Stryker Corporation Financial Ratios — SYK.DE 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 (%)	21.4	18.69	13.39	6.75	18.66	19.72	11.4	35.84	18.44	13.17	15.33	16.65	20.02	16.92	16.61
Return on Assets (%)	11.67	10.24	6.95	3.12	8.59	8.99	4.79	14.38	7.26	4.96	5.78	6.59	8.24	7.22	7.15
Return on Capital (%)	17.86	14.9	10.29	4.68	12.3	11.93	6.36	- -	9.57	6.48	7.6	8.76	12.06	10.79	10.75
Return on Invested Capital (%)	15.85	14.64	14.02	7.21	14.07	13.78	7.24	- -	10.34	7.17	8.61	9.56	10.98	12.05	9.96
Gross Margin (%)	66.16	67.88	66.72	65.7	66.38	66.26	65.73	65.72	65.14	63.11	64.11	62.76	63.7	63.91	63.96
EBITDA Margin (%)	24.61	25.32	24.22	24.65	25.68	25.42	25.01	24.14	24.74	21.27	21.49	22.27	24.16	25.3	24.89
Operating Margin (%)	21.21	22.12	20.82	20.74	21.69	20.6	19.85	18.82	19.52	15.61	15.71	16.86	19.14	20.65	20.14
Incremental Operating Margin (%)	-11.45	43.71	-10.16	19.72	55.35	12.76	12.24	7.78	26.89	124.77	16.21	31.62	39.68	35.38	15.59
Pretax Margin (%)	20.3	19.7	13.44	11.99	17.44	16.96	16.58	17.32	17.21	13.62	13.33	14.54	17.92	15.45	17.97
Profit Margin (%)	16.19	14.99	11.15	5.32	14.47	14.54	8.2	26.12	13.99	11.14	11.66	12.78	15.44	13.25	12.92
Net Income to Common Margin (%)	16.19	14.99	11.15	5.32	14.47	14.54	8.2	26.12	13.99	11.14	11.66	12.78	15.44	13.25	12.92
Effective Tax Rate (%)	20.23	23.87	17	55.6	17.06	14.26	50.56	- -	18.7	18.17	12.58	12.11	13.83	14.29	28.09
Dvd Payout Ratio (%)	20.74	24.96	39.86	89.71	36.21	34.49	62.35	19.79	37.35	53.97	47.64	44.57	35.99	40.73	39.56
Sustainable Growth Rate (%)	16.96	14.03	8.05	0.69	11.9	12.92	4.29	28.75	11.56	6.06	8.03	9.23	12.82	10.03	10.04

Credit (USD)

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	1,768	1,762	2,764	3,973	3,998	6,914	7,222	9,859	11,090	13,991	12,479	13,048	12,995	13,597	15,859
ST Debt	17	16	25	727	768	228	632	1,373	859	761	7	1,191	2,094	1,409	1,000
LT Debt	1,751	1,746	2,739	3,246	3,230	6,686	6,590	8,486	10,231	13,230	12,472	11,857	10,901	12,188	14,859
Total Debt/EBITDA	0.86	0.8	1.26	1.67	1.57	2.4	2.32	3	3.01	4.58	3.39	3.18	2.62	2.38	2.54
Net Debt/EBITDA	0.42	0.17	0.65	0.91	0.24	1.25	1.5	1.9	1.83	3.62	2.59	2.73	2.02	1.74	1.9
Total Debt/EBIT	1	0.92	1.47	1.98	1.85	2.96	2.92	3.85	3.82	6.25	4.64	4.19	3.31	2.91	3.13
Net Debt/EBIT	0.49	0.19	0.76	1.09	0.29	1.54	1.89	2.44	2.32	4.93	3.55	3.6	2.55	2.13	2.34
EBITDA to Interest Expense	60.12	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	13.64	13.98	10.3
EBITDA-CapEx/Interest Expense	53.47	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	12.06	12.13	9.05
EBIT to Interest Expense	51.82	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	10.81	11.41	8.33
Interest Expense	34	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	363	409	607
Common Equity/Total Assets	53.66	55.81	48.62	43.97	48.26	43.45	40.65	39.67	39.07	36.41	39.03	40.13	42.12	43.21	42.87
Long-Term Debt/Equity (%)	22.79	20.31	30.28	37.77	37.95	70.01	66.03	72.34	79.89	101.12	83.83	71.36	58.63	59.07	66.28
Long-Term Debt/Capital (%)	21.13	19.12	26.29	28.06	27.31	42.34	40.53	41.07	44.73	49.94	47.97	42.57	36.58	37.89	40.86
Long-Term Debt/Total Assets (%)	14.42	13.22	17.4	18.79	19.91	32.72	29.69	31.17	33.91	38.54	36.01	32.15	27.31	28.36	31.06
Total Debt/Equity (%)	23.01	20.5	30.55	46.22	46.97	72.4	72.36	84.05	86.59	106.93	83.88	78.53	69.89	65.9	70.74
Total Debt/Capital (%)	21.34	19.29	26.53	34.34	33.8	43.78	44.42	47.72	48.48	52.81	48	46.85	43.6	42.28	43.61
Total Debt/Total Assets (%)	14.56	13.34	17.56	22.99	24.64	33.83	32.54	36.21	36.76	40.75	36.03	35.38	32.56	31.64	33.15
Net Debt to Equity	11.23	4.27	15.75	25.34	7.27	37.68	46.89	53.22	52.73	84.44	64.09	67.43	53.91	48.2	52.85
Net Debt/Capital (%)	11.69	4.74	15.69	22.28	7.33	28.84	34.12	36.63	36.43	46.92	41.36	43.08	37.36	34.88	36.62
EBITDA	2,044	2,192	2,185	2,385	2,554	2,879	3,112	3,283	3,683	3,052	3,677	4,109	4,952	5,716	6,252
EBITDA-CapEx	1,818	1,982	1,990	2,152	2,284	2,389	2,514	2,711	3,034	2,565	3,152	3,521	4,377	4,961	5,491
Operating Income (Loss)	1,762	1,915	1,878	2,007	2,157	2,333	2,470	2,560	2,905	2,240	2,687	3,111	3,924	4,666	5,059

Liquidity (USD)

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	1.86	2.28	1.5	1.12	1.16	1.07	0.8	0.77	1.01	0.6	0.66	0.31	0.39	0.59	0.53
Current Ratio	3.92	4.34	3.14	1.95	2.27	2.5	2.29	2.02	2.51	1.93	2.2	1.63	1.58	1.95	1.89
Quick Ratio	2.63	3.05	2.07	1.47	1.64	1.7	1.43	1.25	1.66	1.14	1.33	0.87	0.86	1.11	1.04
CFO/Avg Current Liab	0.83	0.89	0.83	0.5	0.25	0.58	0.47	0.63	0.48	0.69	0.68	0.48	0.52	0.55	0.65
Common Equity/Total Assets	53.66	55.81	48.62	43.97	48.26	43.45	40.65	39.67	39.07	36.41	39.03	40.13	42.12	43.21	42.87
Long-Term Debt/Equity (%)	22.79	20.31	30.28	37.77	37.95	70.01	66.03	72.34	79.89	101.12	83.83	71.36	58.63	59.07	66.28
Long-Term Debt/Capital (%)	21.13	19.12	26.29	28.06	27.31	42.34	40.53	41.07	44.73	49.94	47.97	42.57	36.58	37.89	40.86
Long-Term Debt/Total Assets (%)	14.42	13.22	17.4	18.79	19.91	32.72	29.69	31.17	33.91	38.54	36.01	32.15	27.31	28.36	31.06
Total Debt/Equity (%)	23.01	20.5	30.55	46.22	46.97	72.4	72.36	84.05	86.59	106.93	83.88	78.53	69.89	65.9	70.74
Total Debt/Capital (%)	21.34	19.29	26.53	34.34	33.8	43.78	44.42	47.72	48.48	52.81	48	46.85	43.6	42.28	43.61
Total Debt/Total Assets (%)	14.56	13.34	17.56	22.99	24.64	33.83	32.54	36.21	36.76	40.75	36.03	35.38	32.56	31.64	33.15
CFO/Total Liabilities	32.13	35.95	28.17	20.52	12.72	17.59	12.76	16.84	12.62	15.42	16.52	12.95	17.41	18.99	19.84
CFO/CapEx	6.35	7.89	9.67	7.65	3.63	3.91	2.61	4.56	3.38	6.73	6.22	4.46	6.45	5.62	6.63
Altman's Z-Score	6.4	6.28	5.36	4.28	6.04	6.03	6.23	5.11	5.59	5.35	6.14	5.92	6.3	6.92	6.63

Working Capital (USD)

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	6.22	6.08	6.12	6.26	6.15	6.24	5.98	6	5.7	5.13	5.98	5.6	5.59	5.83	6.26
Days Sales Outstanding	58.64	60.02	59.64	58.29	59.34	58.48	61.08	60.78	64.07	71.14	61.05	65.16	65.26	62.61	58.32
Inventory Turnover	2.4	2.18	2.23	2.21	2.07	2.08	1.9	1.72	1.75	1.64	1.8	1.88	1.68	1.7	1.8
Days Inventory Outstanding	151.92	167.21	163.35	165.51	176.11	175.24	192.39	212.13	208.78	223.18	202.36	194.13	216.79	215.22	203.33
Accounts Payable Turnover	9.54	8.73	10.5	10.84	9.19	9.95	10.17	9.1	7.89	7.82	6.15	5.94	5.66	5.06	5.51
Accounts Payable Turnover Days	38.28	41.81	34.78	33.67	39.73	36.7	35.89	40.13	46.25	46.66	59.37	61.43	64.52	72.13	66.21
Cash Conversion Cycle	172.28	185.42	188.21	190.12	195.73	197.02	217.58	232.78	226.6	247.65	204.03	197.86	217.54	205.7	195.44
Inventory to Cash Days	-93.28	-107.19	-103.71	-107.22	-116.77	-116.76	-131.3	-151.34	-144.71	-152.04	-141.3	-128.97	-151.53	-152.6	-145.01
Inventories	1,283	1,265	1,422	1,588	1,639	2,030	2,465	2,955	2,980	3,494	3,314	3,995	4,843	4,774	5,310
Raw Materials	185	202	227	248	304	425	528	606	677	678	691	1,006	1,242	1,147	1,349
Work In Process	46	71	85	88	103	130	148	149	178	251	264	348	330	336	415
Finished Goods	1,052	992	1,110	1,252	1,232	1,475	1,789	2,200	2,125	2,565	2,359	2,641	3,271	3,291	3,546
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

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	22,038	22,135	22,986	20,249	36,063	45,857	58,816	55,338	77,985	90,269	101,854	92,989	113,377	138,768	134,703
- Cash & Cash Equivalents	905	1,395	1,339	1,795	3,379	3,316	2,542	3,616	4,337	2,943	2,944	1,844	2,971	3,652	4,011
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	14	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	1,768	1,762	2,764	3,973	3,998	6,914	7,222	9,859	11,090	13,991	12,479	13,048	12,995	13,597	15,859
Enterprise Value	20,388	19,612	21,770	19,222	35,982	49,387	63,259	61,498	84,650	101,236	111,314	104,109	123,319	147,872	146,462
Total Capital	8,285	9,132	10,419	11,570	11,827	15,793	16,259	20,661	22,875	26,491	25,997	27,851	29,804	32,163	36,369
Total Debt/Capital (%)	21.34	19.29	26.53	34.34	33.8	43.78	44.42	47.72	48.48	52.81	48	46.85	43.6	42.28	43.61
Total Debt / EV	0.09	0.09	0.13	0.21	0.11	0.14	0.11	0.16	0.13	0.14	0.11	0.13	0.11	0.09	0.11
EV/Sales	2.45	2.27	2.41	1.99	3.62	4.36	5.08	4.52	5.69	7.05	6.51	5.64	6.02	6.54	5.83
EV/EBITDA	9.97	8.95	9.96	8.06	14.09	17.15	20.33	18.73	22.98	33.17	30.27	25.34	24.9	25.87	23.43
EV/EBIT	11.57	10.24	11.59	9.58	16.68	21.17	25.61	24.02	29.14	45.19	41.43	33.46	31.43	31.69	28.95
EV/Cash Flow to Firm	13.95	11.84	11.54	10.79	36.68	25.79	40.58	23.56	38.64	30.89	34.11	39.68	30.65	32.2	26.72
EV/Free Cash Flow to Firm	12.08	10.5	10.46	9.54	28.76	20.54	29.33	19.33	29.81	26.9	29.39	32.41	26.82	27.65	23.47
Diluted Market Cap	22,209	22,274	23,199	20,479	36,474	46,397	59,776	56,255	79,215	91,423	103,286	93,972	114,602	140,443	136,218
Diluted Enterprise Value	23,072	22,641	24,624	22,657	37,093	49,995	64,470	62,498	85,968	102,471	112,821	105,176	124,626	150,388	148,066
EV per Share	52.75	51.53	57.5	50.78	95.54	132.02	169.14	164.39	226.34	269.6	295.26	275.27	324.87	388.12	383.21
TTM Sales	8,307	8,657	9,021	9,675	9,946	11,325	12,444	13,601	14,884	14,351	17,108	18,449	20,498	22,595	25,116
TTM EBITDA	2,044	2,192	2,185	2,385	2,554	2,879	3,112	3,283	3,683	3,052	3,677	4,109	4,952	5,716	6,252
TTM Operating Income	1,762	1,915	1,878	2,007	2,157	2,333	2,470	2,560	2,905	2,240	2,687	3,111	3,924	4,666	5,059
TTM Cash Flow to Firm	1,461	1,657	1,886	1,782	981	1,915	1,559	2,610	2,191	3,277	3,263	2,624	4,024	4,593	5,480
TTM Free Cash Flow to Firm	1,687	1,867	2,081	2,015	1,251	2,405	2,157	3,182	2,840	3,764	3,788	3,212	4,599	5,348	6,241

Multiples (USD)

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	13.38	11.93	11.15	10.16	29.16	19.29	27.71	17.68	27.89	24.29	27.27	29.26	26.74	28.11	23.47
EV/EBIT	11.57	10.24	11.59	9.58	16.68	21.17	25.61	24.02	29.14	45.19	41.43	33.46	31.43	31.69	28.95
Enterprise Value	20,388	19,612	21,770	19,222	35,982	49,387	63,259	61,498	84,650	101,236	111,314	104,109	123,319	147,872	146,462
Low Price	53.61	53.06	56.23	53.46	49.21	86.91	116.43	145.04	140.9	127.57	221.84	190.15	244	293.13	302.74
EV/Sales	2.45	2.27	2.41	1.99	3.62	4.36	5.08	4.52	5.69	7.05	6.51	5.64	6.02	6.54	5.83
EV/EBITDA	9.97	8.95	9.96	8.06	14.09	17.15	20.33	18.73	22.98	33.17	30.27	25.34	24.9	25.87	23.43
Price/Earnings	16.39	17.05	22.85	39.32	25.06	27.84	57.66	15.57	37.44	56.45	51.08	39.44	35.82	46.36	41.5
Price/Earnings Average	17.3	16.58	21.99	43	23.25	25.1	51.24	16.15	27.38	47.08	48.51	37.2	33.62	44.26	44.35
Price/Earnings High	19.42	17.36	22.85	45.06	27.54	28.23	58.82	18.06	38.52	58.15	53.16	45	37.23	50.75	47.96
Price/Earnings Low	15.4	15.56	21.16	39.29	12.88	19.74	42.69	15.27	25.3	29.96	41.94	30.5	29.26	37.31	35.65
Price/Book Value	3.38	3	3	2.67	4.61	5.16	6.52	5.12	6.62	7.22	7.53	6.28	6.75	7.47	6.57
Price/Book Value Average	3.57	2.92	2.89	2.91	4.27	4.66	5.79	5.31	4.84	6.02	7.16	5.93	6.33	7.14	7.02
Price/Book Value High	4.01	3.06	3	3.05	5.06	5.24	6.65	5.94	6.81	7.44	7.84	7.17	7.01	8.18	7.59
Price/Book Value Low	3.18	2.74	2.78	2.66	2.37	3.66	4.83	5.02	4.47	3.83	6.19	4.86	5.51	6.02	5.64
Price/Tangible Book Value	5.29	4.4	7.15	8.47	13.97	-146.04	-88.45	-55.56	-159.48	-17.2	-35.35	-29.53	-91.21	361.38	-52.78
Price/Tangible Book Value Average	5.58	4.28	6.88	9.26	12.96	-131.65	-78.6	-57.62	-116.64	-14.34	-33.57	-27.85	-85.62	345.01	-56.42
Price/Tangible Book Value High	6.27	4.48	7.15	9.71	15.35	-148.07	-90.23	-64.41	-164.09	-17.72	-36.79	-33.69	-94.79	395.56	-61
Price/Tangible Book Value Low	4.97	4.01	6.62	8.46	7.18	-103.55	-65.48	-54.48	-107.76	-9.13	-29.03	-22.84	-74.51	290.84	-45.34
Price/Sales	2.65	2.56	2.55	2.09	3.63	4.05	4.73	4.07	5.24	6.29	5.95	5.04	5.53	6.14	5.36
Price/Sales Average	2.8	2.49	2.45	2.29	3.36	3.65	4.2	4.22	3.83	5.25	5.65	4.75	5.19	5.86	5.73
Price/Sales High	3.14	2.6	2.55	2.4	3.98	4.11	4.82	4.72	5.39	6.48	6.2	5.75	5.75	6.72	6.2
Price/Sales Low	2.49	2.33	2.36	2.09	1.86	2.87	3.5	3.99	3.54	3.34	4.89	3.9	4.52	4.94	4.61
Price/Cash Flow	15.37	13.36	12.19	11.36	36.76	23.95	37.73	21.2	35.59	27.55	31.21	35.44	30.55	32.71	26.71
Price/Cash Flow Average	16.22	12.99	11.73	12.43	34.1	21.59	33.53	21.99	26.03	22.97	29.64	33.43	28.68	31.23	28.54
Price/Cash Flow High	18.22	13.6	12.19	13.02	40.4	24.28	38.49	24.58	36.62	28.38	32.49	40.43	31.75	35.81	30.86
Price/Cash Flow Low	14.45	12.19	11.29	11.36	18.89	16.98	27.93	20.79	24.05	14.62	25.63	27.41	24.96	26.33	22.94
Price/Free Cash Flow Average	14.12	11.6	10.73	11.11	27.04	17.39	24.63	18.33	20.4	20.25	25.89	27.6	25.1	26.83	25.08
Price/Free Cash Flow High	15.86	12.15	11.15	11.65	32.04	19.56	28.27	20.49	28.7	25.02	28.38	33.38	27.79	30.76	27.12
Price/Free Cash Flow Low	12.58	10.89	10.32	10.16	14.98	13.68	20.52	17.34	18.85	12.89	22.39	22.63	21.84	22.62	20.16
EV/Sales Average	2.9	2.53	2.61	2.51	3.43	3.97	4.58	4.68	4.29	6.02	6.21	5.36	5.68	6.3	6.2
EV/Sales High	3.25	2.65	2.71	2.62	4.05	4.42	5.2	5.18	5.84	7.25	6.75	6.36	6.24	7.16	6.67
EV/Sales Low	2.6	2.38	2.52	2.32	1.93	3.19	3.88	4.45	3.99	4.11	5.45	4.51	5.01	5.38	5.08
EV/EBITDA Average	11.8	9.98	10.78	10.2	13.34	15.61	18.3	19.38	17.32	28.28	28.9	24.07	23.51	24.92	24.92
EV/EBITDA High	13.2	10.45	11.17	10.64	15.76	17.4	20.79	21.44	23.62	34.09	31.42	28.55	25.82	28.31	26.8
EV/EBITDA Low	10.56	9.38	10.39	9.4	7.5	12.54	15.5	18.43	16.14	19.32	25.34	20.23	20.73	21.28	20.4
EV/EBIT Average	13.69	11.43	12.54	12.12	15.79	19.26	23.06	24.85	21.96	38.54	39.55	31.8	29.67	30.52	30.8
EV/EBIT High	15.32	11.96	13	12.65	18.66	21.47	26.19	27.5	29.95	46.44	43	37.71	32.58	34.69	33.11
EV/EBIT Low	12.25	10.74	12.09	11.17	8.88	15.48	19.53	23.63	20.46	26.32	34.67	26.72	26.16	26.07	25.21
Last Price	57.02	58.16	60.71	53.5	95.76	122.58	157.26	147.92	208.52	240.4	270.17	245.87	298.67	364.22	352.44
High Price	67.59	59.21	60.73	61.31	105.23	124.28	160.43	171.48	214.54	247.64	281.17	280.54	310.38	398.68	407.31
Enterprise Value Average	24,129	21,885	23,548	24,323	34,070	44,936	56,960	63,629	63,792	86,324	106,260	98,916	116,445	142,427	155,824
Enterprise Value High	26,987	22,902	24,417	25,383	40,249	50,091	64,694	70,395	86,992	104,035	115,537	117,304	127,844	161,841	167,523
Enterprise Value Low	21,582	20,563	22,712	22,414	19,150	36,112	48,238	60,504	59,450	58,951	93,170	83,118	102,646	121,628	127,554

Shares Outstanding	381	380	378	378	373	375	374	374	374	376	378	379	380	381	382
Diluted Weighted Avg Shares	390	383	382	383	381	378	380	380	380	380	382	382	384	386	386
Basic Weighted Avg Shares	386	381	379	378	377	374	374	374	374	376	377	378	380	381	382
Revenue per Share	21.49	22.75	23.83	25.56	26.41	30.27	33.27	36.36	39.8	38.22	45.38	48.78	54	59.3	65.71
EBITDA per Share	5.29	5.76	5.77	6.3	6.78	7.7	8.32	8.78	9.85	8.13	9.75	10.86	13.05	15	16.36
Operating Income per Share	4.56	5.03	4.96	5.3	5.73	6.24	6.6	6.84	7.77	5.97	7.13	8.23	10.34	12.25	13.24
Basic EPS, GAAP	3.48	3.41	2.66	1.36	3.82	4.4	2.73	9.5	5.57	4.26	5.29	6.23	8.34	7.86	8.49
Basic EPS from Cont Ops	3.48	3.41	2.66	1.36	3.82	4.4	2.73	9.5	5.57	4.26	5.29	6.23	8.34	7.86	8.49
Diluted EPS, GAAP	3.45	3.39	2.63	1.35	3.78	4.35	2.68	9.34	5.48	4.2	5.22	6.17	8.25	7.76	8.4
Diluted EPS from Cont Ops	3.45	3.39	2.63	1.35	3.78	4.35	2.68	9.34	5.48	4.2	5.22	6.17	8.25	7.76	8.4
Dividend per Share	0.72	0.85	1.06	1.22	1.38	1.52	1.7	1.88	2.08	2.3	2.52	2.78	3	3.2	3.36
Cash Flow per Share	3.71	4.35	4.98	4.71	2.6	5.12	4.17	6.98	5.86	8.73	8.66	6.94	9.78	11.13	13.2
Free Cash Flow per Basic Share	3.13	3.8	4.47	4.09	1.89	3.81	2.57	5.45	4.12	7.43	7.26	5.38	8.26	9.15	11.21
Cash & Equivalents per Share	8.84	11.26	10.51	13.21	10.83	9.05	7.47	9.89	11.83	8.05	8.01	5.1	8.04	11.79	10.73
Book Value per Share	16.86	19.36	20.22	20.07	20.79	23.73	24.13	28.87	31.51	33.29	35.86	39.14	44.28	48.73	53.66
Tangible Book Value per Share	10.79	13.22	8.49	6.32	6.85	-0.84	-1.78	-2.66	-1.31	-13.98	-7.64	-8.33	-3.27	1.01	-6.68

Stryker Corporation

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)