Sam Comparison Ratios

Company Industry Sector S&P 500

Valuation Ratios

P/E Excluding Extraordinary (TTM) 25.16 18.48 18.04 19.68

P/E High Excluding Extraordinary - Last 5 Yrs 47.45 34.91 31.7 32.79

P/E Low Excluding Extraordinary - Last 5 Yrs 21.6 10.69 13.5 10.71

Beta 0.77 0.91 0.66 1

Price/Revenue (TTM) 2.56 2.56 2.38 2.57

Price/Book (MRQ) 6.27 2.93 6.62 3.67

Price to Tangible Book (MRQ) 6.39 4.94 7.14 5.21

Price to Cash Flow Per Share (TTM) 18.04 14.58 13.96 14.22

Price to Free Cash Flow Per Share (TTM) 63.86 21.85 35.43 26.26

Dividends

Dividend Yield - 2.12% 3.17% 2.26%

Dividend Per Share - 5 Yr Avg 0 1.3 2.64 1.99

Dividend 5 Yr Growth - 13.48% 4.04% 0.08%

Payout Ratio (TTM) 0.00% 23.68% 46.79% 25.98%

Growth Rates (%)

Revenue (MRQ) vs Qtr 1 Yr Ago 23.47% 0.76% 9.73% 15.58%

Revenue (TTM) vs TTM 1 Yr Ago 16.97% 6.38% 20.06% 17.69%

Revenue 5 Yr Growth 12.44% 2.35% 6.14% 8.97%

EPS (MRQ) vs Qtr 1 Yr Ago 29.21% 8.99% 6.69% 19.49%

EPS (TTM) vs TTM 1 Yr Ago 2.92% 14.93% 27.67% 32.55%

EPS 5 Yr Growth 30.60% 4.01% 7.73% 9.86%

Capital Spending 5 Yr Growth 16.70% -2.11% 3.06% -2.04%

Financial Strength

Quick Ratio (MRQ) 1.35 1.16 0.77 1.24

Current Ratio (MRQ) 1.8 2.14 1.4 1.79

LT Debt/Equity (MRQ) 0 0.39 0.98 0.64

Total Debt/Equity (MRQ) 0 0.46 1.25 0.73

Interest Coverage (TTM) - 15.87 16.43 13.8

Profitability Ratios (%)

Gross Margin (TTM) 55.43% 45.07% 44.52% 45.21%

Gross Margin - 5 Yr Avg 52.91% 42.81% 44.52% 44.91%

EBITD Margin (TTM) 20.14% 22.36% 20.28% 24.43%

EBITD Margin - 5 Yr Avg 16.95% 17.86% 19.53% 22.84%

Operating Margin (TTM) 16.57% 19.41% 17.97% 20.63%

Operating Margin - 5 Yr Avg 13.61% 14.58% 17.19% 18.28%

Pretax Margin (TTM) 16.53% 18.33% 16.99% 17.95%

Pretax Margin - 5 Yr Avg 13.91% 12.92% 17.19% 17.10%

Net Profit Margin (TTM) 10.61% 14.40% 13.74% 13.65%

Net Profit Margin - 5 Yr Avg 8.34% 9.18% 12.87% 12.10%

Effective Tax Rate (TTM) 35.84% 24.26% 27.02% 28.45%

Effective Tax rate - 5 Yr Avg...