Zebra Technologies Corporation Financial Ratios — ZT1A 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 (%)	23.18	15.04	14.76	3.2	-16.35	-16.26	2.09	38.82	34.28	25.31	32.64	16.2	10.26	15.95	11.68
Return on Assets (%)	19.65	13.17	12.84	0.96	-2.99	-2.83	0.38	9.77	12.02	9.99	14.44	6.74	3.99	6.91	5.09
Return on Capital (%)	23.18	15.06	14.76	- -	- -	- -	1.87	16.51	20.25	16.85	21.92	10.22	7.97	10.69	8.17
Return on Invested Capital (%)	17.47	14.94	14.34	- -	- -	- -	1.9	16.11	20.1	17.11	21.97	9.78	8.1	10.79	8.53
Gross Margin (%)	49.49	49.35	48.46	46.56	45.04	45.94	45.94	46.97	46.82	45.03	46.7	45.39	46.31	48.44	48.05
EBITDA Margin (%)	20.95	19.13	18.5	10.17	9.78	10.74	15.72	18.61	19.33	17.92	20.72	12.68	14.33	18.35	16.4
Operating Margin (%)	18.75	17.82	16.47	13.29	6.08	8	10.42	14.91	16.14	15.4	17.97	16.19	12.76	15.36	14.83
Incremental Operating Margin (%)	39.25	- -	- -	8.06	- -	- -	68.92	48.59	35.58	105.41	27.65	- -	29.32	45.34	8.43
Pretax Margin (%)	18.27	16.48	15.8	1.02	-4.93	-3.61	2.36	12.42	13.33	12.59	17.2	9.41	7.29	12.75	10.38
Profit Margin (%)	17.76	12.34	12.91	1.92	-4.33	-3.83	0.46	9.98	12.13	11.33	14.87	8.01	6.46	10.6	7.77
Net Income to Common Margin (%)	17.76	12.34	12.91	1.92	-4.33	-3.83	0.46	9.98	12.13	11.33	14.87	8.01	6.46	10.6	7.77
Effective Tax Rate (%)	27.47	25.75	18.29	- -	- -	- -	80.68	19.66	9.03	10	13.53	14.89	11.38	16.85	25.18
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	23.18	15.04	14.76	3.2	-16.35	-16.26	2.09	38.82	34.28	25.31	32.64	16.2	10.26	15.95	11.68

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	- -	- -	- -	3,160	3,012	2,648	2,227	1,591	1,406	1,404	1,145	2,199	2,414	2,362	2,697
ST Debt	- -	- -	- -	4	- -	- -	51	157	226	394	102	251	215	115	179
LT Debt	- -	- -	- -	3,156	3,012	2,648	2,176	1,434	1,180	1,010	1,043	1,948	2,199	2,247	2,518
Total Debt/EBITDA	- -	- -	- -	18.59	8.44	6.9	3.81	2.03	1.62	1.76	0.98	3	3.67	2.58	3.05
Net Debt/EBITDA	-0.18	-0.34	-0.33	16.27	7.9	6.49	3.7	1.97	1.44	1.35	0.57	2.62	3.17	1.39	2.69
Total Debt/EBIT	- -	- -	- -	35.51	81.41	33.1	6.92	2.61	2.03	2.16	1.17	4.16	5.02	3.18	3.85
Net Debt/EBIT	-0.2	-0.39	-0.39	31.08	76.22	31.15	6.72	2.54	1.8	1.65	0.67	3.63	4.33	1.71	3.4
EBITDA to Interest Expense	- -	920.43	- -	2.74	1.85	1.99	2.58	8.63	9.74	10.49	233.2	- -	4.94	9.33	8.19
EBITDA-CapEx/Interest Expense	- -	795.1	- -	2.11	1.22	1.59	2.36	7.92	9.06	9.61	221.4	- -	4.29	8.72	7.4
EBIT to Interest Expense	- -	857.65	- -	3.58	1.15	1.48	1.71	6.91	8.13	9.01	202.2	- -	4.4	7.81	7.41
Interest Expense	- -	- -	- -	62	193	193	227	91	89	76	5	- -	133	98	108
Common Equity/Total Assets	86.42	88.56	85.61	18.78	17.72	17.1	19.51	30.77	39.04	39.89	48.01	36.3	41.55	45.01	42.2
Long-Term Debt/Equity (%)	- -	- -	- -	303.46	337.29	334.34	260.91	107.42	64.17	47.11	34.95	71.28	72.43	62.66	70.18
Long-Term Debt/Capital (%)	- -	- -	- -	75.14	77.13	76.98	71.09	49.01	36.36	28.47	25.26	39.5	40.35	37.78	40.06
Long-Term Debt/Total Assets (%)	- -	- -	- -	56.98	59.76	57.17	50.9	33.05	25.05	18.79	16.78	25.87	30.1	28.2	29.62
Total Debt/Equity (%)	- -	- -	- -	303.85	337.29	334.34	267.03	119.18	76.45	65.49	38.37	80.46	79.51	65.87	75.17
Total Debt/Capital (%)	- -	- -	- -	75.24	77.13	76.98	72.75	54.37	43.33	39.57	27.73	44.59	44.29	39.71	42.91
Total Debt/Total Assets (%)	- -	- -	- -	57.05	59.76	57.17	52.09	36.67	29.85	26.12	18.42	29.21	33.04	29.64	31.72
Net Debt to Equity	-4.69	-7.55	-6.55	265.96	315.79	314.65	259.59	115.88	67.81	50.23	22.08	70.18	68.61	35.42	66.25
Net Debt/Capital (%)	-4.92	-8.17	-7.01	72.67	75.95	75.88	72.19	53.68	38.79	31.86	17.36	39.73	39.21	25.16	38.59
EBITDA	206	191	192	170	357	384	585	785	867	797	1,166	733	657	914	885
EBITDA-CapEx	178	165	170	131	235	307	535	721	806	730	1,107	658	570	855	799
Operating Income (Loss)	184	178	171	222	222	286	388	629	724	685	1,011	936	585	765	800

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	2.01	4.08	3.47	0.44	0.21	0.16	0.06	0.03	0.02	0.09	0.18	0.05	0.09	0.53	0.07
Current Ratio	5.37	7.47	6.33	1.75	1.49	1.29	1.06	0.89	0.85	0.69	0.94	0.81	1.05	1.43	0.97
Quick Ratio	3.81	5.86	5.02	1.16	0.97	0.86	0.58	0.45	0.48	0.37	0.61	0.39	0.45	0.95	0.52
CFO/Avg Current Liab	0.64	1.8	1.81	0.46	0.13	0.41	0.49	0.68	0.51	0.59	0.59	0.24	- -	0.61	0.52
Common Equity/Total Assets	86.42	88.56	85.61	18.78	17.72	17.1	19.51	30.77	39.04	39.89	48.01	36.3	41.55	45.01	42.2
Long-Term Debt/Equity (%)	- -	- -	- -	303.46	337.29	334.34	260.91	107.42	64.17	47.11	34.95	71.28	72.43	62.66	70.18
Long-Term Debt/Capital (%)	- -	- -	- -	75.14	77.13	76.98	71.09	49.01	36.36	28.47	25.26	39.5	40.35	37.78	40.06
Long-Term Debt/Total Assets (%)	- -	- -	- -	56.98	59.76	57.17	50.9	33.05	25.05	18.79	16.78	25.87	30.1	28.2	29.62
Total Debt/Equity (%)	- -	- -	- -	303.85	337.29	334.34	267.03	119.18	76.45	65.49	38.37	80.46	79.51	65.87	75.17
Total Debt/Capital (%)	- -	- -	- -	75.24	77.13	76.98	72.75	54.37	43.33	39.57	27.73	44.59	44.29	39.71	42.91
Total Debt/Total Assets (%)	- -	- -	- -	57.05	59.76	57.17	52.09	36.67	29.85	26.12	18.42	29.21	33.04	29.64	31.72
CFO/Total Liabilities	64.14	165.54	120.38	5.51	2.94	9.9	13.89	26.13	23.85	29.77	33.09	10.18	-0.09	23.12	18.66
CFO/CapEx	2.78	7.07	8.82	6.36	1	4.94	9.56	12.27	11.23	14.36	18.12	6.51	-0.05	17.17	10.66
Altman's Z-Score	- -	- -	- -	- -	4.34	4.59	5.47	6.92	8.31	8.71	11.5	6.31	6.36	6.86	6.65

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	5.84	5.67	6.01	3.94	5.44	5.52	6.74	8.44	7.92	7.94	8.93	7.61	7.11	8.21	7.23
Days Sales Outstanding	62.53	64.4	60.77	92.61	67.1	66.18	54.13	43.22	46.1	45.99	40.87	47.98	51.32	44.44	50.5
Inventory Turnover	4.02	3.93	4.38	3.47	5.07	5.21	5.01	4.57	4.8	4.96	5.99	4.67	2.96	3.43	3.94
Days Inventory Outstanding	90.76	92.84	83.36	105.25	71.96	70.09	72.84	79.79	76.06	73.52	60.98	78.1	123.4	106.39	92.58
Accounts Payable Turnover	15.06	17.56	18.45	6.45	6.52	5.36	5.08	4.71	4.24	4.31	4.58	4.67	3.8	4.51	4.28
Accounts Payable Turnover Days	24.24	20.78	19.78	56.61	55.96	68.15	71.88	77.48	86.14	84.78	79.7	78.21	96.14	80.89	85.37
Cash Conversion Cycle	129.05	136.46	124.35	141.25	83.1	68.12	55.09	45.53	36.02	34.74	22.14	47.88	78.57	69.94	57.71
Inventory to Cash Days	-28.23	-28.43	-22.59	-12.65	-4.86	-3.91	-18.7	-36.56	-29.96	-27.53	-20.11	-30.11	-72.08	-61.94	-42.09
Inventories	133	123	121	394	397	345	458	520	474	511	491	860	804	693	729
Raw Materials	46	32	31	140	178	111	116	125	128	117	196	369	403	248	230
Work In Process	1	1	- -	- -	- -	1	1	3	4	4	3	4	4	4	7
Finished Goods	101	104	102	260	274	233	341	392	342	390	292	487	397	441	492
Other Inventory	- -	- -	- -	- -	- -	82	- -	- -	- -	- -	- -	- -	- -	- -	- -

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	- -	- -	- -	- -	3,624	4,512	5,483	8,283	14,047	20,193	31,891	13,148	14,009	19,775	12,056
- Cash & Cash Equivalents	36	65	63	394	192	156	62	44	30	168	332	105	137	901	125
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	- -	- -	3,160	3,012	2,648	2,227	1,591	1,406	1,404	1,145	2,199	2,414	2,362	2,697
Enterprise Value	- -	- -	- -	- -	6,444	7,004	7,648	9,830	15,423	21,429	32,704	15,242	16,286	21,236	14,628
Total Capital	777	857	959	4,200	3,905	3,440	3,061	2,926	3,245	3,548	4,129	4,932	5,450	5,948	6,285
Total Debt/Capital (%)	- -	- -	- -	75.24	77.13	76.98	72.75	54.37	43.33	39.57	27.73	44.59	44.29	39.71	42.91
Total Debt / EV	- -	- -	- -	- -	0.47	0.38	0.29	0.16	0.09	0.07	0.04	0.14	0.15	0.11	0.18
EV/Sales	- -	- -	- -	- -	1.77	1.96	2.05	2.33	3.44	4.82	5.81	2.64	3.55	4.26	2.71
EV/EBITDA	- -	- -	- -	- -	18.05	18.24	13.07	12.52	17.79	26.89	28.05	20.79	24.79	23.23	16.53
EV/EBIT	- -	- -	- -	- -	174.16	87.55	23.75	16.11	22.29	32.92	33.41	28.81	33.86	28.62	20.9
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	14.66	11.45	20.14	20.8	30.47	31.23	143.02	19.4	14.66
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	16.21	12.38	21.88	22.24	32.24	36.91	606.14	20.51	16.04
Diluted Market Cap	- -	- -	- -	- -	3,543	4,401	5,529	8,341	14,201	20,363	32,181	13,431	14,099	19,918	12,450
Diluted Enterprise Value	- -	- -	- -	- -	6,363	6,893	7,694	9,888	15,577	21,599	32,994	15,525	16,376	21,379	15,022
EV per Share	- -	- -	- -	- -	123.54	132.44	143.66	182.47	285.59	400.83	612.25	296.24	316.97	412.29	294.96
TTM Sales	983	996	1,038	1,671	3,650	3,574	3,722	4,218	4,485	4,448	5,627	5,781	4,584	4,981	5,396
TTM EBITDA	206	191	192	170	357	384	585	785	867	797	1,166	733	657	914	885
TTM Operating Income	184	178	171	222	222	286	388	629	724	685	1,011	936	585	765	800
TTM Cash Flow to Firm	78	183	194	- -	- -	- -	522	858	766	1,030	1,073	488	114	1,094	998
TTM Free Cash Flow to Firm	50	158	172	- -	- -	- -	472	794	705	963	1,014	413	27	1,035	912

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	- -	- -	- -	- -	- -	14.52	12.92	11.57	22.76	22.75	31.86	32.52	-154.94	20.88	14.98
EV/EBIT	- -	- -	- -	- -	174.16	87.55	23.75	16.11	22.29	32.92	33.41	28.81	33.86	28.62	20.9
Enterprise Value	- -	- -	- -	- -	6,444	7,004	7,648	9,830	15,423	21,429	32,704	15,242	16,286	21,236	14,628
Low Price	- -	- -	- -	- -	63.8	46.04	80.37	101.55	146.89	163.84	374.09	226.71	196.28	236.59	204.38
EV/Sales	- -	- -	- -	- -	1.77	1.96	2.05	2.33	3.44	4.82	5.81	2.64	3.55	4.26	2.71
EV/EBITDA	- -	- -	- -	- -	18.05	18.24	13.07	12.52	17.79	26.89	28.05	20.79	24.79	23.23	16.53
Price/Earnings	- -	- -	- -	- -	- -	- -	321.22	19.56	25.82	40.05	38.12	28.81	47.33	37.44	29.49
Price/Earnings Average	- -	- -	- -	- -	- -	- -	305.08	19	20.34	28.08	32.92	38.5	46.73	31.35	36.37
Price/Earnings High	- -	- -	- -	- -	- -	- -	358.32	23.31	25.91	41.1	39.15	66.74	61.3	40.26	51.59
Price/Earnings Low	- -	- -	- -	- -	- -	- -	250.66	12.92	14.58	17.37	23.89	25.56	34.07	23.07	24.79
Price/Book Value	- -	- -	- -	- -	4.06	5.7	6.57	6.2	7.64	9.42	10.69	4.81	4.61	5.51	3.36
Price/Book Value Average	- -	- -	- -	- -	5.04	4.21	6.24	6.03	6.02	6.6	9.23	6.43	4.56	4.62	4.14
Price/Book Value High	- -	- -	- -	- -	6.81	5.77	7.33	7.39	7.67	9.66	10.97	11.14	5.98	5.93	5.88
Price/Book Value Low	- -	- -	- -	- -	3.73	3.07	5.13	4.1	4.31	4.09	6.7	4.27	3.32	3.4	2.82
Price/Tangible Book Value	- -	- -	- -	- -	-1.54	-2.1	-2.84	-5.95	-13.28	-16.21	-42.52	-7.32	-10.11	-27.2	-6.19
Price/Tangible Book Value Average	- -	- -	- -	- -	-1.91	-1.55	-2.7	-5.78	-10.46	-11.36	-36.71	-9.78	-9.98	-22.78	-7.63
Price/Tangible Book Value High	- -	- -	- -	- -	-2.58	-2.13	-3.17	-7.09	-13.32	-16.63	-43.66	-16.95	-13.09	-29.25	-10.83
Price/Tangible Book Value Low	- -	- -	- -	- -	-1.41	-1.13	-2.22	-3.93	-7.5	-7.03	-26.64	-6.49	-7.28	-16.76	-5.2
Price/Sales	- -	- -	- -	- -	0.97	1.23	1.47	1.95	3.13	4.54	5.67	2.31	3.06	3.97	2.29
Price/Sales Average	- -	- -	- -	- -	1.21	0.91	1.39	1.9	2.47	3.18	4.9	3.08	3.02	3.32	2.82
Price/Sales High	- -	- -	- -	- -	1.63	1.25	1.64	2.33	3.14	4.66	5.82	5.34	3.96	4.27	4.01
Price/Sales Low	- -	- -	- -	- -	0.89	0.66	1.14	1.29	1.77	1.97	3.55	2.05	2.2	2.45	1.92
Price/Cash Flow	- -	- -	- -	- -	29.04	11.58	11.42	10.49	20.5	20.98	29.85	27.34	-3,502.15	19.52	13.47
Price/Cash Flow Average	- -	- -	- -	- -	36.05	8.56	10.85	10.19	16.16	14.71	25.77	36.53	-3,457.75	16.34	16.62
Price/Cash Flow High	- -	- -	- -	- -	48.74	11.73	12.74	12.5	20.58	21.53	30.65	63.32	-4,536.16	20.98	23.57
Price/Cash Flow Low	- -	- -	- -	- -	26.67	6.25	8.91	6.93	11.58	9.1	18.7	24.25	-2,521.14	12.03	11.33
Price/Free Cash Flow Average	- -	- -	- -	- -	- -	10.74	12.27	11.24	17.93	15.96	27.51	43.46	-152.97	17.48	18.48
Price/Free Cash Flow High	- -	- -	- -	- -	- -	14.72	14.41	13.79	22.84	23.35	32.72	75.32	-200.68	22.45	26.21
Price/Free Cash Flow Low	- -	- -	- -	- -	- -	7.84	10.08	7.64	12.85	9.87	19.96	28.85	-111.54	12.87	12.6
EV/Sales Average	- -	- -	- -	- -	2.01	1.63	1.98	2.27	2.77	3.46	5.04	3.4	3.51	3.62	3.23
EV/Sales High	- -	- -	- -	- -	2.44	1.98	2.22	2.71	3.45	4.94	5.96	5.63	4.46	4.56	4.39
EV/Sales Low	- -	- -	- -	- -	1.68	1.38	1.73	1.66	2.08	2.25	3.7	2.38	2.7	2.74	2.36
EV/EBITDA Average	- -	- -	- -	- -	20.5	15.18	12.6	12.22	14.35	19.32	24.31	26.83	24.52	19.72	19.71
EV/EBITDA High	- -	- -	- -	- -	24.94	18.4	14.16	14.54	17.85	27.55	28.78	44.4	31.08	24.86	26.74
EV/EBITDA Low	- -	- -	- -	- -	17.22	12.83	11.01	8.94	10.74	12.54	17.83	18.77	18.82	14.93	14.36
EV/EBIT Average	- -	- -	- -	- -	197.81	72.86	22.9	15.73	17.98	23.65	28.96	37.17	33.49	24.29	24.92
EV/EBIT High	- -	- -	- -	- -	240.61	88.3	25.72	18.72	22.36	33.73	34.28	61.52	42.46	30.62	33.81
EV/EBIT Low	- -	- -	- -	- -	166.16	61.59	20.01	11.5	13.45	15.35	21.24	26.01	25.7	18.39	18.15
Last Price	- -	- -	- -	- -	69.48	85.32	102.99	153.75	260.11	377.71	597.03	255.54	272.66	383.93	243.1
High Price	- -	- -	- -	- -	116.61	86.45	114.88	183.22	261.05	387.59	613.06	591.84	353.16	412.79	425.38
Enterprise Value Average	- -	- -	- -	- -	7,319	5,828	7,372	9,594	12,445	15,396	28,347	19,663	16,108	18,020	17,441
Enterprise Value High	- -	- -	- -	- -	8,902	7,064	8,281	11,417	15,473	21,957	33,560	32,545	20,422	22,722	23,668
Enterprise Value Low	- -	- -	- -	- -	6,148	4,927	6,443	7,018	9,308	9,995	20,795	13,758	12,362	13,647	12,708

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	52	51	50	52	52	53	53	54	54	53	53	51	51	52	50
Diluted Weighted Avg Shares	54	52	51	51	51	52	54	54	55	54	54	53	52	52	51
Basic Weighted Avg Shares	54	52	51	51	51	52	53	54	54	53	53	52	51	51	51
Revenue per Share	18.26	19.32	20.48	32.9	71.57	69.29	70.2	78.75	83.07	83.23	105.28	110.73	89.22	96.73	106.18
EBITDA per Share	3.83	3.69	3.79	3.35	7	7.44	11.03	14.66	16.06	14.91	21.82	14.04	12.79	17.75	17.41
Operating Income per Share	3.42	3.44	3.37	4.37	4.35	5.54	7.32	11.74	13.41	12.82	18.92	17.93	11.39	14.86	15.74
Basic EPS, GAAP	3.24	2.38	2.64	0.63	-3.1	-2.66	0.32	7.86	10.08	9.43	15.66	8.87	5.76	10.25	8.24
Basic EPS from Cont Ops	2.42	2.36	2.64	0.63	-3.1	-2.66	0.32	7.86	10.08	9.43	15.66	8.87	5.76	10.25	8.24
Diluted EPS, GAAP	3.22	2.37	2.62	0.62	-3.1	-2.66	0.32	7.76	9.96	9.35	15.53	8.81	5.72	10.18	8.18
Diluted EPS from Cont Ops	2.41	2.35	2.62	0.62	-3.1	-2.66	0.32	7.76	9.96	9.35	15.53	8.81	5.72	10.18	8.18
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	1.45	3.56	3.83	4.88	2.39	7.37	9.02	14.66	12.69	18	20	9.35	-0.08	19.67	18.04
Free Cash Flow per Basic Share	0.93	3.05	3.39	4.12	- -	5.87	8.07	13.46	11.56	16.75	18.9	7.91	-1.77	18.53	16.35
Cash & Equivalents per Share	4.2	7.64	8.21	8.09	3.68	2.95	1.16	0.82	0.56	3.14	6.22	2.04	2.67	17.49	2.52
Book Value per Share	14.91	16.83	19.04	20.13	17.12	14.98	15.67	24.78	34.05	40.1	55.86	53.12	59.09	69.62	72.35
Tangible Book Value per Share	13.14	14.2	14.58	-47.99	-45.13	-40.58	-36.25	-25.84	-19.59	-23.31	-14.04	-34.91	-26.98	-14.11	-39.28