Illumina, Inc. Financial Ratios — ILU 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 (%)	7.62	12.64	8.79	23.59	27.9	22.89	29.36	25.39	23.94	14.1	9.87	-50.8	-18.81	-30.13	33.36
Return on Assets (%)	4.29	6.35	4.49	11.11	13.15	11.62	15.22	13.52	14.04	8.8	6.68	-32.07	-10.38	-14.9	13.13
Return on Capital (%)	6.44	8.75	6.86	14.98	17.53	16.1	20.9	18.53	17.19	10.59	8.19	- -	- -	- -	18.09
Return on Invested Capital (%)	7.62	6.68	4.57	15.51	16.65	13.63	10.22	15.36	13.96	6.71	-1.06	- -	- -	- -	12.07
Gross Margin (%)	67.18	67.35	64.16	69.72	69.77	69.47	66.35	69.01	69.63	68.01	69.69	64.83	60.92	65.44	66.08
EBITDA Margin (%)	25.45	23.17	16.33	33.7	33.33	30.36	27.69	31.86	33.11	23.68	2.83	-82.57	-14.14	-10.96	24.8
Operating Margin (%)	23.72	22.33	17.88	23.82	28.47	24.1	22.02	26.49	27.8	17.91	-2.72	7.72	-4.93	13.72	18.81
Incremental Operating Margin (%)	30.89	6.64	- -	43	52.6	- -	7.91	47.68	48.57	133.22	- -	822.41	720	- -	- -
Pretax Margin (%)	12.6	19.38	11.21	24.11	26.26	23.39	37.9	26.82	31.56	26.43	19.53	-94.59	-24.8	-26.97	25.01
Profit Margin (%)	8.21	13.17	8.82	18.98	20.81	19.31	26.38	24.78	28.28	20.25	16.84	-96.07	-25.78	-27.97	19.57
Net Income to Common Margin (%)	8.21	13.17	8.82	18.98	20.81	19.31	26.38	24.78	28.28	20.25	16.84	-96.07	-25.78	-27.97	19.57
Effective Tax Rate (%)	34.89	32.05	21.35	21.26	21.44	23.71	35	12.53	11.45	23.36	13.8	- -	- -	- -	21.73
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	7.62	12.64	8.79	23.59	27.9	22.89	29.36	25.39	23.94	14.1	9.87	-50.8	-18.81	-30.13	33.36

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	807	842	869	1,291	1,100	1,281	1,336	1,997	1,881	1,906	2,540	3,555	2,262	2,622	2,553
ST Debt	- -	37	29	304	84	225	154	1,107	45	562	71	1,324	86	578	577
LT Debt	807	805	839	987	1,016	1,056	1,182	890	1,836	1,344	2,469	2,231	2,176	2,044	1,976
Total Debt/EBITDA	3.01	3.17	3.74	2.06	1.49	1.76	1.75	1.88	1.6	2.49	19.84	-0.94	-3.55	-5.47	2.37
Net Debt/EBITDA	1.88	1.53	0.68	1.04	0.43	0.44	-0.04	0.8	-0.77	-0.82	3.62	-0.19	-0.69	-1.8	0.53
Total Debt/EBIT	4.05	4.2	6.48	2.51	1.79	2.18	2.2	2.26	1.91	3.29	-20.65	-0.85	-2.12	-3.15	3.16
Net Debt/EBIT	2.53	2.03	1.17	1.27	0.52	0.55	-0.05	0.97	-0.91	-1.08	-3.76	-0.17	-0.41	-1.03	0.71
EBITDA to Interest Expense	7.72	7.04	5.85	15.03	17.21	22.06	20.59	18.63	22.56	15.65	2.1	-145.58	-8.27	-4.79	10.66
EBITDA-CapEx/Interest Expense	5.44	4.9	3.56	11.62	13.88	13.85	12.16	13.44	18.54	11.8	-1.31	-163.5	-10.82	-6.07	9.2
EBIT to Interest Expense	7.2	6.79	6.4	10.63	14.7	17.52	16.38	15.49	18.94	11.84	-2.02	13.62	-2.88	6	8.09
Interest Expense	35	38	40	42	43	33	37	57	52	49	61	26	77	100	101
Common Equity/Total Assets	48.97	51.38	50.78	43.8	50.13	51.32	52.29	54	63.05	61.89	70.58	53.86	56.82	37.65	40.98
Long-Term Debt/Equity (%)	75.09	61.08	54.74	67.46	54.94	46.52	43	23.15	39.8	28.63	22.99	33.81	37.88	86.14	72.57
Long-Term Debt/Capital (%)	42.89	37.27	34.94	35.83	34.44	29.74	28.94	15.23	28.27	20.36	18.59	21.97	27.18	40.92	37.45
Long-Term Debt/Total Assets (%)	36.77	31.39	27.8	29.55	27.54	24.67	22.48	12.79	25.1	17.72	16.23	18.21	21.52	32.43	29.74
Total Debt/Equity (%)	75.09	63.88	56.65	88.26	59.51	56.43	48.6	51.94	40.78	40.61	23.65	53.87	39.37	110.49	93.76
Total Debt/Capital (%)	42.89	38.98	36.16	46.88	37.31	36.07	32.71	34.18	28.97	28.88	19.13	35.01	28.25	52.49	48.39
Total Debt/Total Assets (%)	36.77	32.83	28.77	38.66	29.83	29.92	25.41	28.7	25.71	25.13	16.69	29.02	22.37	41.6	38.43
Net Debt to Equity	46.91	30.97	10.24	44.77	17.41	14.23	-1.2	22.18	-19.53	-13.34	4.31	10.97	7.68	36.33	20.97
Net Debt/Capital (%)	31.93	23.65	9.29	30.92	14.76	11.47	-1.15	18.16	-20.24	-13.07	3.84	8.89	6.34	22.29	14.8
EBITDA	269	266	232	627	740	728	762	1,062	1,173	767	128	-3,785	-637	-479	1,077
EBITDA-CapEx	189	185	141	485	597	457	450	766	964	578	-80	-4,251	-833	-607	929
Operating Income (Loss)	250	257	254	443	632	578	606	883	985	580	-123	354	-222	600	817

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	5.24	4.43	3.62	1.85	2.27	2.21	2.88	1.95	5.13	2.79	1.23	0.73	0.67	0.79	1.03
Current Ratio	6.81	5.87	5.02	2.62	3.43	3.29	3.99	2.49	6.69	3.6	2.48	1.28	1.66	1.78	2.08
Quick Ratio	6.01	5.14	4.36	2.25	2.9	2.75	3.43	2.23	6	3.18	1.82	0.98	1.14	1.26	1.57
CFO/Avg Current Liab	0.94	1.1	1.23	0.96	1.18	1.18	1.21	0.9	0.85	1.13	0.47	0.2	0.22	0.54	0.69
Common Equity/Total Assets	48.97	51.38	50.78	43.8	50.13	51.32	52.29	54	63.05	61.89	70.58	53.86	56.82	37.65	40.98
Long-Term Debt/Equity (%)	75.09	61.08	54.74	67.46	54.94	46.52	43	23.15	39.8	28.63	22.99	33.81	37.88	86.14	72.57
Long-Term Debt/Capital (%)	42.89	37.27	34.94	35.83	34.44	29.74	28.94	15.23	28.27	20.36	18.59	21.97	27.18	40.92	37.45
Long-Term Debt/Total Assets (%)	36.77	31.39	27.8	29.55	27.54	24.67	22.48	12.79	25.1	17.72	16.23	18.21	21.52	32.43	29.74
Total Debt/Equity (%)	75.09	63.88	56.65	88.26	59.51	56.43	48.6	51.94	40.78	40.61	23.65	53.87	39.37	110.49	93.76
Total Debt/Capital (%)	42.89	38.98	36.16	46.88	37.31	36.07	32.71	34.18	28.97	28.88	19.13	35.01	28.25	52.49	48.39
Total Debt/Total Assets (%)	36.77	32.83	28.77	38.66	29.83	29.92	25.41	28.7	25.71	25.13	16.69	29.02	22.37	41.6	38.43
CFO/Total Liabilities	31.96	23.4	26.01	26.71	42.74	38.74	34.89	36.67	38.88	37.36	12.17	6.93	10.95	21.3	27.52
CFO/CapEx	4.5	3.6	4.27	3.52	5.5	2.87	2.8	3.86	5.03	5.71	2.62	0.84	2.44	6.54	7.29
Altman's Z-Score	- -	5.07	7.76	10.8	11.86	8.02	9.94	10.58	13.27	13.29	10.58	4.72	4.11	4.49	4.75

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	6.19	5.85	6.2	6.97	6.47	6.2	6.95	7.21	6.52	6.11	7.98	6.95	6.41	5.95	5.47
Days Sales Outstanding	58.93	62.38	58.91	52.38	56.39	58.91	52.52	50.65	55.99	59.73	45.77	52.51	56.93	61.32	66.77
Inventory Turnover	2.56	2.61	3.26	3.27	2.91	2.56	2.93	2.87	2.89	2.83	3.42	3.23	3.05	2.66	2.65
Days Inventory Outstanding	142.76	139.92	112.1	111.78	125.63	142.3	124.75	127.03	126.36	128.77	106.81	113.1	119.77	136.97	137.65
Accounts Payable Turnover	5.71	7.01	7.24	7.69	6.77	5.49	6.44	6.31	6.3	6.15	5.46	5.6	6.61	6.31	6.46
Accounts Payable Turnover Days	63.87	52.07	50.4	47.48	53.94	66.46	56.71	57.81	57.93	59.33	66.83	65.22	55.19	57.81	56.46
Cash Conversion Cycle	137.81	150.23	120.6	116.68	128.09	134.75	120.57	119.87	124.42	129.17	85.75	100.4	121.5	140.47	147.96
Inventory to Cash Days	-83.83	-77.54	-53.19	-59.41	-69.24	-83.39	-72.23	-76.38	-70.37	-69.05	-61.05	-60.59	-62.84	-75.65	-70.88
Inventories	129	159	154	191	271	300	333	386	359	372	431	568	587	547	564
Raw Materials	58	62	57	73	98	102	93	117	108	106	144	247	276	225	254
Work In Process	53	76	70	94	138	161	188	218	225	244	333	386	402	404	398
Finished Goods	17	21	27	24	35	37	52	51	26	22	32	28	30	31	45
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

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	- -	6,629	14,038	26,279	27,700	18,325	31,264	42,896	47,677	52,498	57,843	30,865	21,987	21,336	20,544
- Cash & Cash Equivalents	303	434	712	636	769	735	1,225	1,144	2,042	1,810	1,232	2,011	1,048	1,127	1,418
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	73	- -	87	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	807	842	869	1,291	1,100	1,281	1,336	1,997	1,881	1,906	2,540	3,555	2,262	2,622	2,553
Enterprise Value	- -	6,121	13,741	26,231	27,414	18,120	30,455	41,468	46,144	50,932	59,044	32,383	23,195	22,738	21,464
Total Capital	1,883	2,161	2,402	2,754	2,949	3,551	4,085	5,842	6,494	6,600	13,280	10,154	8,007	4,995	5,276
Total Debt/Capital (%)	42.89	38.98	36.16	46.88	37.31	36.07	32.71	34.18	28.97	28.88	19.13	35.01	28.25	52.49	48.39
Total Debt / EV	- -	0.14	0.06	0.05	0.04	0.07	0.04	0.05	0.04	0.04	0.04	0.11	0.1	0.12	0.12
EV/Sales	- -	5.33	9.67	14.09	12.35	7.56	11.07	12.44	13.02	15.72	13.05	7.06	5.15	5.2	4.94
EV/EBITDA	- -	23.01	59.22	41.82	37.05	24.89	39.97	39.05	39.34	66.4	461.28	- -	- -	- -	19.93
EV/EBIT	- -	30.49	102.46	50.96	44.72	30.87	50.25	46.96	46.85	87.81	- -	- -	- -	- -	26.6
EV/Cash Flow to Firm	- -	19.28	32.9	49.11	33.44	22.53	33.87	34.79	42.06	45.57	98.81	- -	- -	- -	18.53
EV/Free Cash Flow to Firm	- -	25.88	42.01	66.93	40.51	33.99	51.88	46.29	51.96	54.85	151.56	- -	- -	- -	21.25
Diluted Market Cap	- -	7,151	15,380	27,257	28,169	18,556	31,476	43,480	48,325	53,217	55,633	30,669	21,848	21,336	20,947
Diluted Enterprise Value	- -	6,643	15,083	27,210	27,883	18,351	30,667	42,052	46,792	51,651	56,834	32,187	23,056	22,738	21,867
EV per Share	- -	49.39	107.58	182.63	187.02	123.94	207.17	282.09	313.9	348.85	376.08	204.95	145.88	143	140.29
TTM Sales	1,056	1,149	1,421	1,861	2,220	2,398	2,752	3,333	3,543	3,239	4,526	4,584	4,504	4,372	4,343
TTM EBITDA	269	266	232	627	740	728	762	1,062	1,173	767	128	-3,785	-637	-479	1,077
TTM Operating Income	250	257	254	443	632	578	606	883	985	580	-123	354	-222	600	817
TTM Cash Flow to Firm	381	318	418	534	820	804	899	1,192	1,097	1,118	598	- -	- -	- -	1,158
TTM Free Cash Flow to Firm	301	237	327	392	677	533	587	896	888	929	390	- -	- -	- -	1,010

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	- -	33.91	51.98	75.91	43.81	36.53	55.91	51.39	57.39	59.73	165.08	-414.45	77.48	30.09	22.5
EV/EBIT	- -	30.49	102.46	50.96	44.72	30.87	50.25	46.96	46.85	87.81	- -	- -	- -	- -	26.6
Enterprise Value	- -	6,121	13,741	26,231	27,414	18,120	30,455	41,468	46,144	50,932	59,044	32,383	23,195	22,738	21,464
Low Price	- -	44.68	46.63	105.34	128.32	116.35	123.7	200.91	255.48	190.07	332.79	170.52	86.77	97.74	68.04
EV/Sales	- -	5.33	9.67	14.09	12.35	7.56	11.07	12.44	13.02	15.72	13.05	7.06	5.15	5.2	4.94
EV/EBITDA	- -	23.01	59.22	41.82	37.05	24.89	39.97	39.05	39.34	66.4	461.28	- -	- -	- -	19.93
Price/Earnings	- -	43.49	109.7	70.19	59.24	39.74	42.77	51.93	47.58	80.58	72.53	- -	- -	- -	24.49
Price/Earnings Average	- -	39.9	67.53	63.81	58.67	46.79	36.35	49.77	44.31	71.07	81.51	- -	- -	- -	18.52
Price/Earnings High	- -	45.14	109.89	73.97	75.03	59.23	45.15	64.75	54.42	89.44	106.32	- -	- -	- -	27.28
Price/Earnings Low	- -	36.34	46.54	40.41	40.22	36.89	24.88	35.75	37.48	42.59	65.51	- -	- -	- -	12.41
Price/Book Value	- -	5.03	9.16	17.96	14.98	8.34	11.37	11.41	10.34	11.18	5.39	4.68	3.83	8.99	7.54
Price/Book Value Average	- -	4.61	5.64	16.33	14.84	9.82	9.67	10.94	9.62	9.86	6.05	5.97	4.76	8.57	5.71
Price/Book Value High	- -	5.22	9.17	18.93	18.98	12.43	12.01	14.23	11.82	12.42	7.9	10.01	6.4	10.89	8.4
Price/Book Value Low	- -	4.2	3.88	10.34	10.18	7.74	6.61	7.86	8.14	5.91	4.86	4.08	2.4	6.55	3.82
Price/Tangible Book Value	- -	8.09	29.31	62.07	33.69	15.54	17.34	15.64	13.08	14.36	153.43	411.53	106.22	22.11	14.67
Price/Tangible Book Value Average	- -	7.42	18.04	56.43	33.36	18.3	14.74	14.99	12.18	12.67	172.44	524.96	132.08	21.08	11.1
Price/Tangible Book Value High	- -	8.4	29.36	65.41	42.67	23.17	18.3	19.51	14.96	15.94	224.93	880.89	177.58	26.79	16.35
Price/Tangible Book Value Low	- -	6.76	12.43	35.74	22.87	14.43	10.09	10.77	10.31	7.59	138.59	359.23	66.65	16.1	7.44
Price/Sales	- -	5.73	9.67	13.32	12.33	7.67	11.28	12.87	13.46	16.32	12.21	6.69	4.85	4.88	4.79
Price/Sales Average	- -	5.25	5.95	12.11	12.21	9.03	9.59	12.34	12.53	14.39	13.72	8.53	6.03	4.65	3.62
Price/Sales High	- -	5.94	9.69	14.04	15.61	11.44	11.91	16.05	15.39	18.12	17.9	14.32	8.11	5.91	5.34
Price/Sales Low	- -	4.79	4.1	7.67	8.37	7.12	6.56	8.86	10.6	8.63	11.03	5.84	3.04	3.55	2.43
Price/Cash Flow	- -	22.54	35.57	49.48	34.82	23.62	35.49	37.56	45.36	48.94	101.4	78.24	45.71	25.49	19.29
Price/Cash Flow Average	- -	20.68	21.9	44.98	34.49	27.81	30.16	36	42.24	43.17	113.97	99.8	56.84	24.31	14.59
Price/Cash Flow High	- -	23.39	35.64	52.14	44.1	35.2	37.46	46.84	51.88	54.33	148.66	167.47	76.42	30.89	21.49
Price/Cash Flow Low	- -	18.83	15.09	28.49	23.64	21.92	20.64	25.86	35.73	25.87	91.59	68.3	28.68	18.57	9.77
Price/Free Cash Flow Average	- -	31.11	32	69.02	43.39	43.01	47.52	49.26	53.45	52.68	185.54	-528.69	96.34	28.7	17.01
Price/Free Cash Flow High	- -	35.19	52.07	80	55.49	54.44	59.02	64.08	65.64	66.3	242.02	-887.14	129.53	36.46	25.06
Price/Free Cash Flow Low	- -	28.33	22.05	43.71	29.75	33.91	32.52	35.38	45.21	31.57	149.11	-361.78	48.62	21.92	11.4
EV/Sales Average	- -	4.85	5.87	12.81	12.23	8.91	9.36	11.91	12.1	13.81	14.63	8.92	6.34	4.97	3.79
EV/Sales High	- -	5.55	9.69	14.85	15.68	11.3	11.7	15.62	14.96	17.51	19	14.74	8.43	6.23	5.48
EV/Sales Low	- -	4.38	3.98	8.1	8.34	7.01	6.31	8.43	10.17	8.08	11.81	6.21	3.33	3.88	2.61
EV/EBITDA Average	- -	20.95	35.96	38.01	36.69	29.36	33.81	37.37	36.54	58.33	517.27	- -	- -	- -	15.28
EV/EBITDA High	- -	23.95	59.32	44.07	47.03	37.23	42.25	49.02	45.18	73.94	671.88	- -	- -	- -	22.1
EV/EBITDA Low	- -	18.91	24.39	24.04	25.03	23.08	22.8	26.46	30.71	34.14	417.56	- -	- -	- -	10.52
EV/EBIT Average	- -	27.76	62.22	46.33	44.29	36.41	42.51	44.94	43.52	77.13	- -	- -	- -	- -	20.39
EV/EBIT High	- -	31.74	102.64	53.71	56.77	46.18	53.13	58.96	53.8	97.78	- -	- -	- -	- -	29.5
EV/EBIT Low	- -	25.06	42.19	29.3	30.22	28.63	28.67	31.83	36.57	45.15	- -	- -	- -	- -	14.04
Last Price	- -	53.49	109.91	182.96	188.97	125.35	212.68	291.81	324.33	359.57	368.43	195.35	138.28	134.19	134.27
High Price	- -	55.51	110.1	192.82	239.35	186.82	224.51	363.86	370.94	399.15	540.13	418.14	231.19	162.59	149.57
Enterprise Value Average	- -	5,573	8,345	23,844	27,150	21,373	25,762	39,685	42,864	44,737	66,211	40,890	28,549	21,748	16,456
Enterprise Value High	- -	6,372	13,765	27,647	34,799	27,107	32,194	52,059	52,996	56,710	86,001	67,585	37,967	27,254	23,805
Enterprise Value Low	- -	5,030	5,658	15,083	18,523	16,804	17,375	28,106	36,023	26,185	53,448	28,460	15,005	16,943	11,330

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	122	124	128	144	147	146	147	147	147	146	157	158	159	159	153
Diluted Weighted Avg Shares	139	134	140	149	149	148	148	149	149	148	151	157	158	159	156
Basic Weighted Avg Shares	123	123	125	136	145	147	146	147	147	147	150	157	158	159	155
Revenue per Share	8.55	9.34	11.36	13.73	15.33	16.34	18.85	22.67	24.1	22.03	30.17	29.2	28.51	27.5	28.02
EBITDA per Share	2.18	2.16	1.86	4.63	5.11	4.96	5.22	7.22	7.98	5.22	0.85	-24.11	-4.03	-3.01	6.95
Operating Income per Share	2.03	2.09	2.03	3.27	4.36	3.94	4.15	6.01	6.7	3.95	-0.82	2.25	-1.41	3.77	5.27
Basic EPS, GAAP	0.7	1.23	1	2.61	3.19	3.15	4.97	5.62	6.82	4.46	5.08	-28.05	-7.35	-7.69	5.48
Basic EPS from Cont Ops	0.7	1.23	1	2.61	3.16	2.92	4.64	5.32	6.73	4.46	5.08	-28.05	-7.35	-7.69	5.48
Diluted EPS, GAAP	0.62	1.13	0.9	2.37	3.1	3.13	4.91	5.54	6.72	4.43	5.05	-28.05	-7.35	-7.69	5.45
Diluted EPS from Cont Ops	0.62	1.13	0.9	2.37	3.07	2.89	4.58	5.25	6.64	4.43	5.05	-28.05	-7.35	-7.69	5.45
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	2.9	2.37	3.09	3.7	5.43	5.31	5.99	7.77	7.15	7.35	3.63	2.5	3.03	5.26	6.96
Free Cash Flow per Basic Share	2.26	1.71	2.37	2.65	4.44	3.46	3.86	5.76	5.73	6.06	2.25	-0.47	1.78	4.46	6.01
Cash & Equivalents per Share	9.75	10.89	9.13	9.32	9.46	10.66	14.59	23.89	23.22	23.78	8.53	12.89	6.63	7.67	10.67
Book Value per Share	8.81	10.64	12	10.18	12.61	15.03	18.7	25.56	31.38	32.15	68.41	41.77	36.13	14.92	17.8
Tangible Book Value per Share	5.3	6.61	3.75	2.95	5.61	8.06	12.27	18.65	24.79	25.03	2.4	0.47	1.3	6.07	9.15