Zimmer Biomet Holdings, Inc. Financial Ratios — ZBH Stock

Profitability (USD)

	2012 Y	2013 Y	2014 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	12/31/2012	12/31/2013	05/31/2014	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 (%)	13.28	12.84	- -	- -	1.79	3.13	16.95	-3.3	9.57	-1.13	3.23	1.88	8.36	7.25	5.6
Return on Assets (%)	8.61	8.39	- -	- -	0.8	1.14	6.88	-1.51	4.64	-0.57	1.68	1.04	4.81	4.22	3.17
Return on Capital (%)	10.89	10.68	- -	- -	2.87	2.73	- -	- -	- -	- -	2.93	1.87	6.76	5.92	4.9
Return on Invested Capital (%)	10.65	10.38	- -	- -	3.01	2.94	- -	- -	- -	- -	3.84	2.69	6.83	6.1	4.82
Gross Margin (%)	74.84	72.6	- -	73.41	69.98	68.94	72.67	71.36	71.78	70.23	71.29	70.9	71.82	71.46	69.71
EBITDA Margin (%)	31.54	30.87	- -	30.24	19.67	24.26	23.86	13.54	26.85	16.02	26.34	23.38	30.15	29.72	26.63
Operating Margin (%)	26.93	25.65	- -	24.99	15.51	17.7	18.08	14.46	15.91	11.5	14.73	17.18	19.63	19.9	16.48
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	25.54	39.66	- -	248.68	30.47	42.97	165.81	57.05	27.07	- -
Pretax Margin (%)	22.14	21.8	- -	20.1	2.55	5.21	5.95	-3.42	11.35	-1.72	7.31	5.81	14.43	13.5	10.09
Profit Margin (%)	16.88	16.88	- -	15.41	2.45	3.99	23.24	-4.78	14.18	-2.27	5.88	3.33	13.85	11.77	8.57
Net Income to Common Margin (%)	16.88	16.88	- -	15.41	2.45	3.99	23.24	-4.78	14.18	-2.27	5.88	3.33	13.85	11.77	8.57
Effective Tax Rate (%)	23.96	22.77	- -	23.44	4.57	23.77	- -	- -	- -	- -	10.72	27.83	3.95	12.68	15.13
Dvd Payout Ratio (%)	12.57	17.04	- -	20.26	108.05	62.12	10.68	-51.45	17.39	-2,577.92	44.87	68.86	19.58	21.62	26.99
Sustainable Growth Rate (%)	11.61	10.65	- -	- -	-0.14	1.19	15.14	-4.99	7.9	-30.26	1.78	0.58	6.72	5.68	4.09

Credit (USD)

Credit Ratios API ChatGPT

	2012 Y	2013 Y	2014 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	12/31/2012	12/31/2013	05/31/2014	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	1,821	1,673	- -	1,426	11,497	11,241	10,143	8,939	8,221	8,127	7,069	5,697	5,768	6,205	7,519
ST Debt	100	1	- -	- -	- -	576	1,225	525	1,500	500	1,605	544	900	863	587
LT Debt	1,721	1,672	- -	1,426	11,497	10,666	8,918	8,414	6,721	7,627	5,464	5,152	4,868	5,342	6,932
Total Debt/EBITDA	1.29	1.17	- -	1.01	9.75	6.04	5.45	8.32	3.84	8.28	3.93	3.51	2.59	2.72	3.43
Net Debt/EBITDA	0.66	0.41	- -	0.24	8.51	5.7	5.17	7.82	3.55	7.46	3.72	3.28	2.4	2.49	3.16
Total Debt/EBIT	1.74	1.57	- -	1.37	24.6	13.69	12.69	264.46	7.23	97.79	8.22	8.18	4.51	4.83	6.85
Net Debt/EBIT	0.89	0.55	- -	0.33	21.48	12.92	12.03	248.4	6.68	88.14	7.78	7.64	4.19	4.42	6.31
EBITDA to Interest Expense	19.35	20.36	- -	22.39	4.12	5.24	5.72	3.71	9.45	4.63	8.63	9.85	11.08	10.47	7.49
EBITDA-CapEx/Interest Expense	17.76	18.93	- -	20.1	3.53	4.72	5.24	3.15	7.66	4.1	7.9	8.53	9.12	8.83	6.54
EBIT to Interest Expense	16.52	16.92	- -	18.51	3.25	3.82	4.34	3.97	5.6	3.32	4.82	7.23	7.21	7.01	4.63
Interest Expense	73	70	- -	63	287	355	325	289	227	212	208	165	201	218	293
Common Equity/Total Assets	65.03	65.73	- -	67.82	36.41	36.23	45.11	46.72	50.28	49.94	53.98	57.06	58.06	58.36	54.99
Long-Term Debt/Equity (%)	29.33	26.54	- -	21.76	116.26	110.3	75.99	74.62	54.24	62.52	43.14	42.84	38.98	42.81	54.56
Long-Term Debt/Capital (%)	22.39	20.97	- -	17.87	53.76	51	40.76	41.62	32.61	37.52	27.69	29.07	26.66	28.59	34.27
Long-Term Debt/Total Assets (%)	19.09	17.46	- -	14.76	42.33	39.97	34.28	34.87	27.28	31.23	23.29	24.46	22.64	25	30.02
Total Debt/Equity (%)	31.04	26.55	- -	21.76	116.26	116.25	86.43	79.27	66.34	66.61	55.81	47.36	46.19	49.73	59.18
Total Debt/Capital (%)	23.69	20.98	- -	17.87	53.76	53.76	46.36	44.22	39.88	39.98	35.82	32.14	31.59	33.21	37.18
Total Debt/Total Assets (%)	20.2	17.46	- -	14.76	42.33	42.13	38.99	37.05	33.37	33.28	30.14	27.04	26.83	29.04	32.56
Net Debt to Equity	15.97	9.4	- -	5.22	101.5	109.69	81.96	74.46	61.35	60.04	52.82	44.24	42.86	45.52	54.52
Net Debt/Capital (%)	13.77	8.59	- -	4.96	50.37	52.31	45.04	42.68	38.02	37.52	34.56	30.67	30	31.28	35.28
EBITDA	1,411	1,427	- -	1,413	1,180	1,860	1,862	1,074	2,144	982	1,798	1,623	2,229	2,282	2,192
EBITDA-CapEx	1,295	1,327	- -	1,268	1,012	1,676	1,706	912	1,739	869	1,646	1,405	1,835	1,925	1,915
Operating Income (Loss)	1,204	1,186	- -	1,168	931	1,357	1,411	1,147	1,270	705	1,005	1,192	1,451	1,528	1,356

Liquidity (USD)

Liquidity Ratios API ChatGPT

	2012 Y	2013 Y	2014 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	12/31/2012	12/31/2013	05/31/2014	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	1.8	1.75	- -	1.66	1	0.27	0.17	0.22	0.18	0.31	0.11	0.16	0.15	0.21	0.23
Current Ratio	4.28	4.07	- -	4.21	3.62	1.96	1.49	1.83	1.37	1.99	1.41	1.88	1.61	1.91	1.98
Quick Ratio	2.82	2.66	- -	2.55	1.9	0.94	0.67	0.75	0.58	0.88	0.47	0.75	0.65	0.82	0.89
CFO/Avg Current Liab	1.33	1.02	- -	- -	0.64	0.82	0.58	0.64	0.54	0.4	0.5	0.44	0.61	0.56	0.67
Common Equity/Total Assets	65.03	65.73	- -	67.82	36.41	36.23	45.11	46.72	50.28	49.94	53.98	57.06	58.06	58.36	54.99
Long-Term Debt/Equity (%)	29.33	26.54	- -	21.76	116.26	110.3	75.99	74.62	54.24	62.52	43.14	42.84	38.98	42.81	54.56
Long-Term Debt/Capital (%)	22.39	20.97	- -	17.87	53.76	51	40.76	41.62	32.61	37.52	27.69	29.07	26.66	28.59	34.27
Long-Term Debt/Total Assets (%)	19.09	17.46	- -	14.76	42.33	39.97	34.28	34.87	27.28	31.23	23.29	24.46	22.64	25	30.02
Total Debt/Equity (%)	31.04	26.55	- -	21.76	116.26	116.25	86.43	79.27	66.34	66.61	55.81	47.36	46.19	49.73	59.18
Total Debt/Capital (%)	23.69	20.98	- -	17.87	53.76	53.76	46.36	44.22	39.88	39.98	35.82	32.14	31.59	33.21	37.18
Total Debt/Total Assets (%)	20.2	17.46	- -	14.76	42.33	42.13	38.99	37.05	33.37	33.28	30.14	27.04	26.83	29.04	32.56
CFO/Total Liabilities	36.61	29.36	- -	34.14	4.92	9.59	11.08	13.6	12.95	9.86	13.89	14.21	17.56	16.87	16.34
CFO/CapEx	9.96	9.63	- -	7.32	5.07	8.84	10.14	10.74	3.92	10.73	9.86	5.9	4.01	4.2	6.13
Altman's Z-Score	- -	- -	- -	- -	3.77	4.41	5.08	4.97	5.13	4.77	4.36	5.14	5.2	5.62	4.96

Working Capital (USD)

Working Capital Ratios API ChatGPT

	2012 Y	2013 Y	2014 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	12/31/2012	12/31/2013	05/31/2014	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	5.19	5.08	- -	- -	5.09	5.03	4.96	5.63	6.05	4.35	5.03	5.26	5.24	5.25	5.17
Days Sales Outstanding	70.34	71.89	- -	- -	71.77	72.61	73.64	64.87	60.35	83.89	72.5	69.45	69.7	69.47	70.62
Inventory Turnover	1.17	1.22	- -	- -	1.04	1.13	1.06	1.05	0.97	0.75	0.85	0.94	0.92	0.95	1.1
Days Inventory Outstanding	312.24	298.21	- -	- -	349.41	322.85	344.63	347.41	376.04	483.76	428.11	388.15	396.95	384.83	330.92
Accounts Payable Turnover	7.27	8.15	- -	- -	13.31	6.43	6.45	7.1	6.24	5.17	5.21	6.11	6.07	6.75	10.23
Accounts Payable Turnover Days	50.18	44.8	- -	- -	27.43	56.78	56.55	51.39	58.52	70.58	70.07	59.72	60.11	54.11	35.69
Cash Conversion Cycle	332.39	325.29	- -	- -	393.75	338.68	361.71	360.89	377.88	497.07	430.54	397.88	406.54	400.2	365.85
Inventory to Cash Days	-241.9	-226.32	- -	- -	-277.64	-250.24	-270.99	-282.53	-315.69	-399.87	-355.61	-318.7	-327.25	-315.36	-260.3
Inventories	995	1,075	- -	1,193	2,254	1,959	2,068	2,257	2,385	2,451	2,148	2,147	2,385	2,235	2,286
Raw Materials	157	180	- -	181	280	261	250	228	279	272	243	261	308	289	273
Work In Process	52	77	- -	88	146	142	200	230	231	224	176	231	247	175	181
Finished Goods	786	817	- -	924	1,828	1,557	1,619	1,798	1,875	1,955	1,729	1,655	1,831	1,772	1,832
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

Enterprise Value API ChatGPT

	2012 Y	2013 Y	2014 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	12/31/2012	12/31/2013	05/31/2014	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	- -	- -	- -	- -	20,706	20,529	24,540	20,738	30,456	32,672	26,052	23,109	22,802	24,594	20,045
- Cash & Cash Equivalents	884	1,081	- -	1,083	1,459	634	524	543	618	802	378	376	416	526	592
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	5	3	- -	2	2	1	- -	5	5	5	6	7	8	8	8
+ Total Debt	1,821	1,673	- -	1,426	11,497	11,241	10,143	8,939	8,221	8,127	7,069	5,697	5,768	6,205	7,519
Enterprise Value	- -	- -	- -	- -	30,581	31,138	34,158	29,138	38,064	40,001	32,748	28,437	28,162	30,281	26,981
Total Capital	7,687	7,973	- -	7,977	21,387	20,911	21,878	20,215	20,614	20,326	19,735	17,724	18,256	18,681	20,225
Total Debt/Capital (%)	23.69	20.98	- -	17.87	53.76	53.76	46.36	44.22	39.88	39.98	35.82	32.14	31.59	33.21	37.18
Total Debt / EV	- -	- -	- -	- -	0.38	0.36	0.3	0.31	0.22	0.2	0.22	0.2	0.2	0.2	0.28
EV/Sales	- -	- -	- -	- -	5.1	4.06	4.38	3.67	4.77	6.53	4.8	4.1	3.81	3.94	3.28
EV/EBITDA	- -	- -	- -	- -	25.92	16.74	18.34	27.12	17.76	40.76	18.21	17.52	12.63	13.27	12.31
EV/EBIT	- -	- -	- -	- -	65.44	37.92	42.73	862.08	33.46	481.37	38.07	40.84	22.04	23.55	24.57
EV/Cash Flow to Firm	- -	- -	- -	- -	27.22	16.36	- -	- -	- -	- -	19.43	20.26	15.87	17.92	13.87
EV/Free Cash Flow to Firm	- -	- -	- -	- -	32	18.12	- -	- -	- -	- -	21.36	23.98	20.4	22.72	16.17
Diluted Market Cap	- -	- -	- -	- -	19,388	20,713	24,673	20,687	30,559	32,577	26,226	23,253	23,257	25,190	20,375
Diluted Enterprise Value	- -	- -	- -	- -	29,263	31,322	34,291	29,087	38,168	39,907	32,923	28,581	28,617	30,878	27,311
EV per Share	- -	- -	- -	- -	150.87	155.22	168.6	142.83	184.78	192.69	156.69	136.06	136.98	152.11	138.02
TTM Sales	4,472	4,623	- -	4,673	5,998	7,668	7,803	7,933	7,982	6,128	6,827	6,940	7,394	7,679	8,232
TTM EBITDA	1,411	1,427	- -	1,413	1,180	1,860	1,862	1,074	2,144	982	1,798	1,623	2,229	2,282	2,192
TTM Operating Income	1,204	1,186	- -	1,168	931	1,357	1,411	1,147	1,270	705	1,005	1,192	1,451	1,528	1,356
TTM Cash Flow to Firm	1,207	1,017	- -	1,109	1,123	1,903	- -	- -	- -	- -	1,685	1,404	1,775	1,690	1,946
TTM Free Cash Flow to Firm	1,092	917	- -	964	956	1,718	- -	- -	- -	- -	1,533	1,186	1,380	1,333	1,669

Multiples (USD)

Valuation Multiples API ChatGPT

	2012 Y	2013 Y	2014 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	12/31/2012	12/31/2013	05/31/2014	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	- -	- -	- -	- -	28.42	14.31	17.3	13.05	25.87	29.83	19.47	21.79	19.59	22.05	14.35
EV/EBIT	- -	- -	- -	- -	65.44	37.92	42.73	862.08	33.46	481.37	38.07	40.84	22.04	23.55	24.57
Enterprise Value	- -	- -	- -	- -	30,581	31,138	34,158	29,138	38,064	40,001	32,748	28,437	28,162	30,281	26,981
Low Price	- -	- -	- -	- -	92	93.24	103.18	101.65	100.2	112.82	124.29	110.57	109.77	123.54	90.94
EV/Sales	- -	- -	- -	- -	5.1	4.06	4.38	3.67	4.77	6.53	4.8	4.1	3.81	3.94	3.28
EV/EBITDA	- -	- -	- -	- -	25.92	16.74	18.34	27.12	17.76	40.76	18.21	17.52	12.63	13.27	12.31
Price/Earnings	- -	- -	- -	- -	130.22	66.91	13.48	- -	26.8	- -	64.75	100.15	22.6	27.76	28.8
Price/Earnings Average	- -	- -	- -	- -	128.8	74.78	13.21	- -	23.1	- -	76.57	108.15	24.68	27.76	27.23
Price/Earnings High	- -	- -	- -	- -	139.23	87.31	14.76	- -	26.8	- -	90.25	113.59	25.46	27.76	28.8
Price/Earnings Low	- -	- -	- -	- -	117.28	60.96	11.49	- -	18.16	- -	64.56	100.15	22.37	27.76	25.54
Price/Book Value	- -	- -	- -	- -	2.09	2.12	2.09	1.84	2.46	2.68	2.06	1.92	1.83	1.97	1.58
Price/Book Value Average	- -	- -	- -	- -	2.07	2.37	2.05	2.14	2.12	2.41	2.43	2.08	1.99	1.97	1.49
Price/Book Value High	- -	- -	- -	- -	2.24	2.77	2.29	2.37	2.46	2.7	2.87	2.18	2.06	1.97	1.58
Price/Book Value Low	- -	- -	- -	- -	1.89	1.93	1.78	1.84	1.67	1.92	2.05	1.92	1.81	1.97	1.4
Price/Tangible Book Value	- -	- -	- -	- -	-2.35	-2.1	-3.37	-3.45	-6.81	-7.92	-14.54	-14.23	-19.09	-22.74	-10.19
Price/Tangible Book Value Average	- -	- -	- -	- -	-2.33	-2.35	-3.3	-4.02	-5.87	-7.12	-17.19	-15.37	-20.84	-22.74	-9.64
Price/Tangible Book Value High	- -	- -	- -	- -	-2.52	-2.74	-3.69	-4.45	-6.81	-7.98	-20.26	-16.14	-21.5	-22.74	-10.19
Price/Tangible Book Value Low	- -	- -	- -	- -	-2.12	-1.92	-2.87	-3.45	-4.62	-5.68	-14.49	-14.23	-18.89	-22.74	-9.04
Price/Sales	- -	- -	- -	- -	3.19	2.67	3.13	2.61	3.8	5.32	3.81	3.34	3.13	3.27	2.47
Price/Sales Average	- -	- -	- -	- -	3.16	2.98	3.07	3.04	3.27	4.78	4.5	3.61	3.42	3.27	2.33
Price/Sales High	- -	- -	- -	- -	3.41	3.48	3.43	3.36	3.8	5.36	5.31	3.79	3.53	3.27	2.47
Price/Sales Low	- -	- -	- -	- -	2.87	2.43	2.67	2.61	2.57	3.81	3.8	3.34	3.1	3.27	2.19
Price/Cash Flow	- -	- -	- -	- -	22.53	12.54	15.46	11.84	19.12	27.05	17.34	18.04	14.63	16.73	11.96
Price/Cash Flow Average	- -	- -	- -	- -	22.28	14.01	15.14	13.78	16.48	24.32	20.51	19.48	15.98	16.73	11.31
Price/Cash Flow High	- -	- -	- -	- -	24.08	16.36	16.92	15.28	19.12	27.25	24.17	20.46	16.48	16.73	11.96
Price/Cash Flow Low	- -	- -	- -	- -	20.29	11.43	13.17	11.84	12.96	19.39	17.29	18.04	14.49	16.73	10.61
Price/Free Cash Flow Average	- -	- -	- -	- -	28.11	15.99	16.94	15.2	22.3	26.82	23.02	23.53	21.39	22.05	13.57
Price/Free Cash Flow High	- -	- -	- -	- -	30.39	18.67	18.94	16.84	25.87	30.05	27.13	24.71	22.07	22.05	14.35
Price/Free Cash Flow Low	- -	- -	- -	- -	25.6	13.04	14.74	13.05	17.54	21.38	19.41	21.79	19.39	22.05	12.72
EV/Sales Average	- -	- -	- -	- -	5.06	4.38	4.31	4.1	4.24	5.99	5.49	4.36	4.09	3.94	3.15
EV/Sales High	- -	- -	- -	- -	5.34	4.88	4.68	4.43	4.77	6.57	6.3	4.54	4.2	3.94	3.28
EV/Sales Low	- -	- -	- -	- -	4.76	3.82	3.91	3.67	3.54	5.02	4.79	4.1	3.78	3.94	3
EV/EBITDA Average	- -	- -	- -	- -	25.73	18.03	18.07	30.29	15.8	37.4	20.86	18.66	13.57	13.27	11.81
EV/EBITDA High	- -	- -	- -	- -	27.14	20.1	19.59	32.73	17.76	41.01	23.92	19.43	13.92	13.27	12.31
EV/EBITDA Low	- -	- -	- -	- -	24.18	15.76	16.39	27.12	13.18	31.33	18.17	17.52	12.53	13.27	11.27
EV/EBIT Average	- -	- -	- -	- -	64.96	40.86	42.1	962.73	29.77	441.72	43.6	43.49	23.68	23.55	23.58
EV/EBIT High	- -	- -	- -	- -	68.51	45.55	45.64	1,040.23	33.46	484.34	49.99	45.29	24.3	23.55	24.57
EV/EBIT Low	- -	- -	- -	- -	61.04	35.7	38.19	862.08	24.83	370.05	37.98	40.84	21.86	23.55	22.5
Last Price	- -	- -	- -	- -	102.15	102.34	121.13	101.65	147.84	157.38	124.65	110.57	110.91	123.54	102.54
High Price	- -	- -	- -	- -	109.22	133.54	132.59	131.17	147.84	158.57	173.74	125.4	124.92	123.54	102.54
Enterprise Value Average	- -	- -	- -	- -	30,355	33,552	33,653	32,540	33,862	36,707	37,507	30,282	30,257	30,281	25,890
Enterprise Value High	- -	- -	- -	- -	32,013	37,397	36,481	35,160	38,064	40,249	43,009	31,536	31,043	30,281	26,981
Enterprise Value Low	- -	- -	- -	- -	28,523	29,313	30,522	29,138	28,249	30,752	32,672	28,437	27,929	30,281	24,712

Per Share Data Items (USD)

Per-Share Data API ChatGPT

	2012 Y	2013 Y	2014 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	12/31/2012	12/31/2013	05/31/2014	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	172	170	169	170	203	201	203	204	206	208	209	209	206	199	195
Diluted Weighted Avg Shares	176	172	169	172	190	202	204	204	207	207	210	210	210	204	199
Basic Weighted Avg Shares	175	170	169	169	187	200	202	204	205	207	209	210	209	203	198
Revenue per Share	25.57	27.26	- -	27.65	32.01	38.34	38.65	38.98	38.92	29.6	32.73	33.11	35.43	37.81	41.57
EBITDA per Share	8.06	8.41	- -	8.36	6.3	9.3	9.22	5.28	10.45	4.74	8.62	7.74	10.68	11.24	11.07
Operating Income per Share	6.88	6.99	- -	6.91	4.97	6.79	6.99	5.64	6.19	3.4	4.82	5.69	6.95	7.52	6.85
Basic EPS, GAAP	4.32	4.6	- -	4.26	0.78	1.53	8.98	-1.86	5.52	-0.67	1.93	1.1	4.91	4.45	3.56
Basic EPS from Cont Ops	4.3	4.59	- -	4.26	0.78	1.52	8.98	-1.86	5.52	-0.04	2.14	1.39	4.91	4.46	3.56
Diluted EPS, GAAP	4.29	4.54	- -	4.2	0.77	1.51	8.9	-1.86	5.47	-0.67	1.91	1.1	4.88	4.43	3.55
Diluted EPS from Cont Ops	4.28	4.53	- -	4.19	0.77	1.5	8.9	-1.86	5.47	-0.04	2.12	1.38	4.89	4.44	3.55
Dividend per Share	0.54	0.78	- -	0.86	0.84	0.94	0.96	0.96	0.96	0.96	0.96	0.96	0.96	0.97	0.96
Cash Flow per Share	6.59	5.68	- -	6.28	4.53	8.16	7.84	8.59	7.73	5.82	7.19	6.13	7.58	7.38	8.57
Free Cash Flow per Basic Share	5.93	5.09	- -	5.42	3.64	7.24	7.06	7.79	5.76	5.28	6.46	5.09	5.69	5.63	7.17
Cash & Equivalents per Share	9.07	10.65	- -	9.99	8.01	3.16	2.59	2.66	3	3.86	1.81	1.8	2.02	2.64	3.03
Book Value per Share	34.15	37.09	- -	38.6	48.78	48.2	57.93	55.25	60.14	58.74	60.58	57.51	60.7	62.63	64.96
Tangible Book Value per Share	14.85	17.54	- -	20.23	-43.38	-48.66	-35.96	-29.45	-21.7	-19.86	-8.58	-7.77	-5.81	-5.43	-10.06