Teledyne Technologies Incorporated Financial Ratios — TDY

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 (%)	30.68	15.76	15.22	15.36	12.06	10.5	11.21	14.31	14.76	12.85	12.54	18.92	17.7	13.99	13.35
Return on Assets (%)	15.08	7.75	7.17	7.76	7.02	6.95	6.86	8.72	9.59	8.32	4.56	5.48	6.13	5.7	6.07
Return on Capital (%)	23.66	11.67	11.1	11.21	8.97	8.32	8.82	10.96	11.92	10.53	8.7	10.59	11.13	9.78	10
Return on Invested Capital (%)	13	11.37	10.36	10.64	9.96	8.88	9.84	11.81	12.8	10.88	6.63	7.1	7.79	7.35	7.39
Gross Margin (%)	33.53	35.17	35.86	37.88	37.87	38.16	37.63	38.28	39.3	38.26	39.91	42.69	43.29	42.94	42.76
EBITDA Margin (%)	15.01	15.11	14.17	16.24	16.19	15.25	16.69	18.25	19.08	19.32	21.59	23.9	23.97	23.84	24.3
Operating Margin (%)	11.7	11.43	10.28	12.3	12.26	11.19	12.36	14.36	15.54	15.56	13.53	17.81	18.36	18.37	18.8
Incremental Operating Margin (%)	16.36	8.58	-1.33	97.83	13.35	27.8	17.89	31.85	28.69	14.99	9.44	41.23	35.05	20.87	24.29
Pretax Margin (%)	10.9	10.73	9.58	11.78	11.24	11.22	11.02	13.57	14.97	15.22	11.57	16.64	17.02	16.54	17.9
Profit Margin (%)	13.14	7.71	7.91	9.09	8.52	8.88	8.73	11.5	12.72	13.02	9.65	14.45	15.72	14.45	14.63
Net Income to Common Margin (%)	13.14	7.71	7.91	9.09	8.52	8.88	8.73	11.5	12.72	13.02	9.65	14.45	15.72	14.45	14.63
Effective Tax Rate (%)	32.84	28.66	17.63	23.57	24.28	20.89	20.84	15.26	15.07	14.43	16.58	13.13	7.54	12.5	18.16
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	30.68	15.76	15.22	15.36	12.06	10.5	11.21	14.31	14.76	12.85	12.54	18.92	17.7	13.99	13.35

Credit (USD)

MCP API Chat

	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	313	558	552	705	781	618	1,073	748	851	778	4,099	3,921	3,245	2,789	2,642
ST Debt	1	2	4	86	19	102	4	137	101	98	- -	300	600	30	482
LT Debt	311	556	549	619	762	516	1,069	610	750	681	4,099	3,620	2,645	2,758	2,160
Total Debt/EBITDA	1.07	1.74	1.67	1.81	2.1	1.88	2.47	1.41	1.41	1.31	4.12	3.01	2.4	2.06	1.78
Net Debt/EBITDA	0.9	1.59	1.47	1.45	1.87	1.58	2.31	1.14	1.08	0.18	3.64	2.52	1.92	1.48	1.43
Total Debt/EBIT	1.38	2.3	2.3	2.39	2.77	2.57	3.34	1.79	1.73	1.62	6.57	4.03	3.14	2.68	2.3
Net Debt/EBIT	1.16	2.11	2.02	1.91	2.47	2.16	3.11	1.45	1.32	0.22	5.81	3.38	2.51	1.92	1.85
EBITDA to Interest Expense	17.99	18.06	16.25	20.46	15.56	14.13	13.13	20.77	28.74	38.97	10.97	14.61	17.47	23.34	24.93
EBITDA-CapEx/Interest Expense	15.41	14.39	12.69	18.17	13.6	10.35	11.37	17.36	24.53	34.31	9.85	13.57	15.99	21.9	22.97
EBIT to Interest Expense	14.02	13.66	11.78	15.5	11.79	10.37	9.72	16.34	23.41	31.38	6.88	10.89	13.38	17.99	19.29
Interest Expense	16	18	20	19	24	23	33	26	21	15	91	89	77	58	60
Common Equity/Total Assets	52.53	46.68	47.56	53.32	63.37	68.94	55.64	66.26	63.9	65.46	26.15	31.78	37.5	44.13	46.72
Long-Term Debt/Equity (%)	31.64	46.22	36.15	42.15	56.66	33.18	54.91	27.36	27.63	21.09	53.78	44.3	28.67	28.87	20.54
Long-Term Debt/Capital (%)	24.39	32.02	28.78	27.24	30.43	20.38	33.28	18.65	19.86	16.58	52.07	42.66	30.41	30.44	22.08
Long-Term Debt/Total Assets (%)	17.05	23.11	19.96	21.62	28.03	18.59	27.8	16.02	16.38	13.39	28.41	25.22	18.2	19.42	14.13
Total Debt/Equity (%)	31.79	46.39	36.38	48.01	58.08	39.75	55.1	33.52	31.33	24.11	53.78	47.97	35.17	29.19	25.13
Total Debt/Capital (%)	24.5	32.13	28.96	31.03	31.19	24.41	33.39	22.85	22.52	18.96	52.07	46.2	37.31	30.77	27.01
Total Debt/Total Assets (%)	17.13	23.2	20.08	24.63	28.73	22.27	27.89	19.62	18.57	15.31	28.41	27.31	22.34	19.64	17.29
Net Debt to Equity	26.77	42.58	32.03	38.39	51.74	33.4	51.46	27.13	23.98	3.26	47.56	40.16	28.14	20.92	20.19
Net Debt/Capital (%)	21.46	30.29	26.41	26.45	28.77	21.35	31.89	19.33	18.2	3.07	48.99	41.82	32.26	23.77	22.51
EBITDA	291	321	331	389	372	328	435	530	604	596	996	1,305	1,351	1,352	1,486
EBITDA-CapEx	250	256	259	345	325	240	376	443	515	525	894	1,212	1,236	1,268	1,369
Operating Income (Loss)	227	243	240	294	282	240	322	417	492	480	624	972	1,034	1,042	1,150

Liquidity (USD)

MCP API Chat

	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	0.15	0.11	0.16	0.26	0.22	0.2	0.13	0.2	0.26	0.88	0.32	0.42	0.37	0.52	0.19
Current Ratio	1.8	1.83	1.91	1.75	2.1	1.69	1.87	1.55	1.72	2.26	1.62	1.85	1.69	2.33	1.64
Quick Ratio	0.96	0.97	1.06	1.01	1.16	0.96	1.02	0.98	1.13	1.7	1.04	1.18	1.05	1.48	0.92
CFO/Avg Current Liab	0.64	0.51	0.49	0.6	0.45	0.71	0.72	0.71	0.65	0.81	0.73	0.32	0.51	0.79	0.76
Common Equity/Total Assets	52.53	46.68	47.56	53.32	63.37	68.94	55.64	66.26	63.9	65.46	26.15	31.78	37.5	44.13	46.72
Long-Term Debt/Equity (%)	31.64	46.22	36.15	42.15	56.66	33.18	54.91	27.36	27.63	21.09	53.78	44.3	28.67	28.87	20.54
Long-Term Debt/Capital (%)	24.39	32.02	28.78	27.24	30.43	20.38	33.28	18.65	19.86	16.58	52.07	42.66	30.41	30.44	22.08
Long-Term Debt/Total Assets (%)	17.05	23.11	19.96	21.62	28.03	18.59	27.8	16.02	16.38	13.39	28.41	25.22	18.2	19.42	14.13
Total Debt/Equity (%)	31.79	46.39	36.38	48.01	58.08	39.75	55.1	33.52	31.33	24.11	53.78	47.97	35.17	29.19	25.13
Total Debt/Capital (%)	24.5	32.13	28.96	31.03	31.19	24.41	33.39	22.85	22.52	18.96	52.07	46.2	37.31	30.77	27.01
Total Debt/Total Assets (%)	17.13	23.2	20.08	24.63	28.73	22.27	27.89	19.62	18.57	15.31	28.41	27.31	22.34	19.64	17.29
CFO/Total Liabilities	25.72	15.73	16.5	20.66	15.31	25.98	19.73	28.29	25.85	33.34	12.11	7.88	15.77	25.66	24.97
CFO/CapEx	5.19	2.9	2.8	6.62	4.47	3.62	6.41	5.15	5.45	8.67	8.12	5.26	7.28	14.24	10.16
Altman's Z-Score	6.12	5.47	5.46	5.79	5.96	6.61	6.36	7.63	8.62	8.83	5.33	5.93	6.66	7.54	7.71

Working Capital (USD)

MCP API Chat

	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	7.74	7.48	6.96	6.68	6.51	6.3	7.12	7.21	7.22	7.16	7.89	6.61	6.32	6.3	6.46
Days Sales Outstanding	47.15	48.81	52.47	54.67	56.07	57.91	51.26	50.62	50.59	51	46.26	55.21	57.75	57.96	56.51
Inventory Turnover	6.59	5.51	5.21	4.91	4.6	4.27	4.55	4.69	5.07	5.14	5.04	3.81	3.53	3.53	3.58
Days Inventory Outstanding	55.38	66.25	70.02	74.38	79.38	85.57	80.28	77.9	72.01	70.95	72.41	95.88	103.26	103.35	102.06
Accounts Payable Turnover	13.21	11.5	10.22	9.71	9.53	9.69	10.35	8.37	7.81	7.43	9.1	6.7	7.24	8.07	8.04
Accounts Payable Turnover Days	27.64	31.74	35.71	37.6	38.29	37.65	35.27	43.62	46.71	49.1	40.11	54.49	50.42	45.24	45.41
Cash Conversion Cycle	74.9	83.32	86.77	91.45	97.16	105.84	96.27	84.9	75.89	72.85	78.56	96.61	110.6	116.08	113.16
Inventory to Cash Days	-8.24	-17.43	-17.55	-19.71	-23.3	-27.66	-29.02	-27.29	-21.42	-19.95	-26.15	-40.67	-45.51	-45.39	-45.56
Inventories	219	281	294	312	309	314	400	364	393	347	753	891	918	914	1,043
Raw Materials	107	129	131	143	142	146	200	206	231	228	480	564	561	559	649
Work In Process	105	146	152	154	149	148	158	118	108	58	123	157	185	190	210
Finished Goods	28	30	41	43	46	43	54	50	62	62	150	170	172	165	184
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	7	- -	- -	- -	- -	- -

Enterprise Value (USD)

MCP API Chat

	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	1,999	2,418	3,490	3,766	3,061	4,319	6,438	7,473	12,665	14,484	20,399	18,761	21,124	21,678	23,588
- Cash & Cash Equivalents	49	46	66	141	85	99	71	142	200	673	475	638	648	650	352
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	5	56	47	41	- -	- -	- -	- -	- -	- -	- -	4	5	6	- -
+ Total Debt	313	558	552	705	781	618	1,073	748	851	778	4,099	3,921	3,245	2,789	2,642
Enterprise Value	2,267	2,986	4,023	4,371	3,757	4,838	7,440	8,078	13,316	14,590	24,024	22,047	23,725	23,823	25,878
Total Capital	1,277	1,737	1,908	2,272	2,502	2,531	3,213	3,272	3,777	4,107	7,873	8,487	8,698	9,062	9,783
Total Debt/Capital (%)	24.5	32.13	28.96	31.03	31.19	24.41	33.39	22.85	22.52	18.96	52.07	46.2	37.31	30.77	27.01
Total Debt / EV	0.14	0.19	0.14	0.16	0.21	0.13	0.14	0.09	0.06	0.05	0.17	0.18	0.14	0.12	0.1
EV/Sales	1.17	1.4	1.72	1.83	1.63	2.25	2.86	2.78	4.21	4.73	5.21	4.04	4.21	4.2	4.23
EV/EBITDA	7.78	9.29	12.14	11.24	10.1	14.76	17.12	15.25	22.06	24.47	24.12	16.9	17.56	17.63	17.41
EV/EBIT	9.98	12.28	16.74	14.84	13.34	20.12	23.13	19.39	27.08	30.39	38.48	22.67	22.94	22.87	22.51
EV/Cash Flow to Firm	9.97	14.79	18.28	14.45	16.46	14.43	18.56	17.24	26.64	23.09	26.68	39.06	26.14	19.17	20.87
EV/Free Cash Flow to Firm	8.42	11.18	13.74	12.64	13.65	11.44	16.2	14.55	22.63	20.74	23.98	33.56	23.2	17.96	19.06
Diluted Market Cap	2,046	2,434	3,491	3,894	3,193	4,366	6,576	7,662	12,995	14,856	20,399	19,076	21,377	22,093	24,209
Diluted Enterprise Value	2,314	3,002	4,024	4,499	3,889	4,886	7,578	8,267	13,646	14,961	24,024	22,362	23,978	24,238	26,498
EV per Share	62.21	80.35	105.9	119.24	108.85	137.79	209.34	223.83	364.35	394.83	514.52	469.96	501.25	510.05	560.31
TTM Sales	1,942	2,127	2,339	2,394	2,298	2,150	2,604	2,902	3,164	3,086	4,614	5,459	5,636	5,670	6,115
TTM EBITDA	291	321	331	389	372	328	435	530	604	596	996	1,305	1,351	1,352	1,486
TTM Operating Income	227	243	240	294	282	240	322	417	492	480	624	972	1,034	1,042	1,150
TTM Cash Flow to Firm	227	202	220	302	228	335	401	469	500	632	900	564	908	1,243	1,240
TTM Free Cash Flow to Firm	269	267	293	346	275	423	459	555	588	703	1,002	657	1,022	1,326	1,357

Multiples (USD)

MCP API Chat

	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	7.92	9.56	12.65	11.75	12.42	10.79	15.18	14.36	22.78	21.52	22.02	32.92	22.48	17.32	18.5
EV/EBIT	9.98	12.28	16.74	14.84	13.34	20.12	23.13	19.39	27.08	30.39	38.48	22.67	22.94	22.87	22.51
Enterprise Value	2,267	2,986	4,023	4,371	3,757	4,838	7,440	8,078	13,316	14,590	24,024	22,047	23,725	23,823	25,878
Low Price	43.56	54.74	65.8	87.5	83.08	73.66	119.67	172.8	198.15	195.34	350.01	325	364.98	355.41	419
EV/Sales	1.17	1.4	1.72	1.83	1.63	2.25	2.86	2.78	4.21	4.73	5.21	4.04	4.21	4.2	4.23
EV/EBITDA	7.78	9.29	12.14	11.24	10.1	14.76	17.12	15.25	22.06	24.47	24.12	16.9	17.56	17.63	17.41
Price/Earnings	7.83	14.74	18.86	17.3	15.64	22.62	28.34	22.39	31.48	36.04	45.81	23.79	23.85	26.46	26.36
Price/Earnings Average	7.23	13.99	16.36	16.31	17.42	18.37	22.62	22.53	25.29	30.95	44.28	24.05	21.95	24.31	26.5
Price/Earnings High	8.7	15.18	19.25	18.38	19.71	23.79	29.18	27.12	31.94	36.68	48.8	29.39	23.98	28.05	30.76
Price/Earnings Low	6.22	12.4	13.51	14.73	14.64	13.55	18.72	18.68	18	17.96	36.7	19.33	19.5	20.26	21.63
Price/Book Value	2.08	2.15	2.67	2.47	1.78	2.26	3.01	2.96	4.33	4.35	5.41	4.11	3.88	3.46	3.3
Price/Book Value Average	1.92	2.04	2.31	2.33	1.98	1.83	2.4	2.98	3.48	3.74	5.23	4.16	3.57	3.18	3.32
Price/Book Value High	2.31	2.22	2.72	2.62	2.24	2.37	3.1	3.59	4.39	4.43	5.76	5.08	3.9	3.67	3.85
Price/Book Value Low	1.66	1.81	1.91	2.1	1.67	1.35	1.99	2.47	2.47	2.17	4.33	3.34	3.17	2.65	2.71
Price/Tangible Book Value	23.55	-46.06	16.62	93.45	-77.7	34.19	-28.2	49.75	54.26	21.65	-6.57	-8.76	-20.02	-48.39	-86.15
Price/Tangible Book Value Average	21.72	-43.74	14.41	88.09	-86.59	27.76	-22.51	50.07	43.59	18.59	-6.35	-8.86	-18.43	-44.46	-86.6
Price/Tangible Book Value High	26.15	-47.45	16.96	99.31	-97.95	35.96	-29.04	60.27	55.05	22.04	-7	-10.83	-20.13	-51.29	-100.53
Price/Tangible Book Value Low	18.7	-38.75	11.9	79.59	-72.78	20.48	-18.63	41.52	31.03	10.79	-5.26	-7.12	-16.37	-37.05	-70.68
Price/Sales	1.03	1.14	1.49	1.57	1.33	2.01	2.47	2.58	4	4.69	4.42	3.44	3.75	3.82	3.86
Price/Sales Average	0.95	1.08	1.29	1.48	1.48	1.63	1.97	2.59	3.22	4.03	4.27	3.47	3.45	3.51	3.88
Price/Sales High	1.14	1.17	1.52	1.67	1.68	2.11	2.55	3.12	4.06	4.78	4.71	4.25	3.77	4.05	4.5
Price/Sales Low	0.82	0.96	1.07	1.34	1.25	1.2	1.63	2.15	2.29	2.34	3.54	2.79	3.07	2.93	3.16
Price/Cash Flow	9.23	12.78	17.16	13.08	14.56	13.62	17.18	16.72	26.27	23.4	24.74	38.54	25.26	18.19	19.8
Price/Cash Flow Average	8.51	12.14	14.88	12.33	16.23	11.06	13.72	16.83	21.1	20.1	23.91	38.96	23.25	16.71	19.9
Price/Cash Flow High	10.25	13.17	17.52	13.9	18.36	14.33	17.69	20.26	26.65	23.82	26.35	47.6	25.4	19.28	23.11
Price/Cash Flow Low	7.33	10.75	12.3	11.14	13.64	8.16	11.35	13.95	15.02	11.66	19.82	31.32	20.66	13.93	16.24
Price/Free Cash Flow Average	7.31	9.08	10.97	11.08	13.84	8.76	12.12	14.45	18.3	18.48	21.29	33.28	20.69	15.91	18.6
Price/Free Cash Flow High	8.8	9.85	12.91	12.49	15.65	11.35	15.63	17.39	23.11	21.91	23.46	40.67	22.6	18.36	21.59
Price/Free Cash Flow Low	6.29	8.04	9.06	10.01	11.63	6.46	10.03	11.98	13.02	10.72	17.64	26.76	18.38	13.26	15.18
EV/Sales Average	1.09	1.35	1.52	1.74	1.79	1.87	2.36	2.8	3.42	4.06	5.06	4.08	3.91	3.89	4.25
EV/Sales High	1.28	1.44	1.75	1.92	1.98	2.35	2.93	3.33	4.27	4.81	5.49	4.85	4.23	4.43	4.88
EV/Sales Low	0.96	1.22	1.3	1.59	1.55	1.44	2.02	2.36	2.49	2.37	4.33	3.4	3.53	3.31	3.54
EV/EBITDA Average	7.25	8.91	10.74	10.69	11.04	12.28	14.13	15.34	17.93	21.03	23.43	17.06	16.32	16.33	17.5
EV/EBITDA High	8.54	9.52	12.36	11.85	12.24	15.44	17.56	18.24	22.36	24.9	25.45	20.28	17.65	18.59	20.06
EV/EBITDA Low	6.37	8.1	9.15	9.81	9.58	9.47	12.09	12.92	13.08	12.28	20.05	14.21	14.71	13.87	14.56
EV/EBIT Average	9.3	11.78	14.81	14.11	14.58	16.74	19.09	19.5	22.01	26.13	37.39	22.88	21.31	21.18	22.61
EV/EBIT High	10.95	12.58	17.04	15.64	16.17	21.04	23.72	23.18	27.45	30.93	40.61	27.21	23.05	24.12	25.93
EV/EBIT Low	8.17	10.7	12.62	12.94	12.65	12.91	16.34	16.42	16.05	15.25	31.98	19.06	19.22	18	18.82
Last Price	54.85	65.07	91.86	102.74	88.7	123	181.15	207.07	346.54	391.98	436.89	399.91	446.29	464.13	510.73
High Price	60.91	67.03	93.77	109.18	111.81	129.36	186.54	250.87	351.52	398.99	465.4	493.97	448.71	492	595.99
Enterprise Value Average	2,112	2,864	3,559	4,155	4,107	4,025	6,141	8,125	10,824	12,543	23,343	22,252	22,043	22,063	26,001
Enterprise Value High	2,488	3,059	4,096	4,607	4,555	5,061	7,631	9,658	13,499	14,849	25,355	26,460	23,839	25,125	29,816
Enterprise Value Low	1,856	2,602	3,033	3,812	3,563	3,105	5,255	6,841	7,893	7,324	19,967	18,533	19,876	18,745	21,641

Shares Outstanding	36	37	38	37	35	35	36	36	37	37	47	47	47	47	46
Diluted Weighted Avg Shares	37	37	38	38	36	36	36	37	38	38	47	48	48	48	47
Basic Weighted Avg Shares	36	37	38	37	35	35	36	36	37	37	47	47	47	47	46
Revenue per Share	53.28	57.24	61.56	65.31	66.58	61.23	73.26	80.41	86.56	83.52	98.82	116.36	119.06	121.4	132.41
EBITDA per Share	7.99	8.65	8.72	10.61	10.78	9.34	12.23	14.68	16.52	16.14	21.33	27.81	28.54	28.94	32.18
Operating Income per Share	6.23	6.54	6.33	8.03	8.16	6.85	9.05	11.54	13.45	12.99	13.37	20.73	21.85	22.3	24.9
Basic EPS, GAAP	7	4.42	4.87	5.94	5.67	5.44	6.39	9.25	11.01	10.88	9.54	16.81	18.71	17.54	19.37
Basic EPS from Cont Ops	3.9	4.38	4.86	5.88	5.66	5.44	6.39	9.25	11.01	10.88	9.54	16.82	18.73	17.57	19.39
Diluted EPS, GAAP	6.84	4.39	4.87	5.74	5.44	5.38	6.26	9.02	10.73	10.6	9.54	16.53	18.49	17.21	18.88
Diluted EPS from Cont Ops	3.81	4.35	4.86	5.69	5.43	5.38	6.26	9.02	10.73	10.6	9.54	16.54	18.51	17.24	18.9
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	5.94	5.09	5.35	7.85	6.09	9.03	10.54	12.38	13.19	16.75	17.66	10.38	17.66	25.52	25.79
Free Cash Flow per Basic Share	4.8	3.33	3.44	6.67	4.73	6.53	8.9	9.98	10.77	14.82	15.48	8.4	15.24	23.73	23.25
Cash & Equivalents per Share	1.36	1.23	1.74	3.86	2.47	2.81	1.99	3.95	5.46	18.22	10.17	13.6	13.7	13.91	7.63
Book Value per Share	26.32	30.23	34.44	41.63	49.89	54.48	60.21	69.94	80.07	90.07	80.82	97.25	115.1	134.18	154.62
Tangible Book Value per Share	2.33	-1.41	5.53	1.1	-1.14	3.6	-6.42	4.16	6.39	18.1	-66.53	-45.63	-22.29	-9.59	-5.93

Teledyne Technologies Incorporated

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)