Westinghouse Air Brake Technologies Corporation Financial Ratios — WB2

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 (%)	17.5	21.68	20.42	20.73	22.73	15.61	10.46	10.39	5.09	4.12	5.49	6.24	7.92	10.26	11.02
Return on Assets (%)	8.59	11.16	11.3	11.48	12.2	6.22	3.99	3.87	2.37	2.21	3.02	3.42	4.35	5.6	5.74
Return on Capital (%)	13.01	17.17	16.65	16.66	17.37	9.21	6.7	6.78	4.61	3.91	4.79	5.38	6.75	8.34	8.59
Return on Invested Capital (%)	13.07	17.28	16.74	16.76	17.56	9.56	6.57	6.59	4.59	3.83	4.69	5.35	6.67	8.5	8.66
Gross Margin (%)	28.99	29.05	29.77	30.74	31.68	31.53	27.44	28.28	27.78	28.28	30.29	30.38	30.42	32.41	34.08
EBITDA Margin (%)	16.04	18.25	19.03	19.33	20.32	17.96	13.51	13.35	11.98	14.96	16.84	17.18	18.01	19.91	20.15
Operating Margin (%)	13.76	16.41	17.04	17.31	18.37	15.58	10.85	10.85	8.09	9.86	11.2	12.09	13.08	15.49	16.06
Incremental Operating Margin (%)	14.74	28.71	25.69	18.78	30.53	40.06	- -	10.86	4.94	- -	49.25	25	19.39	48.31	23.59
Pretax Margin (%)	12.98	15.78	16.41	16.68	17.7	14.08	9.07	8.42	5.45	7.37	9.42	10.21	11.28	13.57	14.26
Profit Margin (%)	8.65	10.53	11.39	11.55	12.05	10.4	6.76	6.76	3.99	5.48	7.13	7.57	8.42	10.17	10.48
Net Income to Common Margin (%)	8.65	10.53	11.39	11.55	12.05	10.4	6.76	6.76	3.98	5.48	7.13	7.57	8.42	10.17	10.48
Effective Tax Rate (%)	33.36	33.29	30.6	30.75	31.9	24.09	25.5	20.65	26.85	26.03	23.34	24.94	24.45	24.33	25.69
Dvd Payout Ratio (%)	2.26	3.05	4.33	5.47	6.76	10.07	16.09	16.05	24.98	22.68	16.08	17.1	14.73	12.99	14.46
Sustainable Growth Rate (%)	17.1	21.02	19.54	19.6	21.2	14.04	8.78	8.73	3.82	3.19	4.61	5.17	6.75	8.93	9.43

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	396	318	451	521	692	1,893	1,871	3,857	4,429	4,239	4,058	4,002	4,069	3,980	5,541
ST Debt	- -	- -	- -	1	- -	130	47	64	96	447	2	251	781	500	1,250
LT Debt	396	318	450	520	692	1,763	1,823	3,793	4,334	3,792	4,056	3,751	3,288	3,480	4,291
Total Debt/EBITDA	1.25	0.73	0.92	0.89	1.03	3.6	3.57	6.62	4.51	3.75	3.08	2.78	2.33	1.92	2.46
Net Debt/EBITDA	0.35	0.23	0.34	0.16	0.69	2.84	3.12	5.62	3.9	3.22	2.72	2.41	1.98	1.58	2.12
Total Debt/EBIT	1.46	0.81	1.03	0.99	1.14	4.15	4.44	8.15	6.68	5.69	4.63	3.96	3.21	2.47	3.09
Net Debt/EBIT	0.41	0.26	0.38	0.18	0.77	3.27	3.89	6.92	5.77	4.89	4.09	3.42	2.72	2.03	2.66
EBITDA to Interest Expense	21.03	30.62	31.84	33.48	39.81	10.47	6.73	5.19	4.48	5.68	7.44	7.73	8	10.29	10
EBITDA-CapEx/Interest Expense	18.5	28.1	29.15	30.77	36.88	9.47	5.58	4.36	3.63	4.99	6.71	6.92	7.14	9.26	8.84
EBIT to Interest Expense	18.04	27.53	28.51	29.99	35.98	9.08	5.41	4.22	3.03	3.74	4.95	5.44	5.81	8	7.97
Interest Expense	15	14	15	18	17	50	78	112	219	199	177	186	218	201	225
Common Equity/Total Assets	48.41	54.3	56.18	54.7	52.63	33.52	42.69	33.13	52.56	54.86	55.28	54.56	55.23	53.96	50.49
Long-Term Debt/Equity (%)	37.78	24.79	28.37	28.78	40.66	59.22	64.46	132.19	43.36	37.35	39.61	36.97	31.24	34.34	38.35
Long-Term Debt/Capital (%)	27.42	19.87	22.1	22.34	28.9	36.2	38.8	56.39	30.05	26.35	28.37	26.51	22.53	24.66	25.65
Long-Term Debt/Total Assets (%)	18.33	13.52	15.96	15.75	21.42	26.79	27.71	43.85	22.88	20.55	21.98	20.26	17.32	18.61	19.44
Total Debt/Equity (%)	37.79	24.8	28.4	28.82	40.69	63.58	66.13	134.43	44.32	41.75	39.63	39.44	38.66	39.28	49.52
Total Debt/Capital (%)	27.42	19.87	22.12	22.37	28.92	38.87	39.81	57.34	30.71	29.45	28.38	28.28	27.88	28.2	33.12
Total Debt/Total Assets (%)	18.34	13.52	15.97	15.78	21.43	28.76	28.43	44.59	23.38	22.97	21.99	21.61	21.43	21.28	25.11
Net Debt to Equity	10.52	7.97	10.39	5.27	27.39	50.2	57.88	114.18	38.28	35.85	35.01	34.11	32.77	32.22	42.69
Net Debt/Capital (%)	9.52	7.38	9.41	5.01	21.5	33.42	36.66	53.31	27.68	26.39	25.93	25.43	24.68	24.37	29.92
EBITDA	316	436	489	588	672	526	524	583	982	1,130	1,317	1,437	1,743	2,068	2,250
EBITDA-CapEx	278	400	447	541	623	476	435	489	796	994	1,187	1,288	1,557	1,861	1,990
Operating Income (Loss)	271	392	437	527	608	457	421	473	663	745	876	1,011	1,266	1,609	1,793

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	0.53	0.39	0.49	0.58	0.34	0.28	0.15	0.35	0.19	0.19	0.16	0.16	0.15	0.19	0.15
Current Ratio	1.95	1.98	2.3	2.22	2.32	1.98	1.44	2.7	1.29	1.2	1.32	1.25	1.2	1.3	1.11
Quick Ratio	1.17	1.1	1.45	1.43	1.24	0.93	0.89	1.05	0.7	0.62	0.67	0.59	0.57	0.64	0.52
CFO/Avg Current Liab	0.56	0.43	0.42	0.72	0.64	0.43	0.13	0.2	0.41	0.24	0.35	0.33	0.32	0.47	0.39
Common Equity/Total Assets	48.41	54.3	56.18	54.7	52.63	33.52	42.69	33.13	52.56	54.86	55.28	54.56	55.23	53.96	50.49
Long-Term Debt/Equity (%)	37.78	24.79	28.37	28.78	40.66	59.22	64.46	132.19	43.36	37.35	39.61	36.97	31.24	34.34	38.35
Long-Term Debt/Capital (%)	27.42	19.87	22.1	22.34	28.9	36.2	38.8	56.39	30.05	26.35	28.37	26.51	22.53	24.66	25.65
Long-Term Debt/Total Assets (%)	18.33	13.52	15.96	15.75	21.42	26.79	27.71	43.85	22.88	20.55	21.98	20.26	17.32	18.61	19.44
Total Debt/Equity (%)	37.79	24.8	28.4	28.82	40.69	63.58	66.13	134.43	44.32	41.75	39.63	39.44	38.66	39.28	49.52
Total Debt/Capital (%)	27.42	19.87	22.12	22.37	28.92	38.87	39.81	57.34	30.71	29.45	28.38	28.28	27.88	28.2	33.12
Total Debt/Total Assets (%)	18.34	13.52	15.97	15.78	21.43	28.76	28.43	44.59	23.38	22.97	21.99	21.61	21.43	21.28	25.11
CFO/Total Liabilities	22.37	22.2	19.08	31.59	29.5	12.5	5.03	5.44	11.35	9.44	13.06	12.4	14.19	21.4	16.17
CFO/CapEx	6.55	6.6	5.71	9.91	9.12	8.97	2.11	3.37	5.46	5.76	8.25	6.97	6.46	8.86	6.77
Altman's Z-Score	- -	- -	- -	7.64	7.53	4.14	4.67	3.33	3.48	3.58	4.08	4.19	4.75	5.93	4.92

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	6.51	7.48	7.99	7.68	7.05	5.04	5.29	5.45	8.41	7.13	7.62	8.12	9.07	8.99	8.72
Days Sales Outstanding	56.06	48.78	45.67	47.53	51.77	72.38	69.03	66.99	43.42	51.18	47.92	44.96	40.26	40.62	41.87
Inventory Turnover	4.64	4.49	4.45	4.61	4.57	3.53	4.02	3.94	4.52	3.17	3.27	3.13	3.12	3.05	2.91
Days Inventory Outstanding	78.59	81.24	82.04	79.13	79.9	103.4	90.79	92.58	80.68	115.01	111.48	116.7	117.04	119.52	125.43
Accounts Payable Turnover	7.19	7.12	6.25	6.1	6.19	5.15	5.36	5.66	7.84	5.12	5.73	5.33	5.47	5.53	5.77
Accounts Payable Turnover Days	50.78	51.28	58.37	59.83	58.93	70.91	68.13	64.48	46.54	71.32	63.74	68.45	66.67	66	63.28
Cash Conversion Cycle	83.86	78.74	69.34	66.83	72.74	104.87	91.7	95.09	77.56	94.87	95.66	93.21	90.63	94.14	104.01
Inventory to Cash Days	-22.53	-32.46	-36.37	-31.6	-28.13	-31.02	-21.76	-25.58	-37.26	-63.84	-63.56	-71.74	-76.78	-78.9	-83.56
Inventories	348	407	403	511	479	659	743	845	1,773	1,642	1,689	2,034	2,284	2,314	2,745
Raw Materials	155	186	166	222	218	331	378	466	786	670	757	878	1,062	977	- -
Work In Process	110	130	137	154	132	145	167	155	374	339	316	515	463	587	- -
Finished Goods	83	91	100	135	129	182	197	225	613	633	616	641	759	750	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	2,745

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	- -	- -	- -	8,496	6,564	7,920	7,772	6,701	14,924	13,589	16,974	17,982	22,375	32,616	36,752
- Cash & Cash Equivalents	286	216	286	426	226	398	233	581	604	599	473	541	620	715	764
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	2	5	2	1	2	771	20	4	37	30	38	45	37	42	48
+ Total Debt	396	318	451	521	692	1,893	1,871	3,857	4,429	4,239	4,058	4,002	4,069	3,980	5,541
Enterprise Value	- -	- -	- -	8,593	7,032	10,185	9,428	9,981	18,787	17,259	20,597	21,488	25,861	35,923	41,577
Total Capital	1,444	1,600	2,038	2,329	2,394	4,870	4,699	6,726	14,423	14,392	14,297	14,149	14,593	14,113	16,731
Total Debt/Capital (%)	27.42	19.87	22.12	22.37	28.92	38.87	39.81	57.34	30.71	29.45	28.38	28.28	27.88	28.2	33.12
Total Debt / EV	- -	- -	- -	0.06	0.1	0.19	0.2	0.39	0.24	0.25	0.2	0.19	0.16	0.11	0.13
EV/Sales	- -	- -	- -	2.82	2.13	3.47	2.43	2.29	2.29	2.28	2.63	2.57	2.67	3.46	3.72
EV/EBITDA	- -	- -	- -	14.6	10.46	19.35	17.98	17.13	19.13	15.27	15.64	14.95	14.84	17.37	18.48
EV/EBIT	- -	- -	- -	16.3	11.57	22.31	22.39	21.08	28.34	23.17	23.51	21.25	20.43	22.33	23.19
EV/Cash Flow to Firm	- -	- -	- -	17.73	15.21	20.84	38.2	24.72	15.97	18.53	17.04	18.25	18.94	18.09	21.58
EV/Free Cash Flow to Firm	- -	- -	- -	19.67	17.03	23.23	59.93	32.15	18.97	21.7	19.09	20.89	21.92	20.19	24.95
Diluted Market Cap	- -	- -	- -	8,550	6,934	7,565	7,779	6,691	13,803	13,697	17,184	18,141	22,589	33,282	36,860
Diluted Enterprise Value	- -	- -	- -	8,647	7,402	9,830	9,436	9,971	17,666	17,367	20,807	21,647	26,075	36,589	41,685
EV per Share	- -	- -	- -	89.25	76.57	106.74	98.18	103.31	98	91.36	110.86	118.59	145.45	209.71	243.71
TTM Sales	1,968	2,391	2,566	3,044	3,308	2,931	3,882	4,364	8,200	7,556	7,822	8,362	9,677	10,387	11,167
TTM EBITDA	316	436	489	588	672	526	524	583	982	1,130	1,317	1,437	1,743	2,068	2,250
TTM Operating Income	271	392	437	527	608	457	421	473	663	745	876	1,011	1,266	1,609	1,793
TTM Cash Flow to Firm	259	247	246	485	462	489	247	404	1,176	931	1,209	1,178	1,366	1,986	1,926
TTM Free Cash Flow to Firm	221	211	205	437	413	438	157	310	990	795	1,079	1,029	1,180	1,779	1,666

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	- -	- -	- -	20.13	17.27	18.9	78.34	30.22	16.63	21.14	18.22	20.41	22.25	20.46	24.59
EV/EBIT	- -	- -	- -	16.3	11.57	22.31	22.39	21.08	28.34	23.17	23.51	21.25	20.43	22.33	23.19
Enterprise Value	- -	- -	- -	8,593	7,032	10,185	9,428	9,981	18,787	17,259	20,597	21,488	25,861	35,923	41,577
Low Price	- -	- -	- -	70.05	67.8	60.05	68.98	67.86	61.45	39.24	71.33	80.06	92.03	123.66	153.04
EV/Sales	- -	- -	- -	2.82	2.13	3.47	2.43	2.29	2.29	2.28	2.63	2.57	2.67	3.46	3.72
EV/EBITDA	- -	- -	- -	14.6	10.46	19.35	17.98	17.13	19.13	15.27	15.64	14.95	14.84	17.37	18.48
Price/Earnings	- -	- -	- -	24.04	17.23	24.6	29.45	22.58	40.64	33	30.73	28.56	27.61	31.39	31.39
Price/Earnings Average	- -	- -	- -	21.92	21.77	22.26	28.86	29.91	37.47	29.58	28.27	26.2	23.27	26.83	28.62
Price/Earnings High	- -	- -	- -	24.7	24.99	26.06	33.59	37.18	42.27	37.09	32.6	30.2	27.9	34.04	32.26
Price/Earnings Low	- -	- -	- -	19.08	16.34	17.8	25.1	22.09	32.08	18	23.99	23.04	20.19	20.39	22.3
Price/Book Value	- -	- -	- -	4.7	3.86	3.59	2.77	2.34	1.5	1.34	1.66	1.78	2.13	3.23	3.3
Price/Book Value Average	- -	- -	- -	4.29	4.88	3.25	2.71	3.1	1.38	1.2	1.53	1.63	1.8	2.76	3.01
Price/Book Value High	- -	- -	- -	4.83	5.6	3.8	3.16	3.85	1.56	1.51	1.77	1.88	2.16	3.51	3.39
Price/Book Value Low	- -	- -	- -	3.73	3.66	2.6	2.36	2.29	1.18	0.73	1.3	1.44	1.56	2.1	2.34
Price/Tangible Book Value	- -	- -	- -	16.27	16.39	-8.55	-9.08	-10.13	-5.95	-6.09	-8.12	-9.95	-14.94	-21	-12.62
Price/Tangible Book Value Average	- -	- -	- -	14.84	20.71	-7.73	-8.9	-13.43	-5.49	-5.46	-7.47	-9.12	-12.59	-17.95	-11.5
Price/Tangible Book Value High	- -	- -	- -	16.72	23.77	-9.06	-10.36	-16.69	-6.19	-6.85	-8.61	-10.51	-15.1	-22.78	-12.97
Price/Tangible Book Value Low	- -	- -	- -	12.92	15.55	-6.18	-7.74	-9.92	-4.7	-3.32	-6.34	-8.02	-10.92	-13.64	-8.97
Price/Sales	- -	- -	- -	2.78	2.08	2.56	1.99	1.53	1.62	1.81	2.19	2.16	2.33	3.19	3.29
Price/Sales Average	- -	- -	- -	2.53	2.62	2.32	1.95	2.02	1.49	1.62	2.02	1.98	1.96	2.73	3
Price/Sales High	- -	- -	- -	2.85	3.01	2.71	2.27	2.51	1.68	2.03	2.33	2.29	2.35	3.46	3.38
Price/Sales Low	- -	- -	- -	2.2	1.97	1.85	1.7	1.49	1.28	0.99	1.71	1.74	1.7	2.07	2.34
Price/Cash Flow	- -	- -	- -	17.89	15.23	16.65	40.91	21.16	13.07	17.42	15.98	17.42	18.73	18.07	20.88
Price/Cash Flow Average	- -	- -	- -	16.32	19.25	15.06	40.09	28.03	12.04	15.62	14.7	15.98	15.79	15.45	19.03
Price/Cash Flow High	- -	- -	- -	18.39	22.09	17.64	46.67	34.84	13.59	19.59	16.95	18.42	18.93	19.6	21.46
Price/Cash Flow Low	- -	- -	- -	14.2	14.45	12.04	34.88	20.7	10.31	9.5	12.48	14.05	13.7	11.74	14.83
Price/Free Cash Flow Average	- -	- -	- -	18.36	21.83	17.1	76.77	40.03	15.33	18.95	16.76	18.72	18.76	17.48	22.41
Price/Free Cash Flow High	- -	- -	- -	20.69	25.06	20.02	89.36	49.77	17.3	23.76	19.33	21.57	22.49	22.18	25.27
Price/Free Cash Flow Low	- -	- -	- -	15.98	16.38	13.67	66.78	29.57	13.13	11.53	14.23	16.46	16.28	13.29	17.47
EV/Sales Average	- -	- -	- -	2.58	2.65	3.22	2.39	2.79	2.15	2.1	2.46	2.39	2.31	3	3.43
EV/Sales High	- -	- -	- -	2.9	3.02	3.64	2.71	3.28	2.36	2.51	2.77	2.69	2.7	3.72	3.81
EV/Sales Low	- -	- -	- -	2.25	2.02	2.73	2.13	2.25	1.91	1.47	2.16	2.15	2.05	2.36	2.77
EV/EBITDA Average	- -	- -	- -	13.34	13.03	17.92	17.69	20.86	17.94	14.03	14.61	13.92	12.82	15.08	17.03
EV/EBITDA High	- -	- -	- -	15	14.86	20.24	20.07	24.57	19.74	16.77	16.42	15.67	14.97	18.7	18.93
EV/EBITDA Low	- -	- -	- -	11.63	9.96	15.19	15.8	16.88	15.93	9.81	12.81	12.54	11.39	11.84	13.75
EV/EBIT Average	- -	- -	- -	14.89	14.42	20.66	22.02	25.68	26.58	21.28	21.96	19.78	17.65	19.38	21.38
EV/EBIT High	- -	- -	- -	16.75	16.44	23.34	24.99	30.24	29.24	25.43	24.69	22.27	20.62	24.04	23.75
EV/EBIT Low	- -	- -	- -	12.98	11.02	17.51	19.67	20.78	23.59	14.88	19.27	17.82	15.68	15.22	17.25
Last Price	- -	- -	- -	88.25	71.48	83	80.93	69.36	77.85	71.94	91.36	99.24	125.84	190.4	215.43
High Price	- -	- -	- -	90.68	103.68	87.94	92.31	114.23	80.97	80.87	96.91	104.91	127.19	206.49	221.36
Enterprise Value Average	- -	- -	- -	7,846	8,763	9,432	9,273	12,157	17,621	15,854	19,237	19,999	22,345	31,184	38,326
Enterprise Value High	- -	- -	- -	8,827	9,990	10,657	10,522	14,316	19,385	18,946	21,628	22,516	26,100	38,678	42,590
Enterprise Value Low	- -	- -	- -	6,840	6,694	7,995	8,282	9,837	15,641	11,083	16,876	18,013	19,849	24,490	30,934

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	96	95	96	96	92	95	96	97	192	189	186	181	178	171	171
Diluted Weighted Avg Shares	97	97	97	97	97	91	96	96	177	190	188	183	180	175	171
Basic Weighted Avg Shares	96	95	95	96	96	90	95	96	171	190	188	182	179	174	171
Revenue per Share	20.57	25.05	26.88	31.79	34.43	32.44	40.67	45.46	48.09	39.79	41.67	45.89	54.12	59.66	65.5
EBITDA per Share	3.3	4.57	5.12	6.14	7	5.83	5.49	6.07	5.76	5.95	7.02	7.89	9.75	11.88	13.2
Operating Income per Share	2.83	4.11	4.58	5.5	6.32	5.05	4.41	4.93	3.89	3.92	4.67	5.55	7.08	9.24	10.52
Basic EPS, GAAP	1.78	2.64	3.06	3.67	4.15	3.37	2.75	3.07	1.92	2.18	2.97	3.47	4.56	6.07	6.86
Basic EPS from Cont Ops	1.78	2.64	3.06	3.67	4.15	3.47	2.75	3.04	1.92	2.17	3.01	3.52	4.61	6.13	6.94
Diluted EPS, GAAP	1.76	2.6	3.02	3.63	4.11	3.35	2.73	3.06	1.84	2.17	2.97	3.46	4.54	6.04	6.84
Diluted EPS from Cont Ops	1.76	2.6	3.02	3.63	4.11	3.44	2.73	3.02	1.84	2.16	3	3.51	4.6	6.1	6.91
Dividend per Share	0.04	0.08	0.13	0.2	0.28	0.36	0.44	0.48	0.48	0.49	0.49	0.61	0.69	0.8	1.01
Cash Flow per Share	2.6	2.49	2.47	4.93	4.69	4.99	1.98	3.28	5.96	4.13	5.72	5.7	6.72	10.53	10.32
Free Cash Flow per Basic Share	2.2	2.11	2.04	4.43	4.18	4.43	1.04	2.31	4.87	3.41	5.02	4.88	5.68	9.35	8.79
Cash & Equivalents per Share	2.98	2.26	2.98	4.42	2.46	4.18	2.43	6.01	3.15	3.17	2.55	2.99	3.49	4.17	4.48
Book Value per Share	10.9	13.38	16.53	18.77	18.51	23.12	29.25	29.66	51.94	53.59	54.9	55.75	58.98	58.91	65.31
Tangible Book Value per Share	2.09	3.17	4.31	5.42	4.36	-9.71	-8.91	-6.84	-13.08	-11.81	-11.25	-9.98	-8.43	-9.07	-17.07