1,404	1,339	1,388	1,565	2,441	948	1,092	1,426	2,209	1,981
TTM Free Cash Flow to Firm	502	-8	584	265	218	249	729	577	909	1,707	92	358	683	1,265	941

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	- -	- -	- -	- -	- -	- -	- -	23.18	16.26	7.22	393.44	39.57	20.25	10.86	17.15
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	12.28	13.76	10.85	10.79	15.08	13.17	9.87	9.31
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	14,436	16,727	14,732	14,713	15,136	15,480	16,600	18,555
Low Price	- -	- -	- -	- -	- -	- -	- -	95	115.78	84.52	119.73	87.13	114.39	150.35	152
EV/Sales	- -	- -	- -	- -	- -	- -	- -	1.34	1.47	1.27	1.16	1.13	1.08	1.05	1.07
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	8.87	9.8	7.88	7.76	9.55	8.88	7.32	7.1
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	13.7	15.58	12.37	10.97	15.2	14.63	10.47	9.37
Price/Earnings Average	- -	- -	- -	- -	- -	- -	- -	14.34	14.76	10.42	11.65	13.2	13.27	11.14	8.16
Price/Earnings High	- -	- -	- -	- -	- -	- -	- -	16.7	16.61	13.3	13.35	17.09	15.27	14.16	10.51
Price/Earnings Low	- -	- -	- -	- -	- -	- -	- -	11.36	12.61	7.62	9.96	9.43	11.05	8.76	6.49
Price/Book Value	- -	- -	- -	- -	- -	- -	- -	1.94	2.25	1.85	1.67	1.68	1.66	1.75	1.84
Price/Book Value Average	- -	- -	- -	- -	- -	- -	- -	2.03	2.13	1.56	1.77	1.46	1.5	1.86	1.6
Price/Book Value High	- -	- -	- -	- -	- -	- -	- -	2.37	2.4	1.99	2.03	1.88	1.73	2.37	2.06
Price/Book Value Low	- -	- -	- -	- -	- -	- -	- -	1.61	1.82	1.14	1.52	1.04	1.25	1.47	1.28
Price/Tangible Book Value	- -	- -	- -	- -	- -	- -	- -	6.77	7.59	4.79	4.78	4.93	4.59	4.27	4.08
Price/Tangible Book Value Average	- -	- -	- -	- -	- -	- -	- -	7.09	7.19	4.04	5.07	4.28	4.17	4.54	3.55
Price/Tangible Book Value High	- -	- -	- -	- -	- -	- -	- -	8.26	8.09	5.16	5.81	5.54	4.79	5.77	4.57
Price/Tangible Book Value Low	- -	- -	- -	- -	- -	- -	- -	5.62	6.14	2.95	4.34	3.06	3.47	3.57	2.82
Price/Sales	- -	- -	- -	- -	- -	- -	- -	0.99	1.12	1.01	0.86	0.77	0.74	0.76	0.8
Price/Sales Average	- -	- -	- -	- -	- -	- -	- -	1.04	1.06	0.85	0.91	0.67	0.67	0.8	0.7
Price/Sales High	- -	- -	- -	- -	- -	- -	- -	1.21	1.19	1.09	1.05	0.86	0.77	1.02	0.9
Price/Sales Low	- -	- -	- -	- -	- -	- -	- -	0.82	0.9	0.62	0.78	0.48	0.56	0.63	0.56
Price/Cash Flow	- -	- -	- -	- -	- -	- -	- -	8.38	8.82	4.95	12.31	10.31	8.29	5.78	7.48
Price/Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	8.77	8.36	4.17	13.07	8.95	7.52	6.15	6.51
Price/Cash Flow High	- -	- -	- -	- -	- -	- -	- -	10.22	9.41	5.32	14.98	11.59	8.64	7.82	8.39
Price/Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	6.95	7.14	3.05	11.18	6.4	6.25	4.84	5.18
Price/Free Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	24.27	15.41	6.09	417.85	34.37	18.37	11.55	14.93
Price/Free Cash Flow High	- -	- -	- -	- -	- -	- -	- -	28.27	17.34	7.77	478.82	44.48	21.13	14.68	19.23
Price/Free Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	19.23	13.17	4.45	357.4	24.55	15.29	9.09	11.88
EV/Sales Average	- -	- -	- -	- -	- -	- -	- -	1.39	1.41	1.12	1.21	1.03	1.02	1.1	0.97
EV/Sales High	- -	- -	- -	- -	- -	- -	- -	1.55	1.54	1.35	1.34	1.22	1.11	1.31	1.16
EV/Sales Low	- -	- -	- -	- -	- -	- -	- -	1.17	1.26	0.89	1.09	0.85	0.91	0.93	0.83
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	- -	9.17	9.42	6.9	8.09	8.72	8.34	7.65	6.44
EV/EBITDA High	- -	- -	- -	- -	- -	- -	- -	10.27	10.28	8.36	8.92	10.32	9.13	9.14	7.73
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	- -	7.77	8.42	5.48	7.27	7.17	7.45	6.48	5.53
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	12.7	13.22	9.49	11.26	13.78	12.37	10.31	8.44
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	14.23	14.43	11.5	12.41	16.31	13.54	12.31	10.12
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	10.77	11.82	7.54	10.11	11.33	11.05	8.74	7.24
Last Price	- -	- -	- -	- -	- -	- -	- -	114.52	142.99	137.22	131.8	140.43	151.52	179.67	219.32
High Price	- -	- -	- -	- -	- -	- -	- -	139.62	152.46	147.6	160.4	157.87	158.08	242.92	246
Enterprise Value Average	- -	- -	- -	- -	- -	- -	- -	14,926	16,076	12,895	15,343	13,833	14,534	17,346	16,826
Enterprise Value High	- -	- -	- -	- -	- -	- -	- -	16,728	17,548	15,614	16,918	16,368	15,920	20,710	20,184
Enterprise Value Low	- -	- -	- -	- -	- -	- -	- -	12,652	14,367	10,249	13,782	11,372	12,985	14,695	14,444

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	97	98	98	99	98	97	94	91	87	85	77	71	67	65	61
Diluted Weighted Avg Shares	99	98	99	101	101	98	96	94	89	86	84	74	70	68	64
Basic Weighted Avg Shares	97	97	98	99	99	97	96	93	89	85	83	73	69	67	64
Revenue per Share	69.55	71.9	75.16	83.03	91.54	100.47	108.83	115.49	128.19	135.89	153.2	183.26	206.03	237.82	273.11
EBITDA per Share	12.27	12.92	13.8	14.56	16.78	17.47	18.07	17.46	19.22	21.97	22.98	21.68	25.15	34.06	41.09
Operating Income per Share	9.23	9.73	9.74	10.84	12.59	13.13	13.38	12.6	13.7	15.97	16.52	13.73	16.96	25.27	31.36
Basic EPS, GAAP	4.1	4.58	5.21	5.52	6.89	7.23	7.87	8.36	9.18	11.1	12.02	9.24	10.35	17.16	23.42
Basic EPS from Cont Ops	4.62	5.05	5.65	6.12	7.6	7.69	8.06	8.55	9.32	11.2	11.97	8.99	10.38	17.48	23.77
Diluted EPS, GAAP	4.04	4.54	5.14	5.42	6.76	7.14	7.81	8.32	9.15	11.03	11.85	9.15	10.24	16.82	23.1
Diluted EPS from Cont Ops	4.56	5.01	5.58	6.02	7.46	7.59	8.01	8.51	9.29	11.13	11.8	8.9	10.26	17.13	23.44
Dividend per Share	0.2	0.6	0.2	0.3	0.4	0.4	0.4	0.4	0.6	0.2	0.8	0.8	0.8	0.8	0.81
Cash Flow per Share	7.31	8.25	9.02	10.48	10.81	13.72	13.04	13.67	16.21	27.75	10.71	13.62	18.29	31.06	29.32
Free Cash Flow per Basic Share	4.07	-0.95	5.23	2.02	1.57	1.84	6.67	4.96	8.82	19.12	0.34	3.58	7.57	16.88	12.97
Cash & Equivalents per Share	0.43	0.24	0.18	0.32	0.62	0.35	0.79	1.15	0.71	14.4	1.5	1.46	1.78	1.94	2.26
Book Value per Share	23.77	27.8	33.06	37.85	43.23	46.91	52.95	59	63.48	74.26	78.99	83.83	91.53	102.59	119.15
Tangible Book Value per Share	-3.43	-3.31	2.04	4.51	6.65	7.75	12.36	16.91	18.85	28.62	27.59	28.47	32.99	42.07	53.81