IDEXX Laboratories, Inc. Financial Ratios — IX1 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 (%)	29.05	30.32	32.54	57.23	- -	- -	- -	- -	- -	143.73	112.68	104.58	80.74	57.66	66.2
Return on Assets (%)	16.78	16.7	16.09	13.91	13.44	14.77	16.22	23.2	25.39	28.19	31.48	26.2	28.14	27.1	31.89
Return on Capital (%)	22	22.1	21.33	19.69	20.22	22.38	25.07	36.9	40.47	42.34	45.84	37.4	37.93	35.56	42.24
Return on Invested Capital (%)	21.66	21.6	20.88	19.2	19.71	21.82	24.31	36.05	39.57	41.44	44.85	36.61	36.8	34.32	41.13
Gross Margin (%)	53.05	54.06	54.91	54.93	55.58	54.94	55.73	56.1	56.73	58.04	58.76	59.52	59.82	61.04	61.8
EBITDA Margin (%)	23.34	24.35	23.34	21.48	23.03	24.13	25.2	25.96	26.63	29.21	32.24	30.01	33.11	32.28	34.97
Operating Margin (%)	19.38	20.3	19.37	17.52	19.24	19.73	20.98	22.2	22.97	25.66	28.99	26.69	29.97	28.95	31.6
Incremental Operating Margin (%)	28.05	35.28	5.02	- -	41.24	24.27	32.43	32.07	31.76	47.27	46.69	- -	67.56	13.19	57.04
Pretax Margin (%)	19.24	20.15	19.12	16.59	17.05	18.13	19.35	20.68	21.7	24.46	28.07	25.54	28.99	28.48	30.77
Profit Margin (%)	13.28	13.78	13.64	12.24	11.99	12.51	13.36	17.04	17.77	21.49	23.17	20.17	23.08	22.78	24.62
Net Income to Common Margin (%)	13.28	13.78	13.64	12.24	11.99	12.51	13.36	17.04	17.77	21.49	23.17	20.17	23.08	22.78	24.62
Effective Tax Rate (%)	31	31.59	28.67	26.2	29.66	31.01	30.91	17.63	18.08	12.06	17.48	21.03	20.37	20	19.99
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	29.05	30.32	32.54	57.23	- -	- -	- -	- -	- -	143.73	112.68	104.58	80.74	57.66	66.2

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	246	215	428	899	1,170	1,204	1,261	1,000	1,070	1,003	1,031	1,470	1,067	987	976
ST Debt	244	213	278	549	573	611	655	399	304	68	168	674	345	439	500
LT Debt	3	1	150	350	597	593	606	601	766	936	863	796	723	548	476
Total Debt/EBITDA	0.87	0.68	1.33	2.82	3.17	2.81	2.54	1.74	1.67	1.27	0.99	1.45	0.88	0.78	0.65
Net Debt/EBITDA	0.22	-0.03	0.46	1.81	2.82	2.45	2.16	1.53	1.4	0.66	0.75	1.22	0.41	0.46	0.44
Total Debt/EBIT	1.04	0.82	1.61	3.45	3.9	3.44	3.05	2.04	1.94	1.44	1.11	1.64	0.97	0.87	0.72
Net Debt/EBIT	0.26	-0.04	0.56	2.21	3.47	3	2.6	1.78	1.62	0.76	0.84	1.38	0.45	0.51	0.49
EBITDA to Interest Expense	80.19	81.85	59.67	20.68	12.62	13.37	13.33	16.54	20.64	23.86	34.78	25.36	29.15	40.32	38.74
EBITDA-CapEx/Interest Expense	65.9	66.65	45.07	16.75	9.78	11.35	11.27	13	15.64	20.61	30.77	21.37	25.94	36.13	35.18
EBIT to Interest Expense	66.6	68.23	49.53	16.87	10.54	10.93	11.1	14.14	17.8	20.97	31.27	22.55	26.39	36.16	35.01
Interest Expense	4	4	5	15	29	32	37	35	31	33	30	40	42	31	39
Common Equity/Total Assets	52.34	57.65	42.11	8.49	-5.7	-7.08	-3.16	-0.62	9.68	27.55	28.31	22.16	45.54	48.44	47.91
Long-Term Debt/Equity (%)	0.46	0.22	29.01	297.65	- -	- -	- -	- -	430.98	147.84	125.01	130.7	48.67	34.33	29.65
Long-Term Debt/Capital (%)	0.32	0.16	15.88	34.43	54.98	54.12	50.2	60.68	61.4	57.18	50.12	38.27	28.31	21.21	18.44
Long-Term Debt/Total Assets (%)	0.24	0.13	12.22	25.29	40.48	38.75	35.37	39.12	41.82	40.77	35.39	28.97	22.16	16.63	14.21
Total Debt/Equity (%)	45.67	33.71	82.67	764.53	-1,393.04	-1,112.72	-2,342.18	-10,833.8	601.96	158.54	149.42	241.49	71.9	61.87	60.8
Total Debt/Capital (%)	31.35	25.21	45.26	88.43	107.73	109.87	104.46	100.93	85.75	61.32	59.91	70.72	41.83	38.22	37.81
Total Debt/Total Assets (%)	23.91	19.44	34.81	64.95	79.33	78.66	73.6	65.07	58.41	43.72	42.3	53.52	32.74	29.97	29.13
Net Debt to Equity	11.59	-1.49	28.82	490.24	-1,239.47	-969.58	-1,993.61	-9,493.03	504.62	82.89	112.94	203.01	33.27	36.31	41.6
Net Debt/Capital (%)	10.38	-1.51	22.37	83.06	108.78	111.5	105.28	101.06	77.5	41.89	49.43	62.85	23.54	25.25	27.81
EBITDA	284	315	321	319	369	428	496	575	641	791	1,037	1,011	1,212	1,258	1,505
EBITDA-CapEx	234	256	243	258	286	364	419	452	486	683	917	852	1,078	1,127	1,367
Operating Income (Loss)	236	263	267	260	308	350	413	491	553	695	932	899	1,097	1,128	1,360

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	0.42	0.55	0.58	0.39	0.4	0.42	0.47	0.16	0.12	0.66	0.19	0.09	0.48	0.27	0.16
Current Ratio	1.2	1.4	1.36	0.93	0.96	0.9	0.97	0.85	0.94	1.82	1.25	0.89	1.57	1.31	1.23
Quick Ratio	0.74	0.89	0.94	0.61	0.63	0.67	0.74	0.51	0.55	1.3	0.75	0.49	1.03	0.8	0.76
CFO/Avg Current Liab	0.6	0.53	0.56	0.36	0.26	0.38	0.38	0.45	0.61	0.99	1.12	0.54	0.83	0.92	1.07
Common Equity/Total Assets	52.34	57.65	42.11	8.49	-5.7	-7.08	-3.16	-0.62	9.68	27.55	28.31	22.16	45.54	48.44	47.91
Long-Term Debt/Equity (%)	0.46	0.22	29.01	297.65	- -	- -	- -	- -	430.98	147.84	125.01	130.7	48.67	34.33	29.65
Long-Term Debt/Capital (%)	0.32	0.16	15.88	34.43	54.98	54.12	50.2	60.68	61.4	57.18	50.12	38.27	28.31	21.21	18.44
Long-Term Debt/Total Assets (%)	0.24	0.13	12.22	25.29	40.48	38.75	35.37	39.12	41.82	40.77	35.39	28.97	22.16	16.63	14.21
Total Debt/Equity (%)	45.67	33.71	82.67	764.53	-1,393.04	-1,112.72	-2,342.18	-10,833.8	601.96	158.54	149.42	241.49	71.9	61.87	60.8
Total Debt/Capital (%)	31.35	25.21	45.26	88.43	107.73	109.87	104.46	100.93	85.75	61.32	59.91	70.72	41.83	38.22	37.81
Total Debt/Total Assets (%)	23.91	19.44	34.81	64.95	79.33	78.66	73.6	65.07	58.41	43.72	42.3	53.52	32.74	29.97	29.13
CFO/Total Liabilities	44.36	47.59	34.54	18.62	14.23	20.68	21.12	25.87	27.75	39	43.24	25.4	51.06	54.71	67.71
CFO/CapEx	4.3	3.8	3.13	3.89	2.67	5.23	4.87	3.25	2.96	6.01	6.32	3.42	6.78	7.1	8.55
Altman's Z-Score	- -	- -	- -	- -	5.01	6.55	7.72	10.45	12.39	19.61	24.48	14.43	20.64	17.4	25.21

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	9.33	9.25	9.29	9.57	9.4	9.04	8.97	9.16	9.29	9.01	9.19	8.76	8.53	8.37	8.39
Days Sales Outstanding	39.14	39.45	39.28	38.13	38.81	40.38	40.7	39.86	39.29	40.51	39.72	41.68	42.77	43.59	43.51
Inventory Turnover	4.38	4.34	4.53	4.56	4.08	4.61	5.41	5.76	5.65	5.61	5.54	4.28	3.93	3.98	4.33
Days Inventory Outstanding	83.24	84.17	80.64	80.06	89.55	79.13	67.49	63.41	64.55	65.07	65.92	85.27	92.81	91.59	84.32
Accounts Payable Turnover	19.5	16.76	18.81	18.65	15.2	13.65	13.82	14.37	15	15.68	14.53	12.92	13.43	13.52	14.6
Accounts Payable Turnover Days	18.72	21.78	19.41	19.57	24.02	26.74	26.4	25.4	24.33	23.28	25.13	28.26	27.17	26.99	25
Cash Conversion Cycle	103.66	101.85	100.51	98.62	104.35	92.77	81.78	77.87	79.51	82.3	80.51	98.69	108.42	108.2	102.83
Inventory to Cash Days	-44.1	-44.72	-41.36	-41.93	-50.73	-38.75	-26.79	-23.55	-25.26	-24.56	-26.2	-43.6	-50.04	-48	-40.81
Inventories	133	141	133	160	189	158	164	173	195	210	269	368	380	382	378
Raw Materials	28	27	24	27	31	28	33	32	41	46	60	93	106	104	96
Work In Process	15	16	14	17	19	15	18	17	20	20	26	28	29	32	33
Finished Goods	90	98	95	117	139	115	114	124	134	144	182	247	245	246	249
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	- -	- -	- -	- -	6,676	10,399	13,872	16,217	22,644	42,378	55,659	33,969	46,177	33,462	54,752
- Cash & Cash Equivalents	184	224	279	323	129	155	188	124	90	384	144	113	454	288	180
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	- -	- -	- -	- -	- -
+ Total Debt	246	215	428	899	1,170	1,204	1,261	1,000	1,070	1,003	1,031	1,470	1,067	987	976
Enterprise Value	- -	- -	- -	- -	7,503	11,211	14,661	17,094	23,624	42,998	56,546	35,326	46,790	34,161	55,548
Total Capital	786	851	947	1,017	1,086	1,096	1,207	991	1,248	1,636	1,721	2,079	2,552	2,582	2,581
Total Debt/Capital (%)	31.35	25.21	45.26	88.43	107.73	109.87	104.46	100.93	85.75	61.32	59.91	70.72	41.83	38.22	37.81
Total Debt / EV	- -	- -	- -	- -	0.16	0.11	0.09	0.06	0.05	0.02	0.02	0.04	0.02	0.03	0.02
EV/Sales	- -	- -	- -	- -	4.68	6.31	7.45	7.72	9.82	15.89	17.59	10.49	12.78	8.76	12.91
EV/EBITDA	- -	- -	- -	- -	20.34	26.17	29.55	29.75	36.86	54.39	54.55	34.95	38.6	27.15	36.9
EV/EBIT	- -	- -	- -	- -	25.02	32.01	35.5	34.79	42.73	61.91	60.67	39.31	42.65	30.28	40.84
EV/Cash Flow to Firm	- -	- -	- -	- -	30.96	31.05	36.75	39.87	48.75	63.49	72.48	61.5	49.8	35.81	45.8
EV/Free Cash Flow to Firm	- -	- -	- -	- -	47.06	37.84	45.49	55.9	71.72	75.53	85.6	85	58.05	41.51	51.69
Diluted Market Cap	- -	- -	- -	- -	6,947	10,743	14,264	16,663	23,192	43,009	56,982	34,668	46,703	34,136	55,654
Diluted Enterprise Value	- -	- -	- -	- -	7,774	11,555	15,054	17,540	24,173	43,629	57,869	36,025	47,316	34,834	56,450
EV per Share	- -	- -	- -	- -	83.37	127.44	168.32	198.53	276.4	503.2	668.69	426.16	563.52	418.62	696.86
TTM Sales	1,219	1,293	1,377	1,486	1,602	1,775	1,969	2,213	2,407	2,707	3,215	3,367	3,661	3,898	4,304
TTM EBITDA	284	315	321	319	369	428	496	575	641	791	1,037	1,011	1,212	1,258	1,505
TTM Operating Income	236	263	267	260	308	350	413	491	553	695	932	899	1,097	1,128	1,360
TTM Cash Flow to Firm	220	225	250	247	242	361	399	429	485	677	780	574	940	954	1,213
TTM Free Cash Flow to Firm	170	167	171	187	159	296	322	306	329	569	661	416	806	823	1,075

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	- -	- -	- -	- -	50.02	39.18	48.1	60.12	76.31	79.62	89.6	90.25	60.43	42.77	53.33
EV/EBIT	- -	- -	- -	- -	25.02	32.01	35.5	34.79	42.73	61.91	60.67	39.31	42.65	30.28	40.84
Enterprise Value	- -	- -	- -	- -	7,503	11,211	14,661	17,094	23,624	42,998	56,546	35,326	46,790	34,161	55,548
Low Price	- -	- -	- -	- -	62.51	63.5	115.48	157.83	175.96	175.14	456.57	318.34	370.06	398.11	355.97
EV/Sales	- -	- -	- -	- -	4.68	6.31	7.45	7.72	9.82	15.89	17.59	10.49	12.78	8.76	12.91
EV/EBITDA	- -	- -	- -	- -	20.34	26.17	29.55	29.75	36.86	54.39	54.55	34.95	38.6	27.15	36.9
Price/Earnings	- -	- -	- -	- -	35.76	47.77	53.12	43.39	53.34	72.75	75.29	50.46	54.67	38.09	52.14
Price/Earnings Average	- -	- -	- -	- -	34.01	38.21	51.26	48.39	50.16	50.21	67.47	51.89	47.3	45.86	41.68
Price/Earnings High	- -	- -	- -	- -	38.78	49.35	57.51	59.35	59.03	73.72	80.95	81.37	56.33	54.2	58.64
Price/Earnings Low	- -	- -	- -	- -	30.14	25.66	38.52	36.36	35.43	25.69	52.23	39.2	36.38	36.98	27.02
Price/Book Value	- -	- -	- -	- -	-79.35	-95.97	-256.38	-1,704.7	127.59	67.04	80.67	55.8	31.11	20.98	34.11
Price/Book Value Average	- -	- -	- -	- -	-75.46	-76.76	-247.39	-1,901.12	119.98	46.27	72.29	57.38	26.92	25.26	27.26
Price/Book Value High	- -	- -	- -	- -	-86.06	-99.14	-277.6	-2,331.69	141.2	67.94	86.73	89.98	32.05	29.85	38.35
Price/Book Value Low	- -	- -	- -	- -	-66.87	-51.56	-185.91	-1,428.53	84.74	23.68	55.96	43.35	20.7	20.36	17.67
Price/Tangible Book Value	- -	- -	- -	- -	-20.93	-31.25	-46.58	-61.01	-187.57	126.05	240.31	227.57	44.66	31.03	50.62
Price/Tangible Book Value Average	- -	- -	- -	- -	-19.9	-25	-44.94	-68.03	-176.39	86.99	215.36	233.99	38.64	37.36	40.47
Price/Tangible Book Value High	- -	- -	- -	- -	-22.7	-32.29	-50.43	-83.44	-207.58	127.73	258.37	366.96	46.02	44.15	56.93
Price/Tangible Book Value Low	- -	- -	- -	- -	-17.64	-16.79	-33.77	-51.12	-124.58	44.51	166.7	176.79	29.71	30.12	26.24
Price/Sales	- -	- -	- -	- -	4.29	5.97	7.1	7.39	9.48	15.64	17.44	10.18	12.62	8.68	12.84
Price/Sales Average	- -	- -	- -	- -	4.08	4.78	6.85	8.24	8.91	10.79	15.63	10.46	10.92	10.45	10.26
Price/Sales High	- -	- -	- -	- -	4.65	6.17	7.69	10.11	10.49	15.85	18.75	16.41	13	12.35	14.44
Price/Sales Low	- -	- -	- -	- -	3.61	3.21	5.15	6.19	6.3	5.52	12.1	7.91	8.4	8.42	6.65
Price/Cash Flow	- -	- -	- -	- -	30.97	31.29	37.45	40.89	49.69	65.31	74.22	63.11	50.96	36.4	46.74
Price/Cash Flow Average	- -	- -	- -	- -	29.45	25.03	36.13	45.61	46.72	45.07	66.52	64.89	44.1	43.83	37.37
Price/Cash Flow High	- -	- -	- -	- -	33.59	32.33	40.54	55.93	54.99	66.18	79.8	101.77	52.51	51.8	52.57
Price/Cash Flow Low	- -	- -	- -	- -	26.1	16.81	27.15	34.27	33	23.06	51.49	49.03	33.91	35.34	24.23
Price/Free Cash Flow Average	- -	- -	- -	- -	47.56	31.34	46.41	67.05	71.76	54.95	80.29	92.79	52.29	51.5	42.63
Price/Free Cash Flow High	- -	- -	- -	- -	54.25	40.48	52.08	82.24	84.44	80.68	96.33	145.52	62.27	60.87	59.97
Price/Free Cash Flow Low	- -	- -	- -	- -	42.15	21.05	34.88	50.38	50.68	28.12	62.15	70.11	40.21	41.53	27.64
EV/Sales Average	- -	- -	- -	- -	4.48	5.14	7.2	8.57	9.25	11.03	15.79	10.78	11.08	10.52	10.36
EV/Sales High	- -	- -	- -	- -	5.04	6.51	8.03	10.42	10.82	16.1	18.89	16.67	13.16	12.4	14.49
EV/Sales Low	- -	- -	- -	- -	4.03	3.6	5.51	6.54	6.66	5.76	12.28	8.24	8.56	8.51	6.78
EV/EBITDA Average	- -	- -	- -	- -	19.45	21.31	28.57	33.01	34.76	37.78	48.97	35.9	33.47	32.58	29.61
EV/EBITDA High	- -	- -	- -	- -	21.87	26.97	31.86	40.14	40.63	55.11	58.58	55.54	39.76	38.4	41.44
EV/EBITDA Low	- -	- -	- -	- -	17.5	14.93	21.86	25.18	25	19.72	38.1	27.45	25.86	26.37	19.38
EV/EBIT Average	- -	- -	- -	- -	23.93	26.07	34.32	38.59	40.29	43	54.47	40.37	36.98	36.33	32.77
EV/EBIT High	- -	- -	- -	- -	26.9	32.99	38.28	46.93	47.1	62.72	65.16	62.46	43.93	42.82	45.86
EV/EBIT Low	- -	- -	- -	- -	21.52	18.27	26.26	29.44	28.98	22.44	42.38	30.87	28.57	29.41	21.45
Last Price	- -	- -	- -	- -	74.18	118.2	159.26	188.35	264.93	495.94	658.21	409.79	556.13	410.06	686.88
High Price	- -	- -	- -	- -	80.45	122.11	172.43	257.62	293.18	502.57	707.66	660.79	573.07	583.52	772.44
Enterprise Value Average	- -	- -	- -	- -	7,176	9,129	14,175	18,962	22,274	29,866	50,768	36,285	40,570	40,990	44,566
Enterprise Value High	- -	- -	- -	- -	8,067	11,555	15,809	23,058	26,039	43,564	60,728	56,133	48,196	48,317	62,369
Enterprise Value Low	- -	- -	- -	- -	6,453	6,399	10,848	14,466	16,020	15,586	39,495	27,746	31,340	33,186	29,171

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	110	109	103	95	90	88	87	86	85	85	85	83	83	82	80
Diluted Weighted Avg Shares	116	112	108	102	94	91	90	88	88	87	87	85	84	83	81
Basic Weighted Avg Shares	114	110	106	100	93	90	88	87	86	85	85	84	83	82	80
Revenue per Share	10.73	11.76	12.95	14.84	17.3	19.79	22.43	25.48	27.95	31.72	37.74	40.27	44.07	47.26	53.51
EBITDA per Share	2.5	2.86	3.02	3.19	3.98	4.77	5.65	6.61	7.44	9.26	12.17	12.09	14.59	15.26	18.72
Operating Income per Share	2.08	2.39	2.51	2.6	3.33	3.9	4.71	5.66	6.42	8.14	10.94	10.75	13.21	13.68	16.91
Basic EPS, GAAP	1.42	1.62	1.77	1.82	2.07	2.47	3	4.34	4.97	6.82	8.74	8.12	10.17	10.77	13.17
Basic EPS from Cont Ops	1.42	1.62	1.77	1.82	2.07	2.47	3	4.34	4.97	6.82	8.74	8.12	10.17	10.77	13.17
Diluted EPS, GAAP	1.39	1.59	1.74	1.79	2.05	2.44	2.94	4.26	4.89	6.71	8.6	8.03	10.06	10.67	13.08
Diluted EPS from Cont Ops	1.39	1.59	1.74	1.79	2.05	2.44	2.94	4.26	4.89	6.71	8.6	8.03	10.06	10.67	13.08
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	1.92	2.02	2.31	2.36	2.4	3.78	4.25	4.61	5.33	7.59	8.87	6.49	10.91	11.27	14.69
Free Cash Flow per Basic Share	1.47	1.49	1.57	1.75	1.5	3.06	3.38	3.19	3.53	6.33	7.46	4.59	9.3	9.68	12.98
Cash & Equivalents per Share	1.67	2.05	2.71	3.4	3.81	4.45	5.42	1.44	1.06	4.49	1.71	1.36	5.47	3.53	2.26
Book Value per Share	4.9	5.84	5.03	1.24	-0.93	-1.23	-0.62	-0.11	2.08	7.4	8.16	7.34	17.88	19.55	20.14
Tangible Book Value per Share	2.7	3.65	2.7	-1.39	-3.54	-3.78	-3.42	-3.09	-1.41	3.93	2.74	1.8	12.45	13.22	13.57