La-Z-Boy Incorporated Financial Ratios — LAZ 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	04/30/2012	04/30/2013	04/30/2014	04/30/2015	04/30/2016	04/30/2017	04/30/2018	04/30/2019	04/30/2020	04/30/2021	04/30/2022	04/30/2023	04/30/2024	04/30/2025	04/30/2026

Return on Common Equity (%)	21.9	10.01	10.94	13.53	14.8	15.11	13.45	10.59	11.2	14.44	18.94	17.19	12.61	9.84	9.85
Return on Assets (%)	13.75	6.6	7.38	9.16	10.07	10.18	9.08	7.02	6.21	6.61	8.07	7.93	6.49	5.19	5.14
Return on Capital (%)	- -	9.63	10.43	13.05	14.26	14.76	13.12	10.3	8.43	9.37	12.39	11.31	8.36	6.53	6.44
Return on Invested Capital (%)	- -	9.87	11.7	12.72	14.97	15.38	13.4	14.47	8.98	8.92	12.84	11.83	7.87	6.2	6.1
Gross Margin (%)	31.78	32.72	34.22	35.39	38.35	40.08	39.32	40.25	42.34	42.68	37.33	41.06	43.07	43.92	44.04
EBITDA Margin (%)	6.19	7.12	8.29	8.8	9.95	10.69	10.17	9.21	12.77	13.57	13.56	13.97	13.46	12.3	12.28
Operating Margin (%)	4.2	5.32	6.58	7.24	8.22	8.77	8.17	7.43	8.55	7.88	8.77	9	7.37	7.42	7.01
Incremental Operating Margin (%)	- -	17.53	25.82	20.37	22.17	- -	- -	0.19	- -	- -	11.25	- -	20.05	9.04	- -
Pretax Margin (%)	5.05	5.55	6.75	7.41	8.2	8.6	8.14	5.46	6.76	8.41	8.72	8.76	8.1	6.98	6.53
Profit Margin (%)	7.54	3.64	4.06	4.97	5.2	5.65	5.11	3.93	4.55	6.14	6.37	6.41	5.99	4.72	4.8
Net Income to Common Margin (%)	7.54	3.64	4.06	4.97	5.2	5.65	5.11	3.93	4.55	6.14	6.37	6.41	5.99	4.72	4.8
Effective Tax Rate (%)	- -	33.27	34.28	34.99	35.25	33.47	36.69	26.42	31.42	26.31	25.87	26.17	24.81	31.39	25.86
Dvd Payout Ratio (%)	- -	8.83	17.1	20.77	21.94	23.46	26.73	32.78	31.17	15.23	17.92	19.49	25.79	34.15	36.54
Sustainable Growth Rate (%)	21.9	9.13	9.07	10.72	11.55	11.57	9.86	7.12	7.71	12.24	15.54	13.84	9.36	6.48	6.25

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	04/30/2012	04/30/2013	04/30/2014	04/30/2015	04/30/2016	04/30/2017	04/30/2018	04/30/2019	04/30/2020	04/30/2021	04/30/2022	04/30/2023	04/30/2024	04/30/2025	04/30/2026

Total Debt	10	8	8	1	1	1	- -	- -	410	363	430	446	482	491	564
ST Debt	2	1	7	- -	- -	- -	- -	- -	139	68	75	78	77	81	89
LT Debt	8	8	- -	- -	1	- -	- -	- -	270	295	355	368	405	410	476
Total Debt/EBITDA	0.14	0.09	0.07	0.01	0.01	- -	- -	- -	1.88	1.54	1.35	1.36	1.75	1.89	2.16
Net Debt/EBITDA	-1.98	-1.36	-1.26	-0.78	-0.74	-0.87	-0.83	-0.81	-0.86	-1.66	-0.77	-1.05	-1.24	-1.27	-1.16
Total Debt/EBIT	0.2	0.12	0.09	0.01	0.01	- -	- -	- -	3.45	2.65	2.08	2.11	3.19	3.61	4.37
Net Debt/EBIT	-2.93	-1.82	-1.59	-0.95	-0.9	-1.06	-1.04	-1	-1.57	-2.86	-1.19	-1.62	-2.26	-2.42	-2.35
EBITDA to Interest Expense	52.16	121.64	205.25	239.86	312.44	151.42	299.51	104.29	168.57	169.3	356.95	612.21	605.45	476.09	498.25
EBITDA-CapEx/Interest Expense	52.16	121.64	205.25	239.86	312.44	151.42	299.51	104.29	168.57	169.3	356.95	612.21	605.45	476.09	498.25
EBIT to Interest Expense	35.38	90.82	162.95	197.26	257.88	124.27	240.46	84.09	112.8	98.37	231.01	394.48	331.42	287.01	284.68
Interest Expense	1	1	1	1	- -	1	1	2	1	1	1	1	- -	1	1
Common Equity/Total Assets	64.44	67.3	67.66	67.67	68.39	66.37	68.56	64.4	48.84	43.3	41.96	50.47	52.42	53.1	51.41
Long-Term Debt/Equity (%)	1.77	1.54	0.05	0.08	0.09	0.05	0.03	- -	37.72	37.72	43.29	38.67	39.94	39.76	44.75
Long-Term Debt/Capital (%)	1.73	1.52	0.05	0.08	0.09	0.05	0.03	- -	24	25.77	28.39	26.33	27.07	26.94	29.23
Long-Term Debt/Total Assets (%)	1.16	1.05	0.04	0.06	0.06	0.03	0.02	- -	18.83	16.52	18.37	19.73	21.15	21.34	23.28
Total Debt/Equity (%)	2.18	1.64	1.47	0.16	0.14	0.09	0.07	0.03	57.17	46.36	52.48	46.83	47.54	47.56	53.1
Total Debt/Capital (%)	2.13	1.62	1.45	0.16	0.14	0.09	0.07	0.03	36.38	31.68	34.42	31.9	32.22	32.23	34.68
Total Debt/Total Assets (%)	1.42	1.12	1.01	0.11	0.1	0.06	0.05	0.02	28.54	20.3	22.26	23.89	25.18	25.54	27.63
Net Debt to Equity	-31.85	-25	-26.79	-18.44	-20.16	-23.6	-21.51	-18.6	-26.04	-50.02	-29.96	-36.07	-33.66	-31.83	-28.53
Net Debt/Capital (%)	-46.73	-33.33	-36.58	-22.57	-25.21	-30.86	-27.39	-22.85	-21.58	-51.91	-24.46	-32.56	-29.56	-27.5	-22.91
EBITDA	72	91	112	125	152	162	161	161	218	235	319	328	275	259	261
EBITDA-CapEx	72	91	112	125	152	162	161	161	218	235	319	328	275	259	261
Operating Income (Loss)	49	68	89	103	125	133	129	130	146	137	207	211	151	156	149

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	04/30/2012	04/30/2013	04/30/2014	04/30/2015	04/30/2016	04/30/2017	04/30/2018	04/30/2019	04/30/2020	04/30/2021	04/30/2022	04/30/2023	04/30/2024	04/30/2025	04/30/2026

Cash Ratio	1.02	0.87	0.89	0.63	0.71	0.71	0.74	0.54	0.75	0.64	0.36	0.72	0.78	0.78	0.71
Current Ratio	3.34	3.34	3.12	3.08	3.06	2.6	2.86	2.27	1.79	1.51	1.41	1.8	1.91	1.91	1.8
Quick Ratio	2.13	1.94	1.81	1.66	1.64	1.47	1.59	1.14	1.03	0.87	0.64	0.99	1.1	1.11	1.01
CFO/Avg Current Liab	0.59	0.46	0.57	0.54	0.73	0.83	0.61	0.72	0.56	0.64	0.12	0.36	0.35	0.44	0.48
Common Equity/Total Assets	64.44	67.3	67.66	67.67	68.39	66.37	68.56	64.4	48.84	43.3	41.96	50.47	52.42	53.1	51.41
Long-Term Debt/Equity (%)	1.77	1.54	0.05	0.08	0.09	0.05	0.03	- -	37.72	37.72	43.29	38.67	39.94	39.76	44.75
Long-Term Debt/Capital (%)	1.73	1.52	0.05	0.08	0.09	0.05	0.03	- -	24	25.77	28.39	26.33	27.07	26.94	29.23
Long-Term Debt/Total Assets (%)	1.16	1.05	0.04	0.06	0.06	0.03	0.02	- -	18.83	16.52	18.37	19.73	21.15	21.34	23.28
Total Debt/Equity (%)	2.18	1.64	1.47	0.16	0.14	0.09	0.07	0.03	57.17	46.36	52.48	46.83	47.54	47.56	53.1
Total Debt/Capital (%)	2.13	1.62	1.45	0.16	0.14	0.09	0.07	0.03	36.38	31.68	34.42	31.9	32.22	32.23	34.68
Total Debt/Total Assets (%)	1.42	1.12	1.01	0.11	0.1	0.06	0.05	0.02	28.54	20.3	22.26	23.89	25.18	25.54	27.63
CFO/Total Liabilities	34.82	29.96	37.6	35.92	47.16	51.43	43.23	41.55	22.86	30.86	7.1	22.44	17.57	21.04	20.83
CFO/CapEx	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	- -	- -	6.29	6.58	6.69	6.25	6.57	6.08	3.31	3.17	2.97	3.43	3.27	3.44	3.12

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	04/30/2012	04/30/2013	04/30/2014	04/30/2015	04/30/2016	04/30/2017	04/30/2018	04/30/2019	04/30/2020	04/30/2021	04/30/2022	04/30/2023	04/30/2024	04/30/2025	04/30/2026

Accounts Receivable Turnover	7.1	7.79	8.68	9.16	10	10.22	10.39	11.74	14.05	14.53	14.59	15.19	15.46	15.13	15.72
Days Sales Outstanding	51.39	46.88	42.03	39.84	36.5	35.71	35.13	31.09	25.99	25.12	25.02	24.02	23.6	24.12	23.22
Inventory Turnover	5.64	5.91	6.09	6.06	5.66	5.19	5.34	5.46	5.19	4.88	5.58	4.78	4.32	4.56	5.02
Days Inventory Outstanding	64.71	61.78	59.96	60.21	64.5	70.27	68.34	66.81	70.31	74.87	65.4	76.37	84.49	80.01	72.65
Accounts Payable Turnover	15.1	16.04	16.75	18.19	21.12	18.98	17.08	16.51	16	13.88	15.68	12.84	11.3	12.21	11.66
Accounts Payable Turnover Days	24.18	22.75	21.8	20.07	17.28	19.24	21.37	22.1	22.81	26.3	23.27	28.43	32.3	29.9	31.31
Cash Conversion Cycle	91.92	85.91	80.2	79.98	83.72	86.74	82.1	75.79	73.49	73.69	67.15	71.97	75.79	74.23	64.56
Inventory to Cash Days	-13.32	-14.9	-17.93	-20.37	-28	-34.57	-33.21	-35.72	-44.32	-49.75	-40.39	-52.35	-60.88	-55.89	-49.43
Inventories	144	146	147	157	176	175	185	197	182	226	303	276	263	255	218
Raw Materials	74	71	71	75	88	83	86	90	92	112	147	116	126	129	126
Work In Process	11	12	14	14	12	11	12	14	14	25	37	24	19	19	17
Finished Goods	89	93	92	92	98	101	109	114	97	121	186	181	161	154	119
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	04/30/2012	04/30/2013	04/30/2014	04/30/2015	04/30/2016	04/30/2017	04/30/2018	04/30/2019	04/30/2020	04/30/2021	04/30/2022	04/30/2023	04/30/2024	04/30/2025	04/30/2026

Market Capitalization	- -	- -	1,241	1,326	1,269	1,346	1,354	1,534	1,085	2,007	1,173	1,222	1,395	1,614	1,402
- Cash & Cash Equivalents	152	131	150	98	112	142	135	130	262	391	246	343	341	328	303
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	6	7	8	9	10	11	13	14	16	9	9	10	10	11	13
+ Total Debt	10	8	8	1	1	1	- -	- -	410	363	430	446	482	491	564
Enterprise Value	- -	- -	1,107	1,237	1,168	1,216	1,233	1,419	1,249	1,987	1,366	1,335	1,546	1,788	1,676
Total Capital	458	500	537	534	558	602	626	697	1,126	1,145	1,250	1,398	1,495	1,523	1,627
Total Debt/Capital (%)	2.13	1.62	1.45	0.16	0.14	0.09	0.07	0.03	36.38	31.68	34.42	31.9	32.22	32.23	34.68
Total Debt / EV	- -	- -	0.01	- -	- -	- -	- -	- -	0.33	0.18	0.31	0.33	0.31	0.27	0.34
EV/Sales	- -	- -	0.82	0.87	0.77	0.8	0.78	0.81	0.73	1.15	0.58	0.57	0.76	0.85	0.79
EV/EBITDA	- -	- -	9.84	9.86	7.69	7.49	7.65	8.82	5.74	8.44	4.28	4.07	5.61	6.89	6.42
EV/EBIT	- -	- -	12.39	11.99	9.32	9.12	9.53	10.94	10.51	14.53	6.61	6.31	10.25	13.16	12.97
EV/Cash Flow to Firm	- -	- -	12.14	14.2	10.17	8.18	10.62	9.34	7.56	6.39	17.15	6.49	9.75	9.53	8.19
EV/Free Cash Flow to Firm	- -	- -	12.14	14.2	10.17	8.18	10.62	9.34	7.56	6.39	17.15	6.49	9.75	9.53	8.19
Diluted Market Cap	- -	- -	1,285	1,367	1,306	1,374	1,393	1,547	1,106	2,052	1,206	1,220	1,422	1,661	1,436
Diluted Enterprise Value	- -	- -	1,151	1,279	1,205	1,244	1,272	1,432	1,269	2,032	1,399	1,333	1,573	1,834	1,710
EV per Share	- -	- -	21.29	24.38	23.67	25.09	26.36	30.22	27.23	43.81	31.71	30.82	36.42	43.44	41.53
TTM Sales	1,167	1,274	1,357	1,425	1,525	1,520	1,584	1,745	1,704	1,734	2,357	2,349	2,047	2,109	2,127
TTM EBITDA	72	91	112	125	152	162	161	161	218	235	319	328	275	259	261
TTM Operating Income	49	68	89	103	125	133	129	130	146	137	207	211	151	156	149
TTM Cash Flow to Firm	- -	69	91	87	115	149	116	152	165	311	80	206	158	188	204
TTM Free Cash Flow to Firm	- -	69	91	87	115	149	116	152	165	311	80	206	158	188	204

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	04/30/2012	04/30/2013	04/30/2014	04/30/2015	04/30/2016	04/30/2017	04/30/2018	04/30/2019	04/30/2020	04/30/2021	04/30/2022	04/30/2023	04/30/2024	04/30/2025	04/30/2026

Price/Free Cash Flow	- -	- -	14.15	15.76	11.41	9.29	12.04	10.26	6.73	6.62	15.26	5.95	8.99	8.87	7.04
EV/EBIT	- -	- -	12.39	11.99	9.32	9.12	9.53	10.94	10.51	14.53	6.61	6.31	10.25	13.16	12.97
Enterprise Value	- -	- -	1,107	1,237	1,168	1,216	1,233	1,419	1,249	1,987	1,366	1,335	1,546	1,788	1,676
Low Price	- -	- -	23.87	18.95	19.5	21.53	23.11	25.58	15.78	20.75	25.25	21.94	26.05	32.61	28.73
EV/Sales	- -	- -	0.82	0.87	0.77	0.8	0.78	0.81	0.73	1.15	0.58	0.57	0.76	0.85	0.79
EV/EBITDA	- -	- -	9.84	9.86	7.69	7.49	7.65	8.82	5.74	8.44	4.28	4.07	5.61	6.89	6.42
Price/Earnings	- -	- -	22.54	18.73	16.29	15.67	16.75	22.31	14.17	19.11	7.99	8.08	11.49	16.39	13.96
Price/Earnings Average	- -	- -	25.78	17.31	16.26	15.46	16.89	21	18.25	15.08	10.08	7.49	11.19	16.99	14.62
Price/Earnings High	- -	- -	29.15	20.18	18.34	18.48	19.55	27.32	22.17	19.89	13.19	9.36	13.48	19.98	17.77
Price/Earnings Low	- -	- -	22.54	13.58	12.35	12.15	13.37	17.47	9.45	8.96	7.41	6.28	9.11	13.63	11.54
Price/Book Value	- -	- -	2.38	2.53	2.32	2.28	2.21	2.25	1.55	2.59	1.45	1.3	1.39	1.58	1.34
Price/Book Value Average	- -	- -	2.72	2.34	2.31	2.25	2.23	2.12	1.99	2.05	1.83	1.2	1.35	1.64	1.4
Price/Book Value High	- -	- -	3.07	2.72	2.61	2.69	2.58	2.75	2.42	2.7	2.39	1.5	1.63	1.93	1.7
Price/Book Value Low	- -	- -	2.38	1.83	1.76	1.77	1.77	1.76	1.03	1.22	1.34	1.01	1.1	1.32	1.1
Price/Tangible Book Value	- -	- -	2.46	2.63	2.53	2.71	2.61	3.29	2.12	3.54	2.01	1.75	1.88	2.11	1.92
Price/Tangible Book Value Average	- -	- -	2.82	2.43	2.53	2.67	2.63	3.09	2.73	2.79	2.54	1.62	1.83	2.19	2.01
Price/Tangible Book Value High	- -	- -	3.19	2.84	2.85	3.19	3.05	4.03	3.32	3.68	3.33	2.03	2.21	2.58	2.45
Price/Tangible Book Value Low	- -	- -	2.46	1.91	1.92	2.1	2.08	2.57	1.42	1.66	1.87	1.36	1.49	1.76	1.59
Price/Sales	- -	- -	0.91	0.93	0.85	0.89	0.86	0.88	0.64	1.17	0.51	0.52	0.69	0.77	0.67
Price/Sales Average	- -	- -	1.05	0.86	0.84	0.87	0.86	0.82	0.83	0.93	0.64	0.48	0.67	0.8	0.7
Price/Sales High	- -	- -	1.18	1	0.95	1.04	1	1.07	1.01	1.22	0.84	0.6	0.81	0.94	0.85
Price/Sales Low	- -	- -	0.91	0.67	0.64	0.69	0.68	0.69	0.43	0.55	0.47	0.4	0.55	0.64	0.55
Price/Cash Flow	- -	- -	13.66	15.28	11.28	9.1	11.7	10.15	6.68	6.56	15.17	5.93	8.91	8.71	6.98
Price/Cash Flow Average	- -	- -	15.63	14.12	11.25	8.98	11.8	9.55	8.61	5.18	19.14	5.5	8.68	9.03	7.3
Price/Cash Flow High	- -	- -	17.67	16.46	12.7	10.73	13.66	12.43	10.46	6.83	25.05	6.87	10.46	10.62	8.88
Price/Cash Flow Low	- -	- -	13.66	11.08	8.55	7.05	9.34	7.95	4.46	3.08	14.07	4.61	7.06	7.24	5.77
Price/Free Cash Flow Average	- -	- -	16.18	14.57	11.38	9.16	12.14	9.66	8.67	5.22	19.26	5.51	8.76	9.19	7.37
Price/Free Cash Flow High	- -	- -	18.29	16.98	12.84	10.95	14.05	12.56	10.53	6.89	25.21	6.89	10.55	10.81	8.96
Price/Free Cash Flow Low	- -	- -	14.15	11.43	8.65	7.2	9.61	8.03	4.49	3.1	14.16	4.62	7.13	7.37	5.82
EV/Sales Average	- -	- -	0.95	0.8	0.76	0.79	0.79	0.76	0.92	0.9	0.71	0.53	0.74	0.88	0.82
EV/Sales High	- -	- -	1.08	0.94	0.87	0.96	0.92	1.01	1.09	1.19	0.9	0.65	0.87	1.02	0.97
EV/Sales Low	- -	- -	0.82	0.61	0.56	0.6	0.61	0.62	0.52	0.53	0.54	0.45	0.61	0.72	0.67
EV/EBITDA Average	- -	- -	11.43	9.06	7.67	7.38	7.73	8.26	7.17	6.65	5.24	3.8	5.48	7.12	6.67
EV/EBITDA High	- -	- -	13.07	10.68	8.74	8.97	9.06	10.97	8.55	8.79	6.67	4.66	6.49	8.26	7.88
EV/EBITDA Low	- -	- -	9.84	6.96	5.67	5.62	5.96	6.75	4.08	3.92	4.01	3.24	4.56	5.84	5.49
EV/EBIT Average	- -	- -	14.39	11.02	9.29	8.99	9.62	10.25	13.14	11.44	8.1	5.89	10.01	13.6	13.48
EV/EBIT High	- -	- -	16.47	12.98	10.59	10.93	11.29	13.6	15.67	15.13	10.31	7.23	11.85	15.77	15.93
EV/EBIT Low	- -	- -	12.39	8.46	6.87	6.85	7.42	8.38	7.47	6.74	6.2	5.03	8.33	11.16	11.09
Last Price	- -	- -	23.87	26.12	25.73	27.78	28.95	32.68	23.66	44.25	27.22	28.21	32.86	39.22	34.74
High Price	- -	- -	30.87	28.14	28.96	32.77	33.8	40.01	37.01	46.06	44.96	32.69	38.56	47.82	44.22
Enterprise Value Average	- -	- -	1,285	1,136	1,165	1,199	1,245	1,329	1,560	1,564	1,674	1,246	1,510	1,848	1,742
Enterprise Value High	- -	- -	1,471	1,339	1,327	1,458	1,460	1,764	1,861	2,069	2,131	1,529	1,787	2,142	2,058
Enterprise Value Low	- -	- -	1,107	873	861	914	960	1,086	887	921	1,281	1,063	1,257	1,516	1,433

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	04/30/2012	04/30/2013	04/30/2014	04/30/2015	04/30/2016	04/30/2017	04/30/2018	04/30/2019	04/30/2020	04/30/2021	04/30/2022	04/30/2023	04/30/2024	04/30/2025	04/30/2026

Shares Outstanding	52	52	52	51	49	48	47	47	46	45	43	43	42	41	40
Diluted Weighted Avg Shares	52	54	54	52	51	49	48	47	47	46	44	43	43	42	41
Basic Weighted Avg Shares	52	52	52	51	50	48	47	47	46	46	44	43	43	42	41
Revenue per Share	22.46	24.33	26.11	28.09	30.39	31.36	33.85	37.27	36.72	37.71	53.54	54.45	47.74	50.7	51.89
EBITDA per Share	1.39	1.73	2.16	2.47	3.03	3.35	3.44	3.43	4.69	5.12	7.26	7.61	6.42	6.24	6.37
Operating Income per Share	0.94	1.29	1.72	2.03	2.5	2.75	2.77	2.77	3.14	2.97	4.7	4.9	3.52	3.76	3.64
Basic EPS, GAAP	1.69	0.89	1.06	1.39	1.58	1.77	1.73	1.46	1.67	2.32	3.41	3.49	2.86	2.39	2.49
Basic EPS from Cont Ops	1.62	0.9	1.16	1.35	1.61	1.79	1.74	1.5	1.7	2.34	3.46	3.52	2.91	2.43	2.51
Diluted EPS, GAAP	1.68	0.86	1.02	1.35	1.56	1.74	1.68	1.45	1.66	2.3	3.39	3.48	2.83	2.35	2.47
Diluted EPS from Cont Ops	1.6	0.88	1.12	1.31	1.59	1.76	1.7	1.48	1.69	2.32	3.44	3.51	2.88	2.38	2.49
Dividend per Share	- -	0.08	0.2	0.29	0.36	0.43	0.47	0.5	0.54	0.36	0.63	0.69	0.76	0.84	0.93
Cash Flow per Share	1.59	1.31	1.75	1.71	2.28	3.05	2.47	3.22	3.54	6.74	1.79	4.75	3.69	4.5	4.98
Free Cash Flow per Basic Share	1.59	1.31	1.75	1.71	2.28	3.05	2.47	3.22	3.54	6.74	1.79	4.75	3.69	4.5	4.98
Cash & Equivalents per Share	2.92	2.5	2.88	1.94	2.28	2.93	2.87	2.76	5.7	8.62	5.7	7.93	8.04	7.98	7.51
Book Value per Share	8.46	9.25	10.04	10.33	11.09	12.17	13.08	14.54	15.28	17.05	18.82	21.74	23.63	24.79	26.02
Tangible Book Value per Share	8.4	8.92	9.68	9.92	10.16	10.26	11.09	9.94	11.15	12.51	13.51	16.1	17.47	18.56	18.07