Ulta Beauty, Inc. Financial Ratios — 34U Stock

Profitability (USD)

	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	2026 Y
As of date	01/31/2012	01/31/2013	01/31/2014	01/31/2015	01/31/2016	01/31/2017	01/31/2018	01/31/2019	01/31/2020	01/31/2021	01/31/2022	01/31/2023	01/31/2024	01/31/2025	01/31/2026

Return on Common Equity (%)	24.36	25.16	22.66	22.85	23.79	27.38	33.4	36.64	37.93	9.01	55.78	71.09	60.91	50.39	43.59
Return on Assets (%)	14.25	15.46	14.1	14.34	15.19	17.13	20.34	21.59	17.53	3.53	20.01	24.52	23.31	20.52	17.74
Return on Capital (%)	24.44	25.18	22.66	22.85	23.79	27.38	33.4	36.64	24.94	4.55	27.09	34.3	32.06	27.93	24.55
Return on Invested Capital (%)	23.94	24.61	22.06	22.16	23.13	26.74	32.59	35.69	24.5	4.59	26.63	33.66	31.24	27.11	24.1
Gross Margin (%)	34.73	35.3	35.25	35.07	35.28	35.99	35.63	35.87	36.24	31.68	39.03	39.62	39.09	38.84	39.1
EBITDA Margin (%)	15.32	16.58	16.25	16.73	17.11	17.82	17.64	16.88	16.18	8.69	18.14	18.42	17.15	16.22	14.8
Operating Margin (%)	11.61	13.28	12.91	13.1	13.28	13.87	13.76	13.01	12.44	5.95	15.14	16.16	15.05	13.98	12.5
Incremental Operating Margin (%)	24.96	19.95	11.12	14	14.09	16.38	13.22	7.72	6.82	44.47	37.95	21.69	3.74	- -	- -
Pretax Margin (%)	11.01	12.6	12.27	12.69	12.93	13.51	13.37	12.79	12.25	3.76	15.01	16.1	15.13	13.99	12.36
Profit Margin (%)	6.77	7.77	7.6	7.93	8.15	8.44	9.44	9.8	9.54	2.86	11.42	12.17	11.52	10.63	9.31
Net Income to Common Margin (%)	6.77	7.77	7.6	7.93	8.15	8.44	9.44	9.8	9.54	2.86	11.42	12.17	11.52	10.63	9.31
Effective Tax Rate (%)	38.52	38.33	38.1	37.48	36.94	37.51	29.44	23.35	22.09	23.91	23.92	24.41	23.86	23.98	24.42
Dvd Payout Ratio (%)	- -	36.21	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	24.36	16.05	22.66	22.85	23.79	27.38	33.4	36.64	37.93	9.01	55.78	71.09	60.91	50.39	43.59

Credit (USD)

Credit Ratios API ChatGPT

	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	2026 Y
As of date	01/31/2012	01/31/2013	01/31/2014	01/31/2015	01/31/2016	01/31/2017	01/31/2018	01/31/2019	01/31/2020	01/31/2021	01/31/2022	01/31/2023	01/31/2024	01/31/2025	01/31/2026

Total Debt	- -	- -	- -	- -	- -	- -	- -	- -	1,938	1,897	1,847	1,903	1,911	1,923	2,182
ST Debt	- -	- -	- -	- -	- -	- -	- -	- -	240	253	274	283	284	288	369
LT Debt	- -	- -	- -	- -	- -	- -	- -	- -	1,699	1,643	1,573	1,620	1,627	1,635	1,813
Total Debt/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	1.62	3.55	1.18	1.01	0.99	1.05	1.19
Net Debt/EBITDA	-0.93	-0.87	-0.97	-0.72	-0.52	-0.45	-0.27	-0.36	-0.33	-1.96	-0.28	-0.39	-0.4	-0.38	-0.2
Total Debt/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	2.15	8.01	1.42	1.16	1.14	1.23	1.42
Net Debt/EBIT	-1.29	-1.14	-1.28	-0.95	-0.68	-0.59	-0.35	-0.48	-0.44	-4.42	-0.33	-0.45	-0.46	-0.45	-0.24
EBITDA to Interest Expense	463.59	1,990.33	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	244.45	970.99	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBIT to Interest Expense	351.25	1,593.48	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Interest Expense	1	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	61.08	61.71	62.59	62.9	64.68	60.75	61	57.04	39.11	39.28	32.23	36.49	39.94	41.46	40.05
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	89.31	82.19	102.43	82.66	71.39	65.71	64.67
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	44.23	42.18	46.5	41.93	38.83	37.06	36.37
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	34.93	32.29	33.01	30.16	28.51	27.24	25.9
Total Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	101.91	94.86	120.28	97.11	83.84	77.29	77.83
Total Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	50.47	48.68	54.6	49.27	45.61	43.6	43.77
Total Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	39.85	37.27	38.76	35.44	33.49	32.04	31.18
Net Debt to Equity	-43.4	-40.72	-41.82	-31.19	-23.97	-24.84	-15.64	-22.48	-20.63	-52.31	-28.11	-37.65	-33.63	-28.26	-12.91
Net Debt/Capital (%)	-76.67	-68.7	-71.88	-45.34	-31.52	-33.04	-18.54	-29.01	-11.38	-36.7	-14.63	-23.61	-22.39	-18.96	-7.94
EBITDA	272	368	434	542	671	865	1,038	1,134	1,197	535	1,566	1,880	1,922	1,832	1,834
EBITDA-CapEx	143	180	208	293	372	492	597	814	1,197	535	1,566	1,880	1,922	1,832	1,834
Operating Income (Loss)	206	295	345	425	521	673	810	874	920	366	1,307	1,649	1,687	1,579	1,549

Liquidity (USD)

Liquidity Ratios API ChatGPT

	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	2026 Y
As of date	01/31/2012	01/31/2013	01/31/2014	01/31/2015	01/31/2016	01/31/2017	01/31/2018	01/31/2019	01/31/2020	01/31/2021	01/31/2022	01/31/2023	01/31/2024	01/31/2025	01/31/2026

Cash Ratio	1.54	1.45	1.57	1.5	1.2	0.78	0.62	0.5	0.44	0.78	0.28	0.44	0.46	0.4	0.22
Current Ratio	3.52	3.57	3.76	3.5	3.47	2.9	2.64	2.32	1.81	1.87	1.46	1.61	1.71	1.7	1.41
Quick Ratio	1.7	1.64	1.75	1.65	1.36	0.95	0.77	0.66	0.56	0.92	0.43	0.56	0.59	0.52	0.36
CFO/Avg Current Liab	1.35	1.24	1.34	1.27	0.99	1.37	1.33	1.3	1.12	0.65	0.73	0.91	0.88	0.78	0.75
Common Equity/Total Assets	61.08	61.71	62.59	62.9	64.68	60.75	61	57.04	39.11	39.28	32.23	36.49	39.94	41.46	40.05
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	89.31	82.19	102.43	82.66	71.39	65.71	64.67
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	44.23	42.18	46.5	41.93	38.83	37.06	36.37
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	34.93	32.29	33.01	30.16	28.51	27.24	25.9
Total Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	101.91	94.86	120.28	97.11	83.84	77.29	77.83
Total Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	50.47	48.68	54.6	49.27	45.61	43.6	43.77
Total Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	39.85	37.27	38.76	35.44	33.49	32.04	31.18
CFO/Total Liabilities	59.3	48.94	54.65	53.91	47.7	63.33	68.7	69.74	37.18	26.22	32.8	43.45	43.07	38.1	35.82
CFO/CapEx	1.72	1.27	1.45	1.59	1.26	1.7	1.77	2.99	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	- -	11.05	8.83	10.25	12.27	13.7	11.1	11.28	5.8	5.22	6.62	7.91	7.79	6.56	7.27

Working Capital (USD)

Working Capital Ratios API ChatGPT

	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	2026 Y
As of date	01/31/2012	01/31/2013	01/31/2014	01/31/2015	01/31/2016	01/31/2017	01/31/2018	01/31/2019	01/31/2020	01/31/2021	01/31/2022	01/31/2023	01/31/2024	01/31/2025	01/31/2026

Accounts Receivable Turnover	73.33	65.62	60.31	65.16	66.83	63.2	62.48	56.95	53.71	37.01	40.45	47.14	- -	- -	- -
Days Sales Outstanding	4.98	5.56	6.05	5.6	5.46	5.78	5.84	6.41	6.8	9.86	9.02	7.74	- -	- -	- -
Inventory Turnover	5.01	4.74	4.22	4.05	3.78	3.64	3.71	3.73	3.76	3.41	3.95	3.97	4.08	3.72	3.64
Days Inventory Outstanding	72.91	76.96	86.44	90.11	96.5	100.18	98.31	97.91	97.04	106.9	92.51	91.86	89.44	98.02	100.33
Accounts Payable Turnover	13.66	15.13	13.67	13.14	14.06	14.44	13.46	12.13	11.73	9.15	10.86	11.27	12.62	12.88	12.42
Accounts Payable Turnover Days	26.72	24.13	26.7	27.77	25.96	25.28	27.11	30.1	31.13	39.88	33.6	32.38	28.92	28.34	29.39
Cash Conversion Cycle	51.17	58.39	65.79	67.94	76.01	80.67	77.04	74.22	72.71	76.88	67.93	67.22	- -	- -	- -
Inventory to Cash Days	-67.93	-71.39	-80.39	-84.51	-91.04	-94.4	-92.47	-91.5	-90.24	-97.04	-83.48	-84.12	- -	- -	- -
Inventories	245	361	458	581	762	944	1,096	1,214	1,294	1,168	1,499	1,603	1,742	1,968	2,181
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	245	361	458	581	762	944	1,096	1,214	1,294	1,168	1,499	1,603	1,742	1,968	2,181
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

Enterprise Value API ChatGPT

	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	2026 Y
As of date	01/31/2012	01/31/2013	01/31/2014	01/31/2015	01/31/2016	01/31/2017	01/31/2018	01/31/2019	01/31/2020	01/31/2021	01/31/2022	01/31/2023	01/31/2024	01/31/2025	01/31/2026

Market Capitalization	- -	6,258	5,496	8,435	11,411	16,619	13,613	16,819	15,285	16,319	18,940	25,584	24,470	18,811	28,477
- Cash & Cash Equivalents	254	320	419	389	346	385	277	409	392	1,046	432	738	767	703	424
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	- -	- -	- -	- -	- -	- -	- -	1,938	1,897	1,847	1,903	1,911	1,923	2,182
Enterprise Value	- -	5,938	5,077	7,895	10,935	16,204	13,216	16,409	16,721	17,170	20,355	26,749	25,615	20,031	30,165
Total Capital	585	787	1,003	1,248	1,443	1,550	1,774	1,820	3,840	3,896	3,382	3,863	4,190	4,412	4,986
Total Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	50.47	48.68	54.6	49.27	45.61	43.6	43.77
Total Debt / EV	- -	- -	- -	- -	- -	- -	- -	- -	0.12	0.11	0.09	0.07	0.07	0.1	0.07
EV/Sales	- -	2.67	1.9	2.44	2.79	3.34	2.25	2.44	2.26	2.79	2.36	2.62	2.29	1.77	2.43
EV/EBITDA	- -	16.13	11.7	14.56	16.29	18.73	12.73	14.48	13.97	32.12	13	14.23	13.33	10.93	16.45
EV/EBIT	- -	21.21	15.5	19.24	21.6	24.75	16.83	19.21	18.56	72.5	15.69	16.32	15.26	12.8	19.68
EV/Cash Flow to Firm	- -	24.83	15.49	19.91	29.09	25.54	16.96	17.16	15.18	21.19	19.22	18.05	17.35	14.96	20.07
EV/Free Cash Flow to Firm	- -	117.49	49.92	53.52	142.56	62.1	39.03	25.77	15.18	21.19	19.22	18.05	17.35	14.96	20.07
Diluted Market Cap	- -	6,296	5,516	8,496	11,543	16,812	13,871	17,277	15,689	16,406	19,856	26,282	25,115	19,400	29,009
Diluted Enterprise Value	- -	5,976	5,097	7,957	11,067	16,397	13,474	16,868	17,125	17,256	21,271	27,447	26,259	20,620	30,697
EV per Share	- -	92.77	79.04	123.01	172.1	260.81	217.29	280.1	295.37	305.19	389.12	531.12	530.07	435.78	682.99
TTM Sales	1,776	2,220	2,671	3,241	3,924	4,855	5,885	6,717	7,398	6,152	8,631	10,209	11,207	11,296	12,393
TTM EBITDA	272	368	434	542	671	865	1,038	1,134	1,197	535	1,566	1,880	1,922	1,832	1,834
TTM Operating Income	206	295	345	425	521	673	810	874	920	366	1,307	1,649	1,687	1,579	1,549
TTM Cash Flow to Firm	221	239	328	397	376	634	779	956	1,101	810	1,059	1,482	1,476	1,339	1,503
TTM Free Cash Flow to Firm	93	51	102	148	77	261	339	637	1,101	810	1,059	1,482	1,476	1,339	1,503

Multiples (USD)

Valuation Multiples API ChatGPT

	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	2026 Y
As of date	01/31/2012	01/31/2013	01/31/2014	01/31/2015	01/31/2016	01/31/2017	01/31/2018	01/31/2019	01/31/2020	01/31/2021	01/31/2022	01/31/2023	01/31/2024	01/31/2025	01/31/2026

Price/Free Cash Flow	- -	124.87	54.24	57.59	150.48	64.43	40.96	27.13	14.25	20.25	18.74	17.74	17.01	14.49	19.3
EV/EBIT	- -	21.21	15.5	19.24	21.6	24.75	16.83	19.21	18.56	72.5	15.69	16.32	15.26	12.8	19.68
Enterprise Value	- -	5,938	5,077	7,895	10,935	16,204	13,216	16,409	16,721	17,170	20,355	26,749	25,615	20,031	30,165
Low Price	- -	93.28	71.85	83.18	128.6	147.4	187.74	192.69	224.41	126.04	278.29	342.2	368.76	312.23	317.96
EV/Sales	- -	2.67	1.9	2.44	2.79	3.34	2.25	2.44	2.26	2.79	2.36	2.62	2.29	1.77	2.43
EV/EBITDA	- -	16.13	11.7	14.56	16.29	18.73	12.73	14.48	13.97	32.12	13	14.23	13.33	10.93	16.45
Price/Earnings	- -	35.84	27	32.88	35.89	40.81	24.81	26.1	22.12	92.96	20.01	21.02	19.34	16.08	25.07
Price/Earnings Average	- -	35.34	31.47	25.88	32.1	35.21	27.88	22.85	24.44	75.28	19.58	17.01	17.68	16.23	18.77
Price/Earnings High	- -	37.43	41.82	34.27	37.42	42.07	34.64	29.28	29.96	97.39	23.28	21.1	21.34	22.17	27.06
Price/Earnings Low	- -	34.19	22.67	20.81	25.7	22.49	20.81	17.52	18.39	40.39	15.38	14.16	14.08	12.27	12.36
Price/Book Value	- -	7.95	5.48	6.76	7.91	10.72	7.67	9.24	8.04	8.16	12.34	13.05	10.74	7.56	10.16
Price/Book Value Average	- -	7.84	6.39	5.32	7.07	9.25	8.62	8.09	8.88	6.61	12.07	10.57	9.82	7.63	7.6
Price/Book Value High	- -	8.31	8.49	7.05	8.25	11.05	10.71	10.37	10.88	8.55	14.35	13.11	11.85	10.42	10.97
Price/Book Value Low	- -	7.59	4.6	4.28	5.66	5.91	6.44	6.2	6.68	3.55	9.48	8.79	7.82	5.77	5.01
Price/Tangible Book Value	- -	7.95	5.48	6.76	7.91	10.72	7.67	9.32	8.1	8.22	12.44	13.14	10.79	7.59	12
Price/Tangible Book Value Average	- -	7.84	6.39	5.32	7.07	9.25	8.62	8.16	8.94	6.65	12.17	10.63	9.86	7.66	8.98
Price/Tangible Book Value High	- -	8.31	8.49	7.05	8.25	11.05	10.71	10.46	10.97	8.61	14.47	13.19	11.91	10.47	12.95
Price/Tangible Book Value Low	- -	7.59	4.6	4.28	5.66	5.91	6.44	6.25	6.73	3.57	9.56	8.85	7.86	5.79	5.92
Price/Sales	- -	2.79	2.05	2.61	2.93	3.44	2.34	2.56	2.11	2.66	2.29	2.56	2.23	1.71	2.33
Price/Sales Average	- -	2.75	2.39	2.05	2.62	2.97	2.63	2.24	2.33	2.15	2.24	2.07	2.04	1.73	1.75
Price/Sales High	- -	2.91	3.18	2.72	3.05	3.55	3.27	2.87	2.86	2.78	2.66	2.57	2.46	2.36	2.52
Price/Sales Low	- -	2.66	1.72	1.65	2.1	1.9	1.96	1.72	1.75	1.15	1.76	1.72	1.62	1.3	1.15
Price/Cash Flow	- -	25.87	16.71	21.32	30.55	26.36	17.68	17.97	14.18	20.17	18.62	17.62	16.91	14.43	19.24
Price/Cash Flow Average	- -	25.52	19.48	16.78	27.33	22.74	19.86	15.74	15.67	16.33	18.22	14.26	15.46	14.56	14.4
Price/Cash Flow High	- -	27.02	25.89	22.22	31.86	27.17	24.68	20.17	19.21	21.13	21.67	17.69	18.66	19.89	20.77
Price/Cash Flow Low	- -	24.69	14.03	13.49	21.88	14.53	14.83	12.06	11.79	8.76	14.31	11.87	12.32	11.01	9.49
Price/Free Cash Flow Average	- -	123.14	63.23	45.34	134.59	55.59	46.03	23.76	15.74	16.39	18.34	14.36	15.55	14.62	14.45
Price/Free Cash Flow High	- -	130.4	84.03	60.03	156.89	66.41	57.18	30.45	19.29	21.21	21.81	17.81	18.77	19.97	20.84
Price/Free Cash Flow Low	- -	119.13	45.54	36.45	107.76	35.5	34.36	18.21	11.84	8.8	14.41	11.95	12.39	11.06	9.52
EV/Sales Average	- -	2.64	2.24	1.88	2.48	2.87	2.53	2.13	2.48	2.29	2.31	2.14	2.1	1.79	1.86
EV/Sales High	- -	2.8	3.03	2.55	2.91	3.44	3.16	2.75	2.99	2.92	2.72	2.63	2.51	2.4	2.62
EV/Sales Low	- -	2.54	1.57	1.48	1.96	1.8	1.87	1.62	1.91	1.29	1.85	1.8	1.69	1.38	1.27
EV/EBITDA Average	- -	15.89	13.8	11.25	14.49	16.09	14.35	12.63	15.31	26.31	12.74	11.64	12.24	11.03	12.55
EV/EBITDA High	- -	16.88	18.66	15.22	17.01	19.32	17.93	16.29	18.5	33.57	14.98	14.28	14.65	14.82	17.69
EV/EBITDA Low	- -	15.35	9.67	8.85	11.46	10.11	10.62	9.6	11.82	14.86	10.2	9.79	9.87	8.5	8.58
EV/EBIT Average	- -	20.9	18.28	14.86	19.22	21.26	18.97	16.76	20.33	59.39	15.37	13.35	14.01	12.91	15.01
EV/EBIT High	- -	22.2	24.71	20.11	22.56	25.53	23.69	21.62	24.57	75.79	18.08	16.39	16.78	17.35	21.16
EV/EBIT Low	- -	20.18	12.81	11.69	15.2	13.35	14.03	12.74	15.69	33.53	12.31	11.23	11.3	9.95	10.26
Last Price	- -	97.77	85.57	131.41	179.59	267.49	223.82	287.08	270	290.07	362.06	507.98	506.38	409.24	644.78
High Price	- -	102.1	132.58	136.99	187.24	275.72	312.47	322.14	365.68	303.9	421.31	510.06	558.84	564.01	696.17
Enterprise Value Average	- -	5,851	5,989	6,101	9,730	13,923	14,899	14,317	18,321	14,065	19,946	21,877	23,517	20,201	23,008
Enterprise Value High	- -	6,215	8,096	8,253	11,421	16,715	18,607	18,463	22,137	17,948	23,455	26,854	28,150	27,145	32,435
Enterprise Value Low	- -	5,651	4,195	4,800	7,696	8,743	11,021	10,880	14,140	7,942	15,973	18,400	18,965	15,572	15,731

Per Share Data Items (USD)

Per-Share Data API ChatGPT

	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	2026 Y
As of date	01/31/2012	01/31/2013	01/31/2014	01/31/2015	01/31/2016	01/31/2017	01/31/2018	01/31/2019	01/31/2020	01/31/2021	01/31/2022	01/31/2023	01/31/2024	01/31/2025	01/31/2026

Shares Outstanding	62	64	64	64	64	62	61	59	57	56	52	50	48	46	44
Diluted Weighted Avg Shares	63	64	64	65	64	63	62	60	58	57	55	52	50	47	45
Basic Weighted Avg Shares	61	63	64	64	64	63	62	60	58	56	54	51	49	47	45
Revenue per Share	28.99	35.1	41.73	50.38	61.36	77.65	95.6	112.2	127.91	109.17	158.42	198.6	227.31	239.28	276.37
EBITDA per Share	4.44	5.82	6.78	8.43	10.5	13.84	16.86	18.94	20.69	9.49	28.74	36.57	38.98	38.81	40.89
Operating Income per Share	3.37	4.66	5.39	6.6	8.15	10.77	13.15	14.6	15.91	6.5	23.99	32.08	34.21	33.44	34.54
Basic EPS, GAAP	1.96	2.73	3.17	4	5	6.55	9.02	11	12.21	3.12	18.09	24.17	26.18	25.44	25.72
Basic EPS from Cont Ops	1.96	2.73	3.17	4	5	6.55	9.02	11	12.21	3.12	18.09	24.17	26.18	25.44	25.72
Diluted EPS, GAAP	1.9	2.68	3.15	3.98	4.98	6.52	8.96	10.94	12.15	3.11	17.98	24.01	26.03	25.34	25.64
Diluted EPS from Cont Ops	1.9	2.68	3.15	3.98	4.98	6.52	8.96	10.94	12.15	3.11	17.98	24.01	26.03	25.34	25.64
Dividend per Share	- -	0.99	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	3.61	3.78	5.12	6.16	5.88	10.15	12.66	15.97	19.04	14.38	19.44	28.83	29.94	28.36	33.51
Free Cash Flow per Basic Share	1.51	0.8	1.59	2.29	1.2	4.17	5.5	10.64	19.04	14.38	19.44	28.83	29.94	28.36	33.51
Cash & Equivalents per Share	4.08	5.01	6.53	8.4	7.49	6.68	6.53	6.99	8.87	18.59	8.25	14.65	15.86	15.3	11.19
Book Value per Share	9.4	12.29	15.62	19.44	22.71	24.95	29.17	31.07	33.6	35.54	29.35	38.91	47.17	54.14	63.48
Tangible Book Value per Share	9.4	12.29	15.62	19.44	22.71	24.95	29.17	30.81	33.35	35.3	29.11	38.67	46.93	53.89	53.75