ON Semiconductor Corporation Financial Ratios — XS4 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 (%)	0.82	-6.87	10.55	12.17	12.75	10.61	35.23	21.09	6.54	6.85	24.86	35.31	31.26	18.97	1.47
Return on Assets (%)	0.34	-2.7	4.54	5.33	5.36	3.37	11.48	8.49	2.64	2.74	11.04	17.61	17.34	11.52	0.91
Return on Capital (%)	1.42	- -	7.48	- -	8.55	- -	- -	12.5	5.03	- -	15.21	23.07	21.81	13.92	1.62
Return on Invested Capital (%)	1.78	- -	7.72	- -	8.46	- -	- -	12	5.16	- -	15.2	22.12	21.17	12.95	0.69
Gross Margin (%)	29.31	32.69	33.39	34.31	34.13	33.29	36.72	38.08	35.77	32.65	40.27	48.97	47.06	45.41	33.09
EBITDA Margin (%)	9.96	7.71	15.12	15.74	17.7	15.64	20.99	23.07	18.59	18.53	27.96	34.97	38.15	34.04	12.85
Operating Margin (%)	6.28	6.66	8.7	8.51	7.84	7.22	12.91	14.6	11.46	7.9	20.21	33.2	31.67	26.85	12.53
Incremental Operating Margin (%)	- -	4.24	- -	7.1	1.56	1.95	26.48	42.6	62.65	82.66	63.76	88.43	206.42	60.82	105.85
Pretax Margin (%)	1.1	-2.66	6.11	6.07	6.29	4.62	9.88	12.84	5.01	3.36	17.18	28.37	30.73	25.94	2.19
Profit Margin (%)	0.34	-3.36	5.4	6	5.9	4.66	14.63	10.67	3.84	4.46	14.98	22.85	26.46	22.21	2.02
Net Income to Common Margin (%)	0.34	-3.36	5.4	6	5.9	4.66	14.63	10.67	3.84	4.46	14.98	22.85	26.46	22.21	2.02
Effective Tax Rate (%)	60.58	- -	9.65	- -	4.91	- -	- -	16.57	22.67	- -	12.66	19.41	13.81	14.3	5.86
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	0.82	-6.87	10.55	12.17	12.75	10.61	35.23	21.09	6.54	6.85	24.86	35.31	31.26	18.97	1.47

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	1,207	1,012	942	1,192	1,394	3,622	2,952	2,766	3,613	3,491	3,098	3,231	3,360	3,367	3,005
ST Debt	370	354	182	210	543	554	248	139	736	532	173	162	795	- -	1
LT Debt	837	658	761	982	851	3,069	2,704	2,628	2,877	2,960	2,924	3,069	2,565	3,367	3,004
Total Debt/EBITDA	3.52	4.53	2.24	2.39	2.25	5.93	2.54	2.04	3.52	3.59	1.64	1.11	1.07	1.4	3.9
Net Debt/EBITDA	1.62	2.35	1.03	1.37	1.25	4.25	1.72	1.25	2.65	2.48	0.91	0.09	0.27	0.27	1.08
Total Debt/EBIT	10.64	-49.85	4.51	5.21	5.34	14.68	4.33	3.26	8.35	10.01	2.41	1.37	1.32	1.9	35.69
Net Debt/EBIT	4.89	-25.86	2.07	2.97	2.97	10.51	2.94	2	6.28	6.91	1.34	0.12	0.34	0.37	9.89
EBITDA to Interest Expense	4.98	3.98	10.9	14.6	12.45	4.2	8.24	10.58	6.92	5.78	14.45	30.68	42.09	38.69	10.86
EBITDA-CapEx/Interest Expense	0.38	-0.59	6.84	8.6	6.97	2.74	5.5	6.56	2.64	2.91	10.68	19.77	21.51	27.55	6.05
EBIT to Interest Expense	3.14	3.44	6.27	7.89	5.52	1.94	5.07	6.7	4.27	2.47	10.44	29.13	34.94	30.52	10.59
Interest Expense	69	56	39	34	50	145	141	128	148	168	130	95	75	62	71
Common Equity/Total Assets	37.81	40.89	45.26	42.56	41.56	26.33	38.62	41.8	39.19	40.82	47.64	51.66	58.89	62.43	61.27
Long-Term Debt/Equity (%)	56.04	47.34	49.92	59.62	52.12	166.31	96.53	82.26	86.53	83.18	63.51	49.44	32.88	38.19	39.06
Long-Term Debt/Capital (%)	30.99	27.4	30.85	34.59	28.11	56.12	47	44.09	41.47	41.99	37.97	32.52	22.98	27.64	28.09
Long-Term Debt/Total Assets (%)	21.55	19.78	23.09	25.7	21.98	44.31	37.58	34.63	34.14	34.15	30.38	25.62	19.41	23.89	23.99
Total Debt/Equity (%)	80.82	72.76	61.84	72.34	85.42	196.33	105.38	86.6	108.68	98.12	67.27	52.05	43.07	38.2	39.06
Total Debt/Capital (%)	44.7	42.12	38.21	41.97	46.07	66.25	51.31	46.41	52.08	49.53	40.22	34.23	30.1	27.64	28.09
Total Debt/Total Assets (%)	31.08	30.4	28.61	31.18	36.02	52.31	41.03	36.46	42.88	40.28	32.18	26.97	25.42	23.9	23.99
Net Debt to Equity	37.1	37.75	28.4	41.28	47.57	140.61	71.5	53.11	81.78	67.75	37.4	4.42	10.94	7.43	10.83
Net Debt/Capital (%)	27.06	27.41	22.12	29.22	32.24	58.44	41.69	34.69	44.99	40.39	27.12	4.21	9.84	6.9	9.74
EBITDA	343	223	421	498	619	611	1,164	1,356	1,026	974	1,884	2,912	3,148	2,411	770
EBITDA-CapEx	26	-33	264	293	347	398	776	841	391	490	1,392	1,876	1,609	1,717	429
Operating Income (Loss)	216	193	242	269	274	282	716	858	633	415	1,362	2,765	2,614	1,902	751

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	0.71	0.62	0.76	0.5	0.5	0.68	0.67	0.73	0.49	0.65	0.88	1.42	1.14	2.24	1.98
Current Ratio	1.67	1.65	2.08	1.74	1.53	1.91	2.08	2.16	1.66	1.9	2.45	2.78	2.71	5.06	4.52
Quick Ratio	1.1	1	1.27	0.94	0.84	1.1	1.17	1.19	0.88	1.05	1.4	1.82	1.57	3.11	2.68
CFO/Avg Current Liab	0.55	0.24	0.36	0.52	0.41	0.42	0.75	0.89	0.42	0.51	1.11	1.46	0.93	1.08	1.34
Common Equity/Total Assets	37.81	40.89	45.26	42.56	41.56	26.33	38.62	41.8	39.19	40.82	47.64	51.66	58.89	62.43	61.27
Long-Term Debt/Equity (%)	56.04	47.34	49.92	59.62	52.12	166.31	96.53	82.26	86.53	83.18	63.51	49.44	32.88	38.19	39.06
Long-Term Debt/Capital (%)	30.99	27.4	30.85	34.59	28.11	56.12	47	44.09	41.47	41.99	37.97	32.52	22.98	27.64	28.09
Long-Term Debt/Total Assets (%)	21.55	19.78	23.09	25.7	21.98	44.31	37.58	34.63	34.14	34.15	30.38	25.62	19.41	23.89	23.99
Total Debt/Equity (%)	80.82	72.76	61.84	72.34	85.42	196.33	105.38	86.6	108.68	98.12	67.27	52.05	43.07	38.2	39.06
Total Debt/Capital (%)	44.7	42.12	38.21	41.97	46.07	66.25	51.31	46.41	52.08	49.53	40.22	34.23	30.1	27.64	28.09
Total Debt/Total Assets (%)	31.08	30.4	28.61	31.18	36.02	52.31	41.03	36.46	42.88	40.28	32.18	26.97	25.42	23.9	23.99
CFO/Total Liabilities	22.82	14.24	18.49	22.13	21.03	11.44	24.9	29	13.62	17.31	35.49	45.62	36.52	36.14	36.42
CFO/CapEx	1.72	1.08	2.09	2.36	1.73	2.73	2.82	2.48	1.09	1.83	3.62	2.54	1.28	2.75	5.16
Altman's Z-Score	- -	- -	- -	- -	2.4	1.74	3.03	2.91	2.91	3.13	5.98	5.56	6.72	5.68	5.09

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	- -	7.1	7.51	7.9	8.28	7.4	8.33	8.47	7.93	7.61	9.07	10.08	9.29	6.76	5.8
Days Sales Outstanding	- -	51.38	48.61	46.23	44.06	49.34	43.83	43.08	46.01	47.96	40.22	36.2	39.31	54	62.95
Inventory Turnover	4.88	3.2	3.11	3.1	3.11	2.93	3.31	3.14	2.88	2.85	3.06	2.84	2.34	1.78	1.9
Days Inventory Outstanding	74.86	114.18	117.21	117.63	117.33	124.68	110.29	116.07	126.54	128.08	119.27	128.69	155.73	205.52	192.51
Accounts Payable Turnover	7.65	5.18	6.76	6.71	6.49	7.48	7.26	6.19	5.84	6.37	6.88	6.03	6.17	6.15	6.56
Accounts Payable Turnover Days	47.72	70.51	53.98	54.38	56.24	48.8	50.25	58.96	62.45	57.27	53.08	60.5	59.19	59.37	55.68
Cash Conversion Cycle	- -	95.05	111.84	109.48	105.14	125.22	103.88	100.18	110.1	118.77	106.42	104.4	135.85	200.14	199.79
Inventory to Cash Days	- -	-62.8	-68.6	-71.41	-73.27	-75.34	-66.46	-72.99	-80.54	-80.12	-79.05	-92.49	-116.42	-151.52	-129.56
Inventories	637	582	609	730	750	1,030	1,090	1,225	1,232	1,251	1,380	1,617	2,112	2,242	1,990
Raw Materials	59	73	89	120	79	121	118	137	138	136	174	237	469	350	264
Work In Process	431	311	318	366	458	607	661	761	773	830	889	951	1,221	1,392	1,389
Finished Goods	148	198	202	245	213	302	311	327	321	286	316	429	421	500	337
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	- -	- -	- -	- -	4,159	5,439	8,933	6,735	10,008	13,093	29,940	26,742	36,341	27,510	21,471
- Cash & Cash Equivalents	653	487	510	512	618	1,028	949	1,070	894	1,081	1,353	2,919	2,483	2,691	2,148
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	25	30	33	21	24	22	22	23	22	20	19	19	18	18	19
+ Total Debt	1,207	1,012	942	1,192	1,394	3,622	2,952	2,766	3,613	3,491	3,098	3,231	3,360	3,367	3,005
Enterprise Value	- -	- -	- -	- -	4,959	8,055	10,957	8,454	12,748	15,523	31,704	27,072	37,236	27,904	21,947
Total Capital	2,701	2,403	2,466	2,839	3,026	5,467	5,753	5,960	6,937	7,049	7,702	9,438	11,160	12,181	10,697
Total Debt/Capital (%)	44.7	42.12	38.21	41.97	46.07	66.25	51.31	46.41	52.08	49.53	40.22	34.23	30.1	27.64	28.09
Total Debt / EV	- -	- -	- -	- -	0.28	0.45	0.27	0.33	0.28	0.22	0.1	0.12	0.09	0.12	0.14
EV/Sales	- -	- -	- -	- -	1.42	2.06	1.98	1.44	2.31	2.95	4.7	3.25	4.51	3.94	3.66
EV/EBITDA	- -	- -	- -	- -	8.01	13.19	9.42	6.24	12.43	15.94	16.83	9.3	11.83	11.58	28.49
EV/EBIT	- -	- -	- -	- -	18.99	32.64	16.08	9.98	29.46	44.52	24.62	11.47	14.67	15.79	260.65
EV/Cash Flow to Firm	- -	- -	- -	- -	9.58	- -	- -	6.12	15.75	- -	16.72	9.99	18.24	14.24	12.02
EV/Free Cash Flow to Firm	- -	- -	- -	- -	20.19	- -	- -	9.76	72.94	- -	22.58	16.18	74.05	22.04	14.78
Diluted Market Cap	- -	- -	- -	- -	4,318	5,453	8,999	7,095	10,122	13,314	30,725	27,749	38,081	28,144	22,286
Diluted Enterprise Value	- -	- -	- -	- -	5,118	8,069	11,024	8,814	12,862	15,744	32,489	28,079	38,976	28,538	22,762
EV per Share	- -	- -	- -	- -	12.03	19.23	25.78	20.43	30.99	37.69	73.31	62.68	87.33	65.97	55.32
TTM Sales	3,442	2,895	2,783	3,162	3,496	3,907	5,543	5,878	5,518	5,255	6,740	8,326	8,253	7,082	5,995
TTM EBITDA	343	223	421	498	619	611	1,164	1,356	1,026	974	1,884	2,912	3,148	2,411	770
TTM Operating Income	216	193	242	269	274	282	716	858	633	415	1,362	2,765	2,614	1,902	751
TTM Cash Flow to Firm	573	- -	362	- -	518	- -	- -	1,381	809	- -	1,896	2,710	2,042	1,960	1,827
TTM Free Cash Flow to Firm	256	- -	206	- -	246	- -	- -	866	175	- -	1,404	1,674	503	1,266	1,485

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	- -	- -	- -	- -	21.76	14.81	12.73	9.34	168.41	33.23	23.82	17.37	86.86	23.21	15.71
EV/EBIT	- -	- -	- -	- -	18.99	32.64	16.08	9.98	29.46	44.52	24.62	11.47	14.67	15.79	260.65
Enterprise Value	- -	- -	- -	- -	4,959	8,055	10,957	8,454	12,748	15,523	31,704	27,072	37,236	27,904	21,947
Low Price	- -	- -	- -	- -	8.91	7.03	12.69	13.76	15.64	8.32	32.38	45.79	59.75	59.42	30.67
EV/Sales	- -	- -	- -	- -	1.42	2.06	1.98	1.44	2.31	2.95	4.7	3.25	4.51	3.94	3.66
EV/EBITDA	- -	- -	- -	- -	8.01	13.19	9.42	6.24	12.43	15.94	16.83	9.3	11.83	11.58	28.49
Price/Earnings	- -	- -	- -	- -	20.62	29.6	10.94	10.99	47.22	55.75	29.19	14.1	16.81	17.68	183.82
Price/Earnings Average	- -	- -	- -	- -	22.8	23.01	8.58	14.73	39.5	37.33	18.68	14.12	16.49	19.62	168.36
Price/Earnings High	- -	- -	- -	- -	27.24	30.39	11.69	18.15	47.92	57.07	30.28	17.7	21.87	23.1	228.4
Price/Earnings Low	- -	- -	- -	- -	18.19	16.04	6.61	9.3	30.35	14.59	13.65	10.43	11.78	16.15	104.17
Price/Book Value	- -	- -	- -	- -	2.59	2.98	3.21	2.12	3.03	3.7	6.53	4.32	4.67	3.13	2.8
Price/Book Value Average	- -	- -	- -	- -	2.86	2.32	2.52	2.84	2.54	2.48	4.18	4.33	4.58	3.47	2.56
Price/Book Value High	- -	- -	- -	- -	3.42	3.06	3.44	3.51	3.08	3.79	6.77	5.42	6.08	4.09	3.48
Price/Book Value Low	- -	- -	- -	- -	2.28	1.62	1.94	1.8	1.95	0.97	3.05	3.2	3.27	2.86	1.59
Price/Tangible Book Value	- -	- -	- -	- -	4.11	39.87	7.24	4.03	9.51	9.31	13.84	6.29	6.15	3.96	3.8
Price/Tangible Book Value Average	- -	- -	- -	- -	4.54	31	5.68	5.39	7.96	6.23	8.85	6.3	6.04	4.39	3.48
Price/Tangible Book Value High	- -	- -	- -	- -	5.43	40.94	7.74	6.65	9.65	9.53	14.35	7.9	8.01	5.17	4.72
Price/Tangible Book Value Low	- -	- -	- -	- -	3.63	21.6	4.37	3.41	6.11	2.44	6.47	4.65	4.31	3.62	2.15
Price/Sales	- -	- -	- -	- -	1.22	1.38	1.6	1.17	1.81	2.48	4.37	3.22	4.45	3.93	3.71
Price/Sales Average	- -	- -	- -	- -	1.34	1.07	1.25	1.57	1.52	1.66	2.8	3.23	4.36	4.36	3.4
Price/Sales High	- -	- -	- -	- -	1.61	1.42	1.71	1.94	1.84	2.54	4.54	4.04	5.79	5.13	4.61
Price/Sales Low	- -	- -	- -	- -	1.07	0.75	0.97	0.99	1.16	0.65	2.05	2.38	3.12	3.59	2.1
Price/Cash Flow	- -	- -	- -	- -	9.03	9.28	8.1	5.41	14.39	14.77	16.54	10.19	18.56	14.58	12.64
Price/Cash Flow Average	- -	- -	- -	- -	9.99	7.21	6.36	7.25	12.04	9.89	10.58	10.2	18.21	16.19	11.58
Price/Cash Flow High	- -	- -	- -	- -	11.93	9.52	8.66	8.94	14.6	15.12	17.16	12.79	24.15	19.06	15.7
Price/Cash Flow Low	- -	- -	- -	- -	7.97	5.03	4.89	4.58	9.25	3.86	7.73	7.53	13.01	13.32	7.16
Price/Free Cash Flow Average	- -	- -	- -	- -	24.06	11.51	9.99	12.52	140.88	22.25	15.24	17.4	85.22	25.77	14.39
Price/Free Cash Flow High	- -	- -	- -	- -	28.75	15.2	13.62	15.42	170.89	34.02	24.71	21.81	113.03	30.34	19.52
Price/Free Cash Flow Low	- -	- -	- -	- -	19.2	8.02	7.69	7.9	108.24	8.69	11.14	12.85	60.89	21.21	8.9
EV/Sales Average	- -	- -	- -	- -	1.54	1.75	1.63	1.83	2.01	2.13	3.1	3.26	4.43	4.37	3.36
EV/Sales High	- -	- -	- -	- -	1.8	2.1	2.09	2.18	2.34	3.01	4.87	4.07	5.84	5.13	4.53
EV/Sales Low	- -	- -	- -	- -	1.28	1.42	1.34	1.26	1.66	1.11	2.34	2.42	3.2	3.6	2.11
EV/EBITDA Average	- -	- -	- -	- -	8.73	11.2	7.76	7.92	10.83	11.5	11.1	9.31	11.61	12.83	26.15
EV/EBITDA High	- -	- -	- -	- -	10.17	13.42	9.95	9.47	12.57	16.26	17.42	11.64	15.3	15.08	35.25
EV/EBITDA Low	- -	- -	- -	- -	7.22	9.11	6.38	5.47	8.94	6.01	8.37	6.91	8.38	10.59	16.42
EV/EBIT Average	- -	- -	- -	- -	20.67	27.73	13.25	12.68	25.68	32.11	16.25	11.49	14.4	17.5	239.2
EV/EBIT High	- -	- -	- -	- -	24.11	33.23	16.98	15.15	29.8	45.41	25.49	14.36	18.98	20.57	322.49
EV/EBIT Low	- -	- -	- -	- -	17.12	22.54	10.89	8.75	21.2	16.79	12.24	8.52	10.39	14.44	150.16
Last Price	- -	- -	- -	- -	10.09	12.98	21.01	16.28	24.33	31.79	69.23	61.91	85.23	65.04	54.12
High Price	- -	- -	- -	- -	13.33	13.33	22.47	26.87	24.69	32.55	71.81	77.71	110.9	85.02	67.24
Enterprise Value Average	- -	- -	- -	- -	5,398	6,844	9,033	10,742	11,112	11,196	20,919	27,114	36,550	30,935	20,141
Enterprise Value High	- -	- -	- -	- -	6,294	8,200	11,577	12,838	12,896	15,834	32,822	33,897	48,181	36,353	27,153
Enterprise Value Low	- -	- -	- -	- -	4,470	5,562	7,421	7,415	9,172	5,856	15,766	20,109	26,369	25,528	12,643

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	451	449	440	434	412	419	425	414	411	412	432	432	426	423	397
Diluted Weighted Avg Shares	457	453	451	444	428	420	428	436	416	419	444	448	447	433	412
Basic Weighted Avg Shares	447	453	448	440	421	415	422	424	411	411	426	433	431	427	411
Revenue per Share	7.71	6.4	6.21	7.19	8.3	9.41	13.14	13.87	13.43	12.8	15.83	19.22	19.16	16.57	14.59
EBITDA per Share	0.77	0.49	0.94	1.13	1.47	1.47	2.76	3.2	2.5	2.37	4.43	6.72	7.31	5.64	1.87
Operating Income per Share	0.48	0.43	0.54	0.61	0.65	0.68	1.7	2.03	1.54	1.01	3.2	6.38	6.07	4.45	1.83
Basic EPS, GAAP	0.03	-0.21	0.34	0.43	0.49	0.44	1.92	1.48	0.52	0.57	2.37	4.39	5.07	3.68	0.29
Basic EPS from Cont Ops	0.03	-0.21	0.34	0.44	0.5	0.44	1.93	1.49	0.52	0.58	2.38	4.39	5.07	3.68	0.3
Diluted EPS, GAAP	0.03	-0.21	0.33	0.43	0.48	0.43	1.89	1.44	0.51	0.56	2.27	4.24	4.89	3.63	0.29
Diluted EPS from Cont Ops	0.03	-0.21	0.34	0.43	0.49	0.44	1.9	1.45	0.51	0.56	2.28	4.25	4.89	3.64	0.3
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	1.22	0.61	0.73	1.1	1.12	1.4	2.59	3.01	1.69	2.15	4.19	6.08	4.59	4.46	4.28
Free Cash Flow per Basic Share	0.51	0.04	0.38	0.63	0.47	0.89	1.68	1.79	0.15	0.98	3.03	3.69	1.02	2.84	3.45
Cash & Equivalents per Share	2	1.41	1.42	1.19	1.5	2.45	2.23	2.58	2.17	2.62	3.13	6.76	5.82	7.07	6.42
Book Value per Share	3.25	3.03	3.39	3.75	3.9	4.35	6.54	7.66	8.03	8.59	10.6	14.33	18.25	20.8	19.34
Tangible Book Value per Share	2.07	2.05	2.46	2.08	2.46	0.33	2.9	4.04	2.56	3.41	5	9.84	13.85	16.43	14.24