Automatic Data Processing, Inc. Financial Ratios — ADPR34

Profitability (USD)

	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	2026 Y
As of date	06/30/2012	06/30/2013	06/30/2014	06/30/2015	06/30/2016	06/30/2017	06/30/2018	06/30/2019	06/30/2020	06/30/2021	06/30/2022	06/30/2023	06/30/2024	06/30/2025	06/30/2026

Return on Common Equity (%)	22.9	22.85	23.58	25.31	32.13	42.27	43.27	45.24	44.23	45.5	66.3	101.33	93.14	76	72.24
Return on Assets (%)	4.27	4.46	4.71	4.46	3.89	4.42	4.96	5.68	6.09	5.91	5.27	5.98	7.12	7.57	7.57
Return on Capital (%)	22.89	22.44	19.86	21.31	27.06	29.55	30.98	33.22	32.34	30.89	38.27	52.76	53.01	37.69	35.9
Return on Invested Capital (%)	21.49	16.96	15.71	19.64	26.44	28.07	33.24	31.97	30.76	30.06	37.4	50.77	50.43	35.52	33.49
Gross Margin (%)	41.45	40.96	40.93	41.24	41.37	41.44	41.56	43.15	42.12	42.42	42.65	44.74	45.44	46.03	46.42
EBITDA Margin (%)	21.86	19.87	20.36	20.97	21.62	23.24	22.12	24.28	24.66	25.49	26.08	28.06	28.78	29.18	29
Operating Margin (%)	18.3	17.66	17.75	18.41	18.77	19.02	19.27	21.43	21.53	22.16	23.05	25.02	25.76	26.32	26.33
Incremental Operating Margin (%)	16.87	23.5	18.82	27.93	24.2	23.18	22.58	55.86	24.46	44.01	32.06	46.52	36.93	34.23	26.48
Pretax Margin (%)	19.84	18.11	18.38	18.93	19.15	21.15	17.2	21.3	21.81	22.4	23.06	24.64	25.37	25.83	26.11
Profit Margin (%)	13.1	14.89	14.82	13.28	12.79	14.45	14.2	16.25	16.91	17.32	17.87	18.94	19.54	19.84	20.11
Net Income to Common Margin (%)	13.1	14.89	14.82	13.28	12.79	14.45	14.2	16.25	16.91	17.32	17.87	18.94	19.54	19.84	20.11
Effective Tax Rate (%)	34.57	34.38	33.88	33.52	33.17	31.68	17.42	23.72	22.5	22.69	22.48	23.11	22.99	23.17	22.98
Dvd Payout Ratio (%)	53.79	71.78	71.07	67.39	63.18	55.67	56.43	56.39	59.62	60.63	56.26	55.79	58.18	58.8	59.51
Sustainable Growth Rate (%)	10.58	6.45	6.82	8.25	11.83	18.74	18.85	19.73	17.86	17.91	29	44.8	38.95	31.31	29.25

Credit (USD)

Credit Ratios API ChatGPT

	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	2026 Y
As of date	06/30/2012	06/30/2013	06/30/2014	06/30/2015	06/30/2016	06/30/2017	06/30/2018	06/30/2019	06/30/2020	06/30/2021	06/30/2022	06/30/2023	06/30/2024	06/30/2025	06/30/2026

Total Debt	17	261	2,185	9	2,008	2,002	2,002	2,264	2,349	3,352	3,494	3,444	3,705	9,065	5,271
ST Debt	- -	246	2,173	- -	- -	- -	- -	262	1,002	24	136	105	385	4,770	- -
LT Debt	17	15	12	9	2,008	2,002	2,002	2,002	1,347	3,328	3,358	3,339	3,320	4,296	5,271
Total Debt/EBITDA	0.01	0.14	1.05	- -	0.8	0.7	0.68	0.66	0.65	0.88	0.81	0.68	0.67	1.51	0.83
Net Debt/EBITDA	-0.66	-0.77	0.29	-0.71	-0.47	-0.27	-0.06	0.09	0.03	0.11	0.39	0.2	0.08	0.9	0.12
Total Debt/EBIT	0.01	0.16	1.2	- -	0.9	0.78	0.78	0.75	0.75	1.01	0.92	0.76	0.75	1.67	0.91
Net Debt/EBIT	-0.77	-0.89	0.33	-0.81	-0.53	-0.3	-0.07	0.1	0.03	0.13	0.45	0.22	0.09	1	0.13
EBITDA to Interest Expense	300.77	206.15	341.26	352.82	44.88	35.94	28.59	26.37	33.59	64.07	52.54	19.95	15.29	13.16	13.86
EBITDA-CapEx/Interest Expense	286.55	194.63	317.72	325.63	41.01	33.06	26.01	23.26	29.45	58.59	47.91	18.51	14.31	12.33	12.84
EBIT to Interest Expense	251.77	183.24	297.56	309.85	38.98	29.42	24.9	23.28	29.33	55.69	46.44	17.79	13.69	11.87	12.58
Interest Expense	8	9	6	7	56	80	103	130	107	60	82	253	361	456	459
Common Equity/Total Assets	19.84	19.18	20.81	14.52	10.26	10.7	12.19	12.89	14.69	11.63	5.11	6.88	8.37	11.59	9.54
Long-Term Debt/Equity (%)	0.27	0.24	0.17	0.19	44.8	50.35	42.28	37.08	23.42	58.7	104.11	95.15	73	69.42	87.39
Long-Term Debt/Capital (%)	0.27	0.23	0.13	0.19	30.94	33.49	29.72	26.12	16.63	36.89	49.97	48.02	40.23	28.16	46.64
Long-Term Debt/Total Assets (%)	0.05	0.05	0.04	0.03	4.6	5.39	5.15	4.78	3.44	6.82	5.32	6.55	6.11	8.05	8.34
Total Debt/Equity (%)	0.27	4.21	32.75	0.19	44.8	50.35	42.28	41.93	40.84	59.11	108.34	98.15	81.48	146.5	87.39
Total Debt/Capital (%)	0.27	4.04	24.67	0.19	30.94	33.49	29.72	29.54	29	37.15	52	49.53	44.9	59.43	46.64
Total Debt/Total Assets (%)	0.05	0.81	6.81	0.03	4.6	5.39	5.15	5.41	6	6.87	5.54	6.76	6.82	16.99	8.34
Net Debt to Equity	-25.05	-23.24	9	-33.9	-26.41	-19.56	-3.54	5.83	1.67	7.64	52.31	28.81	10.19	87.21	12.17
Net Debt/Capital (%)	-33.41	-30.28	8.26	-51.29	-35.88	-24.32	-3.67	5.51	1.55	6.72	31.93	20.76	8.68	45.33	10.38
EBITDA	2,316	1,876	2,082	2,293	2,522	2,875	2,936	3,425	3,598	3,825	4,303	5,055	5,526	5,999	6,365
EBITDA-CapEx	2,206	1,771	1,938	2,117	2,305	2,645	2,671	3,021	3,154	3,498	3,924	4,689	5,171	5,621	5,896
Operating Income (Loss)	1,939	1,668	1,815	2,014	2,191	2,354	2,557	3,024	3,142	3,325	3,803	4,507	4,947	5,412	5,779

Liquidity (USD)

Liquidity Ratios API ChatGPT

	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	2026 Y
As of date	06/30/2012	06/30/2013	06/30/2014	06/30/2015	06/30/2016	06/30/2017	06/30/2018	06/30/2019	06/30/2020	06/30/2021	06/30/2022	06/30/2023	06/30/2024	06/30/2025	06/30/2026

Cash Ratio	0.07	0.07	0.15	0.06	0.09	0.09	0.07	0.06	0.06	0.07	0.03	0.05	0.07	0.19	0.08
Current Ratio	1.09	1.06	1.14	1.06	1.1	1.1	1.05	1.05	1.05	1.07	0.99	0.99	1.01	1.05	1.05
Quick Ratio	0.13	0.13	0.21	0.12	0.14	0.15	0.14	0.13	0.14	0.14	0.08	0.12	0.15	0.28	0.15
CFO/Avg Current Liab	0.08	0.07	0.07	0.08	0.06	0.06	0.08	0.09	0.1	0.09	0.07	0.09	0.09	0.11	0.12
Common Equity/Total Assets	19.84	19.18	20.81	14.52	10.26	10.7	12.19	12.89	14.69	11.63	5.11	6.88	8.37	11.59	9.54
Long-Term Debt/Equity (%)	0.27	0.24	0.17	0.19	44.8	50.35	42.28	37.08	23.42	58.7	104.11	95.15	73	69.42	87.39
Long-Term Debt/Capital (%)	0.27	0.23	0.13	0.19	30.94	33.49	29.72	26.12	16.63	36.89	49.97	48.02	40.23	28.16	46.64
Long-Term Debt/Total Assets (%)	0.05	0.05	0.04	0.03	4.6	5.39	5.15	4.78	3.44	6.82	5.32	6.55	6.11	8.05	8.34
Total Debt/Equity (%)	0.27	4.21	32.75	0.19	44.8	50.35	42.28	41.93	40.84	59.11	108.34	98.15	81.48	146.5	87.39
Total Debt/Capital (%)	0.27	4.04	24.67	0.19	30.94	33.49	29.72	29.54	29	37.15	52	49.53	44.9	59.43	46.64
Total Debt/Total Assets (%)	0.05	0.81	6.81	0.03	4.6	5.39	5.15	5.41	6	6.87	5.54	6.76	6.82	16.99	8.34
CFO/Total Liabilities	7.73	6.05	7.17	6.97	4.84	6.4	7.37	7.37	9.06	7.18	5.18	8.87	8.35	10.47	9.52
CFO/CapEx	17.44	15.04	12.68	11.17	8.72	9.23	9.5	6.65	6.82	9.45	8.18	11.52	11.71	13.06	11.61
Altman's Z-Score	- -	- -	- -	- -	- -	- -	- -	2.54	2.61	2.44	1.9	2.49	2.54	3.13	2.35

Working Capital (USD)

Working Capital Ratios API ChatGPT

	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	2026 Y
As of date	06/30/2012	06/30/2013	06/30/2014	06/30/2015	06/30/2016	06/30/2017	06/30/2018	06/30/2019	06/30/2020	06/30/2021	06/30/2022	06/30/2023	06/30/2024	06/30/2025	06/30/2026

Accounts Receivable Turnover	8.14	6.67	6.98	7.39	7.09	7.18	7.2	6.38	5.98	5.81	5.59	5.83	5.97	5.87	6.18
Days Sales Outstanding	44.84	54.72	52.3	49.41	51.46	50.84	50.7	57.21	61.05	62.86	65.24	62.62	61.18	62.2	59.04
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover Days	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Conversion Cycle	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventory to Cash Days	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventories	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

Enterprise Value API ChatGPT

	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	2026 Y
As of date	06/30/2012	06/30/2013	06/30/2014	06/30/2015	06/30/2016	06/30/2017	06/30/2018	06/30/2019	06/30/2020	06/30/2021	06/30/2022	06/30/2023	06/30/2024	06/30/2025	06/30/2026

Market Capitalization	- -	- -	- -	- -	- -	- -	- -	74,352	63,456	85,780	92,434	91,628	97,920	122,585	89,879
- Cash & Cash Equivalents	1,548	1,699	1,584	1,639	3,191	2,780	2,170	1,949	1,909	2,575	1,436	2,084	2,913	3,348	4,230
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	17	261	2,185	9	2,008	2,002	2,002	2,264	2,349	3,352	3,494	3,444	3,705	9,065	5,271
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	74,657	63,896	86,556	94,446	92,974	98,328	123,804	90,920
Total Capital	6,131	6,451	8,855	4,818	6,489	5,979	6,738	7,664	8,101	9,022	6,720	6,953	8,253	15,253	11,302
Total Debt/Capital (%)	0.27	4.04	24.67	0.19	30.94	33.49	29.72	29.54	29	37.15	52	49.53	44.9	59.43	46.64
Total Debt / EV	- -	- -	- -	- -	- -	- -	- -	0.03	0.04	0.04	0.04	0.04	0.04	0.07	0.06
EV/Sales	- -	- -	- -	- -	- -	- -	- -	5.29	4.38	5.77	5.72	5.16	5.12	6.02	4.14
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	21.8	17.76	22.63	21.95	18.39	17.79	20.64	14.28
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	24.75	20.49	26.11	24.93	20.64	19.81	22.86	15.73
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	26.78	20.55	27.57	29.86	21.12	22.17	23.4	15.69
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	31.33	23.97	30.78	33.92	23.03	24.09	25.21	17.07
Diluted Market Cap	- -	- -	- -	- -	- -	- -	- -	74,935	63,869	86,670	93,545	92,428	98,903	123,614	90,271
Diluted Enterprise Value	- -	- -	- -	- -	- -	- -	- -	75,239	64,310	87,447	95,556	93,774	99,311	124,832	91,312
EV per Share	- -	- -	- -	- -	- -	- -	- -	7.1	6.13	8.43	9.37	9.31	9.94	12.61	9.43
TTM Sales	10,595	9,442	10,226	10,939	11,668	12,372	13,274	14,110	14,590	15,005	16,498	18,012	19,203	20,561	21,947
TTM EBITDA	2,316	1,876	2,082	2,293	2,522	2,875	2,936	3,425	3,598	3,825	4,303	5,055	5,526	5,999	6,365
TTM Operating Income	1,939	1,668	1,815	2,014	2,191	2,354	2,557	3,024	3,142	3,325	3,803	4,507	4,947	5,412	5,779
TTM Cash Flow to Firm	1,915	1,583	1,825	1,978	1,935	2,181	2,600	2,787	3,109	3,139	3,163	4,402	4,436	5,290	5,795
TTM Free Cash Flow to Firm	1,806	1,478	1,682	1,802	1,717	1,950	2,335	2,383	2,666	2,812	2,784	4,037	4,081	4,912	5,326

Multiples (USD)

Valuation Multiples API ChatGPT

	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	2026 Y
As of date	06/30/2012	06/30/2013	06/30/2014	06/30/2015	06/30/2016	06/30/2017	06/30/2018	06/30/2019	06/30/2020	06/30/2021	06/30/2022	06/30/2023	06/30/2024	06/30/2025	06/30/2026

Price/Free Cash Flow	- -	- -	- -	- -	- -	- -	- -	32.81	24.73	31.33	34.39	24.06	26.01	27.1	18.15
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	24.75	20.49	26.11	24.93	20.64	19.81	22.86	15.73
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	74,657	63,896	86,556	94,446	92,974	98,328	123,804	90,920
Low Price	- -	- -	- -	- -	- -	- -	- -	7.04	4.89	5.5	8.13	8.63	8.71	9.67	7.57
EV/Sales	- -	- -	- -	- -	- -	- -	- -	5.29	4.38	5.77	5.72	5.16	5.12	6.02	4.14
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	21.8	17.76	22.63	21.95	18.39	17.79	20.64	14.28
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	32.49	25.78	33.21	31.55	26.96	26.26	30.18	20.4
Price/Earnings Average	- -	- -	- -	- -	- -	- -	- -	32.43	27.32	27.13	31.73	27.92	26.7	29.1	22.95
Price/Earnings High	- -	- -	- -	- -	- -	- -	- -	32.49	31.77	33.21	35.56	32.9	28.24	32.86	28.56
Price/Earnings Low	- -	- -	- -	- -	- -	- -	- -	32.37	20.71	21.85	27.98	25.34	23.1	23.37	16.55
Price/Book Value	- -	- -	- -	- -	- -	- -	- -	13.77	11.03	15.13	28.66	26.11	21.53	19.81	14.9
Price/Book Value Average	- -	- -	- -	- -	- -	- -	- -	13.75	11.69	12.36	28.83	27.04	21.89	19.1	16.76
Price/Book Value High	- -	- -	- -	- -	- -	- -	- -	13.77	13.59	15.13	32.3	31.86	23.15	21.57	20.86
Price/Book Value Low	- -	- -	- -	- -	- -	- -	- -	13.72	8.86	9.95	25.42	24.55	18.94	15.34	12.09
Price/Tangible Book Value	- -	- -	- -	- -	- -	- -	- -	37.08	28.49	40.43	-226.39	-526.9	114.13	93.47	82.19
Price/Tangible Book Value Average	- -	- -	- -	- -	- -	- -	- -	37.01	30.2	33.02	-227.72	-545.69	116.04	90.13	92.45
Price/Tangible Book Value High	- -	- -	- -	- -	- -	- -	- -	37.08	35.11	40.43	-255.15	-642.94	122.72	101.77	115.05
Price/Tangible Book Value Low	- -	- -	- -	- -	- -	- -	- -	36.95	22.89	26.6	-200.8	-495.35	100.38	72.38	66.69
Price/Sales	- -	- -	- -	- -	- -	- -	- -	5.28	4.36	5.75	5.64	5.11	5.13	5.99	4.1
Price/Sales Average	- -	- -	- -	- -	- -	- -	- -	5.27	4.62	4.7	5.67	5.29	5.22	5.77	4.61
Price/Sales High	- -	- -	- -	- -	- -	- -	- -	5.28	5.37	5.75	6.36	6.23	5.52	6.52	5.74
Price/Sales Low	- -	- -	- -	- -	- -	- -	- -	5.26	3.5	3.78	5	4.8	4.51	4.64	3.33
Price/Cash Flow	- -	- -	- -	- -	- -	- -	- -	27.71	21.01	27.9	30.02	21.86	23.7	24.93	16.55
Price/Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	27.66	22.27	22.79	30.19	22.64	24.09	24.04	18.61
Price/Cash Flow High	- -	- -	- -	- -	- -	- -	- -	27.71	25.89	27.9	33.83	26.68	25.48	27.14	23.17
Price/Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	27.61	16.88	18.36	26.62	20.55	20.84	19.3	13.43
Price/Free Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	32.75	26.21	25.59	34.59	24.91	26.45	26.13	20.42
Price/Free Cash Flow High	- -	- -	- -	- -	- -	- -	- -	32.81	30.48	31.33	38.75	29.35	27.97	29.51	25.41
Price/Free Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	32.7	19.87	20.62	30.5	22.62	22.88	20.98	14.73
EV/Sales Average	- -	- -	- -	- -	- -	- -	- -	5.28	4.64	4.72	5.76	5.34	5.21	5.81	4.65
EV/Sales High	- -	- -	- -	- -	- -	- -	- -	5.29	5.39	5.77	6.44	6.28	5.5	6.55	5.78
EV/Sales Low	- -	- -	- -	- -	- -	- -	- -	5.27	3.52	3.81	5.09	4.86	4.51	4.68	3.37
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	- -	21.76	18.82	18.52	22.08	19.04	18.09	19.91	16.05
EV/EBITDA High	- -	- -	- -	- -	- -	- -	- -	21.8	21.86	22.63	24.68	22.39	19.13	22.45	19.93
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	- -	21.72	14.29	14.96	19.52	17.31	15.66	16.03	11.62
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	24.71	21.71	21.37	25.08	21.36	20.14	22.05	17.67
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	24.75	25.22	26.11	28.04	25.12	21.29	24.86	21.95
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	24.66	16.49	17.26	22.18	19.42	17.43	17.75	12.8
Last Price	- -	- -	- -	- -	- -	- -	- -	7.07	6.09	8.36	9.17	9.18	9.9	12.48	9.32
High Price	- -	- -	- -	- -	- -	- -	- -	7.07	7.51	8.36	10.33	11.2	10.65	13.59	13.05
Enterprise Value Average	- -	- -	- -	- -	- -	- -	- -	74,527	67,696	70,841	94,989	96,241	99,970	119,420	102,136
Enterprise Value High	- -	- -	- -	- -	- -	- -	- -	74,657	78,638	86,556	106,190	113,153	105,706	134,690	126,853
Enterprise Value Low	- -	- -	- -	- -	- -	- -	- -	74,397	51,414	57,217	83,997	87,488	86,538	96,143	73,968

Per Share Data Items (USD)

Per-Share Data API ChatGPT

	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	2026 Y
As of date	06/30/2012	06/30/2013	06/30/2014	06/30/2015	06/30/2016	06/30/2017	06/30/2018	06/30/2019	06/30/2020	06/30/2021	06/30/2022	06/30/2023	06/30/2024	06/30/2025	06/30/2026

Shares Outstanding	11,732	11,693	11,635	11,301	11,042	10,782	10,632	10,521	10,417	10,266	10,082	9,985	9,888	9,820	9,639
Diluted Weighted Avg Shares	11,926	11,802	11,706	11,529	11,124	10,911	10,741	10,603	10,484	10,373	10,203	10,072	9,988	9,903	9,681
Basic Weighted Avg Shares	11,807	11,696	11,604	11,451	11,073	10,850	10,676	10,540	10,438	10,329	10,148	10,024	9,949	9,864	9,657
Revenue per Share	0.9	0.81	0.88	0.96	1.05	1.14	1.24	1.34	1.4	1.45	1.63	1.8	1.93	2.08	2.27
EBITDA per Share	0.2	0.16	0.18	0.2	0.23	0.26	0.27	0.32	0.34	0.37	0.42	0.5	0.56	0.61	0.66
Operating Income per Share	0.16	0.14	0.16	0.18	0.2	0.22	0.24	0.29	0.3	0.32	0.37	0.45	0.5	0.55	0.6
Basic EPS, GAAP	0.12	0.12	0.13	0.13	0.13	0.16	0.18	0.22	0.24	0.25	0.29	0.34	0.38	0.41	0.46
Basic EPS from Cont Ops	0.12	0.1	0.11	0.12	0.13	0.16	0.18	0.22	0.24	0.25	0.29	0.34	0.38	0.41	0.46
Diluted EPS, GAAP	0.12	0.12	0.13	0.13	0.13	0.16	0.18	0.22	0.24	0.25	0.29	0.34	0.38	0.41	0.46
Diluted EPS from Cont Ops	0.12	0.1	0.11	0.12	0.13	0.16	0.18	0.22	0.24	0.25	0.29	0.34	0.38	0.41	0.46
Dividend per Share	0.06	0.07	0.08	0.08	0.09	0.09	0.1	0.12	0.14	0.15	0.16	0.19	0.22	0.24	0.27
Cash Flow per Share	0.16	0.13	0.16	0.17	0.17	0.2	0.24	0.26	0.29	0.3	0.31	0.42	0.42	0.5	0.56
Free Cash Flow per Basic Share	0.15	0.13	0.14	0.16	0.15	0.17	0.21	0.22	0.25	0.27	0.27	0.38	0.38	0.46	0.51
Cash & Equivalents per Share	0.13	0.15	0.31	0.15	0.29	0.26	0.2	0.19	0.18	0.25	0.15	0.21	0.33	0.8	0.44
Book Value per Share	0.52	0.53	0.57	0.43	0.41	0.37	0.45	0.51	0.55	0.55	0.32	0.35	0.46	0.63	0.63
Tangible Book Value per Share	0.2	0.21	0.37	0.22	0.21	0.15	0.15	0.19	0.21	0.21	-0.04	-0.02	0.09	0.13	0.11