Thermo Fisher Scientific Inc Financial Ratios — TN8 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 (%)	8.75	7.72	7.88	10.13	9.43	9.43	9.48	11.09	12.91	19.87	20.52	16.4	13.22	13.15	13.02
Return on Assets (%)	5.52	4.34	4.29	5.07	4.72	4.66	4.34	5.2	6.45	10.01	9.41	7.23	6.12	6.46	6.46
Return on Capital (%)	7.52	6.35	6.12	7.46	- -	- -	6.54	7.61	9.17	13.24	12.4	9.84	9.16	9.33	9.2
Return on Invested Capital (%)	5.72	6.6	6.26	7.27	- -	- -	6.42	7.35	8.9	13.3	13.31	9.91	8.19	8.2	8.26
Gross Margin (%)	41.47	42.33	42.24	44.36	45.72	45.81	45.17	44.57	44.35	49.67	50.08	42.24	39.9	41.28	40.93
EBITDA Margin (%)	18.26	19.71	19.93	24.8	23.72	23.07	23.87	24.84	26.9	31.41	32.18	26.21	23.95	24.36	23.62
Operating Margin (%)	11.66	12.5	12.89	11.28	14.45	14.49	14.61	15.74	16.37	24.5	26.08	18.94	17.08	18	18.2
Incremental Operating Margin (%)	8.49	22.81	21.21	5.72	725.73	14.9	15.51	22.56	29.39	55.6	33.35	- -	57.77	1,813.64	23.42
Pretax Margin (%)	9.8	10.15	10.08	12.36	11.41	11.08	11.61	13.39	15.94	22.44	22.55	17.44	14.7	16.41	16.4
Profit Margin (%)	11.51	9.42	9.73	11.22	11.64	11.06	10.64	12.06	14.47	19.79	19.7	15.47	13.99	14.77	15.05
Net Income to Common Margin (%)	11.51	9.42	9.73	11.22	11.64	11.06	10.64	12.06	14.47	19.79	19.7	15.47	13.99	14.77	15.05
Effective Tax Rate (%)	9.66	0.87	3.06	9.18	- -	- -	8.28	9.93	9.18	11.76	12.54	8.97	4.51	9.34	7.48
Dvd Payout Ratio (%)	- -	11.3	16.9	12.39	12.17	11.75	10.64	9.05	8.03	5.28	5.11	6.53	8.84	9.19	9.44
Sustainable Growth Rate (%)	8.75	6.85	6.55	8.87	8.28	8.32	8.47	10.08	11.87	18.82	19.47	15.33	12.05	11.94	11.79

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	7,028	7,124	10,487	14,564	12,472	16,627	21,008	18,990	17,752	21,735	34,870	34,488	34,917	31,275	39,385
ST Debt	1,273	93	988	2,212	1,052	1,255	2,135	1,271	676	2,628	2,537	5,579	3,609	2,214	3,533
LT Debt	5,755	7,031	9,500	12,352	11,420	15,372	18,873	17,719	17,076	19,107	32,333	28,909	31,308	29,061	35,852
Total Debt/EBITDA	3.33	2.89	4.02	3.48	3.1	3.94	4.21	3.14	2.58	2.15	2.76	2.93	3.4	2.99	3.74
Net Debt/EBITDA	2.85	2.56	1.79	3.16	2.99	3.76	3.94	2.79	2.23	1.13	2.41	2.21	2.61	2.61	2.81
Total Debt/EBIT	5.62	4.81	6.52	5.82	5.34	6.76	7.1	5.02	3.86	2.79	3.48	4.11	5.09	4.26	5.08
Net Debt/EBIT	4.81	4.26	2.9	5.28	5.15	6.44	6.65	4.46	3.34	1.46	3.03	3.09	3.91	3.72	3.81
EBITDA to Interest Expense	12.04	10.21	9.96	8.73	9.7	8.99	8.43	9.07	10.16	18.3	23.54	16.22	7.47	7.51	7.42
EBITDA-CapEx/Interest Expense	10.55	8.9	8.88	7.84	8.68	8.04	7.58	7.93	8.79	15.63	18.84	13.13	6.39	6.51	6.34
EBIT to Interest Expense	7.69	6.47	6.44	3.97	5.91	5.64	5.16	5.75	6.18	14.27	19.08	11.72	5.32	5.55	5.72
Interest Expense	175	242	262	480	415	469	592	667	676	553	536	726	1,375	1,390	1,419
Common Equity/Total Assets	56.04	56.35	52.9	47.95	52.28	46.92	44.84	49.06	50.83	49.97	42.88	45.27	47.34	50.95	48.4
Long-Term Debt/Equity (%)	38.27	45.47	56.36	60.11	53.49	71.36	74.27	64.23	57.54	55.36	78.91	65.48	66.84	58.51	66.97
Long-Term Debt/Capital (%)	26.08	31.13	34.74	35.18	33.77	40.28	40.66	38.04	36	33.97	42.63	36.76	38.29	35.9	38.58
Long-Term Debt/Total Assets (%)	21.45	25.62	29.81	28.82	27.97	33.48	33.3	31.51	29.25	27.67	33.99	29.76	31.71	29.86	32.49
Total Debt/Equity (%)	46.73	46.07	62.22	70.88	58.42	77.19	82.67	68.84	59.82	62.97	85.1	78.12	74.54	62.96	73.57
Total Debt/Capital (%)	31.85	31.54	38.35	41.48	36.88	43.56	45.26	40.77	37.43	38.64	45.97	43.86	42.71	38.64	42.39
Total Debt/Total Assets (%)	26.19	25.96	32.91	33.99	30.54	36.22	37.07	33.77	30.41	31.48	36.66	35.5	35.37	32.14	35.69
Net Debt to Equity	39.98	40.86	27.65	64.34	56.3	73.54	77.41	61.22	51.74	33.06	74.17	58.81	57.3	54.89	55.16
Net Debt/Capital (%)	28.56	29.01	21.66	39.15	36.02	42.38	43.63	37.97	34.1	24.84	42.59	37.03	36.43	35.44	35.55
EBITDA	2,110	2,466	2,610	4,188	4,024	4,216	4,993	6,050	6,871	10,119	12,620	11,774	10,265	10,445	10,526
EBITDA-CapEx	1,850	2,151	2,327	3,760	3,601	3,772	4,485	5,292	5,945	8,645	10,097	9,531	8,786	9,045	9,001
Operating Income (Loss)	1,347	1,564	1,687	1,905	2,452	2,647	3,057	3,833	4,181	7,893	10,225	8,507	7,318	7,717	8,110

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	0.33	0.39	1.87	0.25	0.11	0.16	0.19	0.34	0.39	1	0.33	0.5	0.58	0.42	0.67
Current Ratio	1.55	2.31	3.16	1.22	1.38	1.44	1.34	1.73	1.92	2.13	1.5	1.48	1.75	1.66	1.89
Quick Ratio	0.89	1.25	2.49	0.72	0.78	0.87	0.74	1.09	1.19	1.63	1	1.06	1.27	1.14	1.36
CFO/Avg Current Liab	0.7	0.78	0.77	0.62	0.62	0.72	0.67	0.69	0.81	1	0.78	0.6	0.54	0.63	0.55
Common Equity/Total Assets	56.04	56.35	52.9	47.95	52.28	46.92	44.84	49.06	50.83	49.97	42.88	45.27	47.34	50.95	48.4
Long-Term Debt/Equity (%)	38.27	45.47	56.36	60.11	53.49	71.36	74.27	64.23	57.54	55.36	78.91	65.48	66.84	58.51	66.97
Long-Term Debt/Capital (%)	26.08	31.13	34.74	35.18	33.77	40.28	40.66	38.04	36	33.97	42.63	36.76	38.29	35.9	38.58
Long-Term Debt/Total Assets (%)	21.45	25.62	29.81	28.82	27.97	33.48	33.3	31.51	29.25	27.67	33.99	29.76	31.71	29.86	32.49
Total Debt/Equity (%)	46.73	46.07	62.22	70.88	58.42	77.19	82.67	68.84	59.82	62.97	85.1	78.12	74.54	62.96	73.57
Total Debt/Capital (%)	31.85	31.54	38.35	41.48	36.88	43.56	45.26	40.77	37.43	38.64	45.97	43.86	42.71	38.64	42.39
Total Debt/Total Assets (%)	26.19	25.96	32.91	33.99	30.54	36.22	37.07	33.77	30.41	31.48	36.66	35.5	35.37	32.14	35.69
CFO/Total Liabilities	14.34	17.02	13.4	11.74	15.1	13.37	12.81	15.86	17.32	24	17.2	17.27	16.2	18.19	13.76
CFO/CapEx	6.48	6.47	7.12	6.13	6.96	7.34	7.88	5.99	5.37	5.62	3.69	4.08	5.68	6.19	5.13
Altman's Z-Score	4.98	- -	- -	- -	- -	- -	- -	- -	- -	6.9	6.85	6.13	6.21	6.76	6.08

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	7.14	7.01	6.99	7.65	6.76	6.53	6.04	6.08	6.02	6.39	5.72	5.58	5.25	5.23	5.21
Days Sales Outstanding	51.12	52.06	52.24	47.72	53.99	55.87	60.44	60.05	60.63	57.16	63.85	65.39	69.56	69.85	70
Inventory Turnover	5.41	5.2	5.15	5.6	4.78	4.71	4.43	4.52	4.46	4.38	4.31	4.86	4.8	5	5.06
Days Inventory Outstanding	67.53	70.16	70.91	65.13	76.32	77.5	82.48	80.78	81.85	83.28	84.66	75.16	75.97	72.97	72.14
Accounts Payable Turnover	11.94	11.69	11.42	12.91	11.37	11.58	10.39	8.9	8.25	8.24	8.17	8.49	8.06	8.42	7.99
Accounts Payable Turnover Days	30.56	31.22	31.96	28.27	32.1	31.52	35.13	41.03	44.25	44.29	44.68	42.98	45.26	43.33	45.69
Cash Conversion Cycle	88.08	90.99	91.19	84.58	98.21	101.84	107.79	99.8	98.23	96.14	103.83	97.56	100.27	99.49	96.45
Inventory to Cash Days	-16.41	-18.1	-18.67	-17.42	-22.34	-21.63	-22.04	-20.73	-21.23	-26.13	-20.81	-9.78	-6.41	-3.11	-2.14
Inventories	1,330	1,443	1,495	1,860	1,992	2,213	2,971	3,005	3,370	4,029	5,051	5,634	5,088	4,978	5,425
Raw Materials	335	362	347	442	421	466	708	812	971	1,305	1,922	2,405	2,057	1,803	1,877
Work In Process	129	150	158	208	237	328	505	430	517	540	676	660	705	755	889
Finished Goods	866	932	989	1,210	1,334	1,419	1,758	1,763	1,882	2,184	2,453	2,569	2,326	2,420	2,659
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	21,306	- -	- -	- -	- -	- -	- -	- -	- -	185,207	262,033	217,062	205,168	198,315	218,346
- Cash & Cash Equivalents	1,016	806	5,826	1,344	452	786	1,335	2,103	2,399	10,325	4,477	8,524	8,077	4,009	9,852
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	10	184	170	107	87	129
+ Total Debt	7,028	7,124	10,487	14,564	12,472	16,627	21,008	18,990	17,752	21,735	34,870	34,488	34,917	31,275	39,385
Enterprise Value	27,313	- -	- -	- -	- -	- -	- -	- -	- -	196,627	292,610	243,196	232,112	224,107	247,755
Total Capital	22,066	22,589	27,343	35,112	33,822	38,167	46,421	46,576	47,427	56,252	75,847	78,636	81,759	80,947	92,921
Total Debt/Capital (%)	31.85	31.54	38.35	41.48	36.88	43.56	45.26	40.77	37.43	38.64	45.97	43.86	42.71	38.64	42.39
Total Debt / EV	0.26	- -	- -	- -	- -	- -	- -	- -	- -	0.11	0.12	0.14	0.15	0.14	0.16
EV/Sales	2.36	- -	- -	- -	- -	- -	- -	- -	- -	6.1	7.46	5.41	5.42	5.23	5.56
EV/EBITDA	12.94	- -	- -	- -	- -	- -	- -	- -	- -	19.43	23.19	20.66	22.61	21.46	23.54
EV/EBIT	21.84	- -	- -	- -	- -	- -	- -	- -	- -	25.23	29.18	28.98	33.84	30.54	31.98
EV/Cash Flow to Firm	14.77	- -	- -	- -	- -	- -	- -	- -	- -	22.4	29.92	24.78	23.88	22.57	27.13
EV/Free Cash Flow to Firm	17.19	- -	- -	- -	- -	- -	- -	- -	- -	26.92	40.32	32.12	28.17	26.28	32.57
Diluted Market Cap	22,075	- -	- -	- -	- -	- -	- -	- -	- -	186,295	263,737	219,001	205,885	199,474	219,379
Diluted Enterprise Value	28,083	- -	- -	- -	- -	- -	- -	- -	- -	197,715	294,314	245,135	232,829	225,266	248,788
EV per Share	73.54	- -	- -	- -	- -	- -	- -	- -	- -	495.69	741.85	622.76	600.32	588.56	658.54
TTM Sales	11,559	12,510	13,090	16,890	16,965	18,274	20,918	24,358	25,542	32,218	39,211	44,915	42,857	42,879	44,557
TTM EBITDA	2,110	2,466	2,610	4,188	4,024	4,216	4,993	6,050	6,871	10,119	12,620	11,774	10,265	10,445	10,526
TTM Operating Income	1,347	1,564	1,687	1,905	2,452	2,647	3,057	3,833	4,181	7,893	10,225	8,507	7,318	7,717	8,110
TTM Cash Flow to Firm	1,849	2,279	2,265	3,055	- -	- -	4,548	5,144	5,587	8,777	9,781	9,815	9,719	9,927	9,131
TTM Free Cash Flow to Firm	1,588	1,964	1,982	2,628	- -	- -	4,040	4,386	4,661	7,303	7,258	7,572	8,240	8,527	7,606

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	15.44	- -	- -	- -	- -	- -	- -	- -	- -	27.34	38.85	31.69	29.72	27.45	34.86
EV/EBIT	21.84	- -	- -	- -	- -	- -	- -	- -	- -	25.23	29.18	28.98	33.84	30.54	31.98
Enterprise Value	27,313	- -	- -	- -	- -	- -	- -	- -	- -	196,627	292,610	243,196	232,112	224,107	247,755
Low Price	55.48	- -	- -	- -	- -	- -	- -	- -	- -	435.09	433.98	480.93	421.53	497.77	386.14
EV/Sales	2.36	- -	- -	- -	- -	- -	- -	- -	- -	6.1	7.46	5.41	5.42	5.23	5.56
EV/EBITDA	12.94	- -	- -	- -	- -	- -	- -	- -	- -	19.43	23.19	20.66	22.61	21.46	23.54
Price/Earnings	16.43	- -	- -	- -	- -	- -	- -	- -	- -	29	33.88	31.35	34.17	31.41	32.64
Price/Earnings Average	16.11	- -	- -	- -	- -	- -	- -	- -	- -	28.83	27.13	31.23	34.13	34.34	27.96
Price/Earnings High	16.43	- -	- -	- -	- -	- -	- -	- -	- -	30.45	34.17	37.97	39.04	37.88	34.43
Price/Earnings Low	15.89	- -	- -	- -	- -	- -	- -	- -	- -	27.03	22.13	27.13	27.14	30.02	21.71
Price/Book Value	1.42	- -	- -	- -	- -	- -	- -	- -	- -	5.37	6.42	4.94	4.39	4	4.09
Price/Book Value Average	1.39	- -	- -	- -	- -	- -	- -	- -	- -	5.33	5.14	4.92	4.39	4.37	3.5
Price/Book Value High	1.42	- -	- -	- -	- -	- -	- -	- -	- -	5.64	6.48	5.98	5.02	4.82	4.31
Price/Book Value Low	1.37	- -	- -	- -	- -	- -	- -	- -	- -	5	4.2	4.27	3.49	3.82	2.72
Price/Tangible Book Value	-4.48	- -	- -	- -	- -	- -	- -	- -	- -	-43.9	-12.33	-14.81	-14.7	-16.8	-18.51
Price/Tangible Book Value Average	-4.4	- -	- -	- -	- -	- -	- -	- -	- -	-43.63	-9.88	-14.75	-14.69	-18.38	-15.86
Price/Tangible Book Value High	-4.48	- -	- -	- -	- -	- -	- -	- -	- -	-46.09	-12.44	-17.93	-16.8	-20.27	-19.53
Price/Tangible Book Value Low	-4.34	- -	- -	- -	- -	- -	- -	- -	- -	-40.91	-8.06	-12.81	-11.68	-16.06	-12.32
Price/Sales	1.89	- -	- -	- -	- -	- -	- -	- -	- -	5.74	6.68	4.85	4.78	4.64	4.91
Price/Sales Average	1.85	- -	- -	- -	- -	- -	- -	- -	- -	5.7	5.34	4.83	4.77	5.07	4.21
Price/Sales High	1.89	- -	- -	- -	- -	- -	- -	- -	- -	6.03	6.73	5.88	5.46	5.6	5.18
Price/Sales Low	1.83	- -	- -	- -	- -	- -	- -	- -	- -	5.35	4.36	4.2	3.8	4.43	3.27
Price/Cash Flow	12.92	- -	- -	- -	- -	- -	- -	- -	- -	22.31	28.11	23.8	24.37	22.96	27.99
Price/Cash Flow Average	12.67	- -	- -	- -	- -	- -	- -	- -	- -	22.17	22.51	23.71	24.34	25.1	23.98
Price/Cash Flow High	12.92	- -	- -	- -	- -	- -	- -	- -	- -	23.42	28.35	28.83	27.85	27.69	29.52
Price/Cash Flow Low	12.49	- -	- -	- -	- -	- -	- -	- -	- -	20.79	18.36	20.59	19.36	21.94	18.62
Price/Free Cash Flow Average	15.14	- -	- -	- -	- -	- -	- -	- -	- -	27.17	31.11	31.56	29.69	30.02	29.87
Price/Free Cash Flow High	15.44	- -	- -	- -	- -	- -	- -	- -	- -	28.7	39.18	38.38	33.97	33.11	36.77
Price/Free Cash Flow Low	14.93	- -	- -	- -	- -	- -	- -	- -	- -	25.47	25.38	27.42	23.61	26.23	23.19
EV/Sales Average	2.33	- -	- -	- -	- -	- -	- -	- -	- -	6.07	6.13	5.4	5.41	5.66	4.86
EV/Sales High	2.36	- -	- -	- -	- -	- -	- -	- -	- -	6.39	7.52	6.44	6.1	6.18	5.83
EV/Sales Low	2.3	- -	- -	- -	- -	- -	- -	- -	- -	5.71	5.15	4.76	4.43	5.02	3.92
EV/EBITDA Average	12.75	- -	- -	- -	- -	- -	- -	- -	- -	19.32	19.05	20.58	22.59	23.23	20.57
EV/EBITDA High	12.94	- -	- -	- -	- -	- -	- -	- -	- -	20.35	23.36	24.55	25.47	25.37	24.68
EV/EBITDA Low	12.61	- -	- -	- -	- -	- -	- -	- -	- -	18.18	15.99	18.17	18.5	20.62	16.6
EV/EBIT Average	21.5	- -	- -	- -	- -	- -	- -	- -	- -	25.08	23.97	28.87	33.81	33.07	27.95
EV/EBIT High	21.84	- -	- -	- -	- -	- -	- -	- -	- -	26.41	29.4	34.44	38.11	36.12	33.53
EV/EBIT Low	21.28	- -	- -	- -	- -	- -	- -	- -	- -	23.61	20.12	25.49	27.69	29.35	22.55
Last Price	57.37	- -	- -	- -	- -	- -	- -	- -	- -	466.9	664.33	555.84	530.63	520.82	580.37
High Price	57.37	- -	- -	- -	- -	- -	- -	- -	- -	490.22	669.99	673.22	606.4	628.25	612.2
Enterprise Value Average	26,898	- -	- -	- -	- -	- -	- -	- -	- -	195,511	240,391	242,327	231,904	242,644	216,485
Enterprise Value High	27,313	- -	- -	- -	- -	- -	- -	- -	- -	205,876	294,844	289,035	261,408	265,012	259,734
Enterprise Value Low	26,612	- -	- -	- -	- -	- -	- -	- -	- -	184,009	201,753	213,943	189,929	215,332	174,683

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	371	357	362	400	400	393	401	402	399	397	394	391	387	381	376
Diluted Weighted Avg Shares	385	367	366	402	402	397	398	406	403	399	397	394	388	383	378
Basic Weighted Avg Shares	381	364	360	398	399	395	395	402	400	396	394	392	386	382	377
Revenue per Share	30.35	34.39	36.33	42.41	42.55	46.29	52.96	60.59	63.86	81.36	99.52	114.58	111.03	112.25	118.19
EBITDA per Share	5.54	6.78	7.24	10.52	10.09	10.68	12.64	15.05	17.18	25.55	32.03	30.04	26.59	27.34	27.92
Operating Income per Share	3.54	4.3	4.68	4.78	6.15	6.7	7.74	9.53	10.45	19.93	25.95	21.7	18.96	20.2	21.51
Basic EPS, GAAP	3.49	3.24	3.53	4.76	4.95	5.12	5.63	7.31	9.24	16.1	19.61	17.73	15.53	16.58	17.78
Basic EPS from Cont Ops	2.69	3.46	3.55	4.76	4.97	5.13	5.64	7.31	9.24	16.1	19.61	17.76	15.43	16.59	17.83
Diluted EPS, GAAP	3.46	3.21	3.48	4.71	4.91	5.09	5.59	7.24	9.17	15.98	19.46	17.64	15.45	16.54	17.74
Diluted EPS from Cont Ops	2.66	3.43	3.5	4.71	4.93	5.1	5.6	7.24	9.18	15.98	19.47	17.66	15.35	16.55	17.78
Dividend per Share	- -	0.39	0.6	0.59	0.6	0.6	0.6	0.66	0.74	0.85	1	1.16	1.35	1.53	1.69
Cash Flow per Share	4.44	5.61	5.58	6.58	7.38	8.25	10.14	11.3	12.43	20.93	23.63	23.35	21.78	22.69	20.74
Free Cash Flow per Basic Share	3.76	4.74	4.8	5.5	6.32	7.13	8.85	9.42	10.12	17.21	17.23	17.63	17.95	19.02	16.69
Cash & Equivalents per Share	2.75	2.27	16.11	3.38	1.13	2	3.33	5.23	6.02	26.03	11.35	21.83	20.9	14.63	26.86
Book Value per Share	40.49	43.26	46.57	51.31	53.42	54.75	63.32	68.6	74.42	86.99	103.42	112.62	120.87	130.22	141.96
Tangible Book Value per Share	-12.79	-13.47	-7.51	-30.98	-25.61	-34.97	-41.27	-31.68	-25.21	-10.64	-53.86	-37.54	-36.09	-30.99	-31.35