Align Technology, Inc. Financial Ratios — AFW 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	- -	- -	16.83	13.54	11.9	13.48	19.67	14.98	13.56	17.35	15.44	6.02	6.82	5.74	4.88

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	- -	- -	4,895	4,485	5,177	7,577	18,291	16,738	21,715	41,458	51,451	16,312	20,635	15,483	11,165
- 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	- -	- -	4,525	4,031	4,650	6,937	17,569	16,003	20,905	40,583	50,405	15,440	19,789	14,559	10,184
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	- -	- -	6.85	5.29	5.5	6.42	11.92	8.14	8.69	16.42	12.75	4.13	5.12	3.64	2.52
EV/EBITDA	- -	- -	40.75	19.06	22.5	25.42	44.89	30.7	33.64	84.42	46.45	20.09	25.19	19.34	13
EV/EBIT	- -	- -	48.03	20.82	24.65	27.87	49.69	34.3	38.54	104.82	51.62	24.03	30.76	23.96	18.66
EV/Cash Flow to Firm	- -	- -	24.33	17.76	19.54	28.01	40.06	28.85	27.98	- -	42.99	27.15	25.18	19.72	17.17
EV/Free Cash Flow to Firm	- -	- -	27.17	19.87	25.2	39.17	72.35	48.29	34.98	- -	65.34	55.77	32.55	23.38	20.75
Diluted Market Cap	- -	- -	5,017	4,602	5,309	7,761	18,700	17,069	22,176	41,652	52,078	16,556	21,046	15,723	11,356
Diluted Enterprise Value	- -	- -	4,647	4,147	4,782	7,121	17,979	16,334	21,367	40,778	51,032	15,683	20,200	14,798	10,376
EV per Share	- -	- -	56.16	50.25	58.49	87.2	219.51	200.59	266.54	514.62	640.39	199.82	263.59	197.14	142.71
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	- -	- -	30.12	22.69	28.77	43.83	77.01	51.51	37.11	82.11	67.51	59.8	34.61	25.25	23.14
EV/EBIT	- -	- -	48.03	20.82	24.65	27.87	49.69	34.3	38.54	104.82	51.62	24.03	30.76	23.96	18.66
Enterprise Value	- -	- -	4,525	4,031	4,650	6,937	17,569	16,003	20,905	40,583	50,405	15,440	19,789	14,559	10,184
Low Price	- -	- -	29.53	43.68	50.81	56.96	88.32	190.93	170.85	127.96	495.94	175.4	180.1	202.62	123.69
EV/Sales	- -	- -	6.85	5.29	5.5	6.42	11.92	8.14	8.69	16.42	12.75	4.13	5.12	3.64	2.52
EV/EBITDA	- -	- -	40.75	19.06	22.5	25.42	44.89	30.7	33.64	84.42	46.45	20.09	25.19	19.34	13
Price/Earnings	- -	- -	76.11	30.97	36.17	40.1	79.08	41.97	49.66	23.32	66.82	45.65	47.2	37.26	27.66
Price/Earnings Average	- -	- -	51.46	29.68	33.07	34.08	54.64	58.93	44.5	13.52	63.2	67.38	51.16	45.71	29.69
Price/Earnings High	- -	- -	84.58	36.13	38.32	43.59	91.11	79.47	59.82	23.76	74.8	140.94	68.39	58.54	41.67
Price/Earnings Low	- -	- -	37	24.19	28.22	23.98	30.56	38.2	30.65	5.67	50.7	37.93	30.93	36.01	21.87
Price/Book Value	- -	- -	7.72	5.96	6.11	7.61	15.85	13.36	16.13	12.82	14.2	4.53	5.68	4.02	2.76
Price/Book Value Average	- -	- -	5.22	5.71	5.58	6.47	10.95	18.76	14.45	7.43	13.43	6.68	6.16	4.93	2.96
Price/Book Value High	- -	- -	8.58	6.95	6.47	8.27	18.26	25.3	19.43	13.06	15.9	13.98	8.24	6.32	4.15
Price/Book Value Low	- -	- -	3.75	4.65	4.76	4.55	6.12	12.16	9.95	3.12	10.78	3.76	3.72	3.88	2.18
Price/Tangible Book Value	- -	- -	8.92	6.69	6.73	8.3	17.17	14.29	17.09	15.59	16.63	5.27	6.6	4.68	3.22
Price/Tangible Book Value Average	- -	- -	6.03	6.41	6.16	7.05	11.86	20.07	15.31	9.04	15.73	7.77	7.15	5.75	3.46
Price/Tangible Book Value High	- -	- -	9.92	7.8	7.13	9.02	19.78	27.07	20.59	15.89	18.61	16.25	9.56	7.36	4.86
Price/Tangible Book Value Low	- -	- -	4.34	5.22	5.25	4.96	6.64	13.01	10.55	3.8	12.61	4.37	4.32	4.53	2.55
Price/Sales	- -	- -	7.41	5.93	6.16	7.04	12.42	8.54	9.14	16.75	13.05	4.42	5.44	3.93	2.81
Price/Sales Average	- -	- -	5.01	5.68	5.63	5.99	8.58	11.99	8.19	9.71	12.34	6.52	5.89	4.82	3.02
Price/Sales High	- -	- -	8.24	6.92	6.53	7.66	14.31	16.17	11	17.07	14.61	13.65	7.88	6.17	4.24
Price/Sales Low	- -	- -	3.6	4.63	4.81	4.21	4.8	7.77	5.64	4.08	9.9	3.67	3.56	3.79	2.22
Price/Cash Flow	- -	- -	26.31	19.9	21.89	30.71	41.73	30.28	29.43	62.53	44	29.02	26.73	21.27	19.13
Price/Cash Flow Average	- -	- -	17.79	19.07	20.01	26.1	28.83	42.52	26.37	36.26	41.61	42.83	28.97	26.09	20.54
Price/Cash Flow High	- -	- -	29.24	23.22	23.19	33.39	48.08	57.34	35.44	63.72	49.25	89.6	38.74	33.41	28.83
Price/Cash Flow Low	- -	- -	12.79	15.54	17.08	18.37	16.13	27.56	18.16	15.22	33.38	24.11	17.52	20.55	15.13
Price/Free Cash Flow Average	- -	- -	20.37	21.74	26.3	37.25	53.2	72.32	33.25	47.61	63.85	88.26	37.51	30.98	24.84
Price/Free Cash Flow High	- -	- -	33.48	26.47	30.47	47.64	88.72	97.54	44.7	83.68	75.57	184.62	50.15	39.68	34.87
Price/Free Cash Flow Low	- -	- -	14.64	17.72	22.44	26.21	29.76	46.88	22.9	19.99	51.22	49.69	22.68	24.4	18.29
EV/Sales Average	- -	- -	4.45	5.05	4.97	5.37	8.09	11.58	7.75	9.37	12.05	6.21	5.57	4.52	2.73
EV/Sales High	- -	- -	7.68	6.27	5.86	7.03	13.81	15.74	10.53	16.74	14.31	13.25	7.52	5.85	3.93
EV/Sales Low	- -	- -	3.04	4	4.15	3.6	4.31	7.37	5.23	3.73	9.61	3.4	3.28	3.51	1.94
EV/EBITDA Average	- -	- -	26.48	18.18	20.35	21.25	30.45	43.67	30	48.19	43.88	30.19	27.39	24.01	14.05
EV/EBITDA High	- -	- -	45.66	22.6	23.99	27.83	52	59.39	40.78	86.07	52.11	64.4	36.98	31.1	20.23
EV/EBITDA Low	- -	- -	18.1	14.42	17	14.26	16.22	27.81	20.26	19.17	35.01	16.5	16.13	18.65	10.02
EV/EBIT Average	- -	- -	31.21	19.86	22.29	23.3	33.7	48.79	34.37	59.83	48.77	36.11	33.45	29.74	20.17
EV/EBIT High	- -	- -	53.82	24.68	26.28	30.52	57.55	66.35	46.72	106.87	57.91	77.01	45.16	38.52	29.03
EV/EBIT Low	- -	- -	21.33	15.75	18.62	15.63	17.95	31.07	23.21	23.8	38.91	19.73	19.7	23.1	14.38
Last Price	- -	- -	60.75	55.92	65.12	95.25	228.52	209.81	276.86	525.71	653.68	211.11	274.86	209.66	156.44
High Price	- -	- -	67.51	65.25	68.98	103.54	263.27	397.27	333.48	535.76	731.7	651.75	398.28	329.44	235.74
Enterprise Value Average	- -	- -	2,940	3,844	4,206	5,799	11,916	22,765	18,647	23,165	47,617	23,201	21,519	18,072	11,006
Enterprise Value High	- -	- -	5,070	4,778	4,957	7,597	20,351	30,958	25,347	41,376	56,546	49,486	29,054	23,404	15,843
Enterprise Value Low	- -	- -	2,010	3,048	3,512	3,891	6,348	14,497	12,591	9,216	37,989	12,680	12,675	14,039	7,847

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