LeMaitre Vascular, Inc. Financial Ratios — LHU 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 (%)	4.1	4.9	5.85	6.28	10.62	12.81	17.41	19.12	12.88	13.23	12.61	7.9	10.64	13.87	15.8
Return on Assets (%)	3.49	4.19	4.8	5.15	9.01	11	15.05	16.42	10.51	9.62	9.86	6.84	9.16	9.8	9.89
Return on Capital (%)	4.1	4.9	5.87	6.28	10.62	12.82	17.43	19.12	12.2	11.37	11.52	7.44	10.01	10.52	11.2
Return on Invested Capital (%)	3.91	4.84	5.6	5.81	9.93	11.98	16.33	17.68	11.18	10.88	11.04	7	8.96	9.33	9.19
Gross Margin (%)	69.74	72.03	69.89	68.12	69.13	70.59	70.09	70.04	68.12	65.41	65.65	64.89	65.66	68.63	71.53
EBITDA Margin (%)	9.93	11.41	11.33	13.61	19.03	22.35	24.94	30.82	22.69	28.74	30.76	22.43	23.89	28.14	31.38
Operating Margin (%)	9.01	7.04	7	9.98	14.23	18.32	20.92	19.64	18.07	21.89	23.59	18.52	19.22	23.77	27.21
Incremental Operating Margin (%)	- -	127.05	6.73	39.36	55.93	48	40.69	- -	3.84	58.8	32.35	- -	22.81	57.09	52.64
Pretax Margin (%)	6.5	7.04	6.7	8.89	14.58	18.22	20.92	26.94	18.49	21.15	22.2	17.01	20.4	25.87	30.12
Profit Margin (%)	3.72	4.53	4.96	5.51	9.9	11.88	17.03	21.73	15.3	16.4	17.42	12.77	15.56	20.03	23.13
Net Income to Common Margin (%)	3.72	4.53	4.96	5.51	9.9	11.88	17.03	21.73	15.3	16.4	17.42	12.77	15.56	20.03	23.13
Effective Tax Rate (%)	42.88	35.61	26.02	38.05	32.09	34.8	18.62	19.34	17.27	22.43	21.52	24.93	23.74	22.57	23.21
Dvd Payout Ratio (%)	57.72	59.04	57.4	58.95	36.67	31.38	24.33	23.73	37.56	36.26	34.7	53.25	41.35	32.65	31.37
Sustainable Growth Rate (%)	1.73	2.01	2.49	2.58	6.73	8.79	13.18	14.58	8.05	8.43	8.24	3.69	6.24	9.34	10.84

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	- -	- -	- -	- -	- -	- -	- -	- -	16	55	16	17	19	186	186
ST Debt	- -	- -	- -	- -	- -	- -	- -	- -	2	4	2	2	2	3	3
LT Debt	- -	- -	- -	- -	- -	- -	- -	- -	14	50	14	15	17	183	183
Total Debt/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	0.59	1.47	0.34	0.46	0.41	3	2.37
Net Debt/EBITDA	-3.52	-2.54	-2.01	-1.93	-1.84	-1.22	-0.76	-0.81	-0.44	0.3	-0.29	-0.53	-0.52	2.3	1.79
Total Debt/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	0.74	1.9	0.44	0.62	0.52	3.55	2.73
Net Debt/EBIT	-5.46	-3.88	-3.26	-2.95	-2.38	-1.49	-0.9	-0.93	-0.56	0.39	-0.38	-0.71	-0.66	2.72	2.07
EBITDA to Interest Expense	- -	6,474	609.25	1,934.8	- -	1,423.36	1,198	16,266.5	- -	28.38	21.4	- -	- -	301.78	15.11
EBITDA-CapEx/Interest Expense	- -	5,149	367.83	1,697	- -	1,220.29	892.43	14,739.5	- -	26.11	19.2	- -	- -	267.81	13.8
EBIT to Interest Expense	- -	3,992	376.5	1,419	- -	1,166.86	1,004.9	10,367.5	- -	21.62	16.42	- -	- -	254.91	13.1
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	2	- -	- -	- -	5
Common Equity/Total Assets	87.27	83.87	80.24	83.7	85.87	85.85	86.9	85.07	78.66	68.26	86.8	86.38	85.91	61.12	63.91
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	9.42	29.16	5.53	5.48	5.58	54.26	46.41
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	8.52	22.13	5.21	5.17	5.24	34.99	31.54
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	7.41	19.91	4.8	4.74	4.79	33.16	29.67
Total Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	10.61	31.74	6.27	6.19	6.41	55.05	47.16
Total Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	9.59	24.09	5.9	5.83	6.02	35.51	32.05
Total Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	8.34	21.67	5.44	5.35	5.51	33.65	30.14
Net Debt to Equity	-38.65	-31.1	-26.01	-27.4	-35.25	-27.76	-17.4	-20.21	-7.96	6.53	-5.45	-7.13	-8.15	42.15	35.68
Net Debt/Capital (%)	-63	-45.14	-35.15	-37.75	-54.43	-38.42	-21.06	-25.33	-7.75	5.62	-5.41	-7.2	-8.29	28.58	25.49
EBITDA	6	6	7	10	15	20	25	33	27	37	47	36	46	62	78
EBITDA-CapEx	4	5	4	8	13	17	19	29	23	34	43	33	39	55	72
Operating Income (Loss)	5	4	5	7	11	16	21	21	21	28	36	30	37	52	68

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	3.08	1.96	1.44	1.86	2.65	2.32	3.16	2.43	1.57	1.07	3.21	3.26	3.52	9.79	9.89
Current Ratio	6.07	4.66	4.08	4.84	5.61	5.63	6.09	4.76	4.42	3.75	6.41	6.39	6.51	13.14	12.89
Quick Ratio	4.38	3.04	2.48	2.94	3.8	3.58	4.3	3.22	2.36	1.85	4.11	4.13	4.36	10.77	10.81
CFO/Avg Current Liab	0.37	0.63	0.58	0.54	1.12	1.62	1.93	1.18	0.7	1.51	1.5	1.08	1.33	1.46	2.43
Common Equity/Total Assets	87.27	83.87	80.24	83.7	85.87	85.85	86.9	85.07	78.66	68.26	86.8	86.38	85.91	61.12	63.91
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	9.42	29.16	5.53	5.48	5.58	54.26	46.41
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	8.52	22.13	5.21	5.17	5.24	34.99	31.54
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	7.41	19.91	4.8	4.74	4.79	33.16	29.67
Total Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	10.61	31.74	6.27	6.19	6.41	55.05	47.16
Total Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	9.59	24.09	5.9	5.83	6.02	35.51	32.05
Total Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	8.34	21.67	5.44	5.35	5.51	33.65	30.14
CFO/Total Liabilities	41.72	46.42	38.68	41.49	89.22	117.14	138.15	85.35	35.27	43.37	90.82	60.03	75.19	20.57	36.57
CFO/CapEx	1.52	3.56	1.86	4.64	4.99	5.94	3.56	6.39	3.77	11.67	7.19	7.86	5.06	6.34	11.98
Altman's Z-Score	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	20.53	17.07	18.56	8.19	7.55

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	6.78	6.45	6.57	6.65	6.88	7.09	7.16	6.87	7.26	7.16	7.88	7.76	8.22	7.98	7.84
Days Sales Outstanding	53.83	56.58	55.52	54.91	53.05	51.51	51.01	53.11	50.27	50.96	46.31	47.05	44.43	45.76	46.56
Inventory Turnover	2.13	1.68	1.61	1.51	1.52	1.63	1.67	1.41	1.24	1.21	1.33	1.32	1.36	1.27	1.24
Days Inventory Outstanding	171.21	216.95	226.45	241.3	240.85	223.93	218.88	258.46	293.92	300.96	274.61	276.3	268.14	286.54	293.25
Accounts Payable Turnover	14.85	18.35	19.02	22.12	18.19	21.66	23.5	23.19	21.42	19.72	23.04	23.42	22.15	26.41	27.14
Accounts Payable Turnover Days	24.58	19.89	19.19	16.5	20.06	16.85	15.53	15.74	17.04	18.51	15.85	15.59	16.48	13.82	13.45
Cash Conversion Cycle	200.47	253.63	262.79	279.72	273.83	258.58	254.35	295.83	327.15	333.41	305.07	307.76	296.09	318.48	326.36
Inventory to Cash Days	-117.38	-160.37	-170.93	-186.39	-187.8	-172.42	-167.87	-205.35	-243.65	-250	-228.3	-229.26	-223.71	-240.78	-246.7
Inventories	8	11	13	17	15	17	19	26	35	39	41	45	52	56	58
Raw Materials	2	2	4	3	3	3	3	4	5	5	6	15	18	19	21
Work In Process	1	2	3	3	3	2	4	5	6	6	9	4	3	2	3
Finished Goods	5	6	7	10	9	12	12	16	23	28	25	27	31	35	34
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	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1,123	1,003	1,282	2,101	1,900
- Cash & Cash Equivalents	20	16	15	19	27	24	19	26	12	27	14	19	24	26	28
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	- -	- -	- -	- -	- -	- -	- -	16	55	16	17	19	186	186
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1,069	937	1,196	1,987	1,726
Total Capital	52	53	57	68	78	88	110	130	164	227	270	285	317	523	579
Total Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	9.59	24.09	5.9	5.83	6.02	35.51	32.05
Total Debt / EV	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.01	0.02	0.02	0.09	0.11
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	6.92	5.79	6.18	9.04	6.92
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	22.5	25.83	25.86	32.12	22.04
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	29.34	34.91	32.57	38.02	25.42
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	29	36.91	32.53	44.87	20.25
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	33.43	42.29	40.55	53.24	22
Diluted Market Cap	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1,100	1,007	1,287	2,122	1,913
Diluted Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1,046	940	1,201	2,008	1,739
EV per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	48.74	42.41	53.55	88.11	75.8
TTM Sales	58	57	65	71	78	89	101	106	117	129	154	162	193	220	250
TTM EBITDA	6	6	7	10	15	20	25	33	27	37	47	36	46	62	78
TTM Operating Income	5	4	5	7	11	16	21	21	21	28	36	30	37	52	68
TTM Cash Flow to Firm	3	5	5	6	11	17	23	20	14	36	37	25	37	44	85
TTM Free Cash Flow to Firm	1	3	2	4	9	14	16	16	10	33	32	22	29	37	78

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	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	36.39	45.45	43.65	57.11	25.69
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	29.34	34.91	32.57	38.02	25.42
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1,069	937	1,196	1,987	1,726
Low Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	46.75	39.24	44.83	54.39	76.12
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	6.92	5.79	6.18	9.04	6.92
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	22.5	25.83	25.86	32.12	22.04
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	40.26	48.35	42.36	47.5	32.71
Price/Earnings Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	38.48	49.51	40.73	40.51	34.56
Price/Earnings High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	40.35	58.53	49.87	54.6	40.5
Price/Earnings Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	36.76	41.79	33.09	27.73	29.85
Price/Book Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	4.42	3.74	4.3	6.23	4.83
Price/Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	4.22	3.83	4.14	5.31	5.1
Price/Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	4.43	4.53	5.06	7.16	5.98
Price/Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	4.03	3.23	3.36	3.64	4.41
Price/Tangible Book Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	8.29	6.44	6.74	8.92	6.45
Price/Tangible Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	7.92	6.59	6.48	7.61	6.82
Price/Tangible Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	8.3	7.8	7.93	10.25	7.99
Price/Tangible Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	7.56	5.57	5.26	5.21	5.89
Price/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	7.02	6.17	6.59	9.51	7.57
Price/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	6.71	6.32	6.34	8.11	7.99
Price/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	7.03	7.47	7.76	10.94	9.37
Price/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	6.41	5.33	5.15	5.55	6.9
Price/Cash Flow	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	30.86	39.31	34.7	47.41	23.24
Price/Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	29.5	40.26	33.36	40.43	24.56
Price/Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	30.93	47.59	40.85	54.49	28.78
Price/Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	28.18	33.98	27.1	27.68	21.21
Price/Free Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	34.78	46.54	41.97	48.71	27.14
Price/Free Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	36.46	55.02	51.39	65.64	31.8
Price/Free Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	33.22	39.28	34.09	33.34	23.44
EV/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	6.6	5.94	5.92	7.63	7.35
EV/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	6.93	7.1	7.35	10.46	8.73
EV/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	6.29	4.95	4.73	5.06	6.25
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	21.45	26.5	24.8	27.12	23.41
EV/EBITDA High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	22.55	31.65	30.78	37.19	27.81
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	20.44	22.08	19.79	17.98	19.92
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	27.97	35.81	31.22	32.11	27
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	29.4	42.78	38.76	44.03	32.08
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	26.66	29.84	24.92	21.29	22.97
Last Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	51.21	45.4	57.4	93.17	83.42
High Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	51.31	54.96	67.57	107.09	103.28
Enterprise Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1,019	961	1,146	1,678	1,834
Enterprise Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1,071	1,148	1,423	2,301	2,178
Enterprise Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	971	801	915	1,112	1,560

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	15	15	16	17	18	19	19	20	20	21	22	22	22	23	23
Diluted Weighted Avg Shares	16	16	16	17	18	19	20	20	20	20	21	22	22	23	23
Basic Weighted Avg Shares	15	15	15	17	18	18	19	19	20	20	21	22	22	22	23
Revenue per Share	3.73	3.73	4.21	4.28	4.41	4.82	5.32	5.43	5.92	6.39	7.3	7.36	8.71	9.79	11.03
EBITDA per Share	0.37	0.43	0.48	0.58	0.84	1.08	1.33	1.67	1.34	1.84	2.24	1.65	2.08	2.76	3.46
Operating Income per Share	0.34	0.26	0.29	0.43	0.63	0.88	1.11	1.07	1.07	1.4	1.72	1.36	1.67	2.33	3
Basic EPS, GAAP	0.14	0.17	0.21	0.24	0.44	0.57	0.91	1.18	0.91	1.05	1.27	0.94	1.36	1.96	2.55
Basic EPS from Cont Ops	0.14	0.17	0.21	0.24	0.44	0.57	0.91	1.18	0.91	1.05	1.27	0.94	1.36	1.96	2.55
Diluted EPS, GAAP	0.13	0.16	0.2	0.23	0.42	0.55	0.86	1.13	0.88	1.04	1.25	0.93	1.34	1.93	2.52
Diluted EPS from Cont Ops	0.13	0.16	0.2	0.23	0.42	0.55	0.86	1.13	0.88	1.04	1.25	0.93	1.34	1.93	2.52
Dividend per Share	0.08	0.1	0.12	0.14	0.16	0.18	0.22	0.28	0.34	0.38	0.44	0.5	0.56	0.64	0.8
Cash Flow per Share	0.21	0.31	0.35	0.33	0.64	0.91	1.21	1	0.72	1.72	1.66	1.15	1.65	1.97	3.59
Free Cash Flow per Basic Share	0.07	0.22	0.16	0.26	0.51	0.76	0.87	0.85	0.53	1.57	1.43	1.01	1.33	1.66	3.29
Cash & Equivalents per Share	1.31	1.08	0.94	1.08	1.5	1.31	2.16	2.45	1.62	1.31	3.19	3.74	4.71	13.29	15.77
Book Value per Share	3.4	3.48	3.63	3.93	4.25	4.71	5.7	6.64	7.35	8.41	11.59	12.14	13.34	14.96	17.28
Tangible Book Value per Share	2.43	2.23	2.27	2.52	2.93	2.91	4.03	4.42	4.13	2.33	6.18	7.05	8.52	10.44	12.93