Cognizant Technology Solutions Corporation Financial Ratios — CTSH34

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 (%)	23.45	23.87	22.36	20.74	19.09	15.53	14.06	19.02	16.41	12.74	18.72	18.85	16.65	16.21	15.16
Return on Assets (%)	17.51	17.48	16.77	14.67	13.24	11.37	10.2	13.53	11.49	8.4	12.29	12.83	11.7	11.65	10.97
Return on Capital (%)	23.45	23.87	22.36	18.58	16.43	14.12	13.11	17.89	14.97	11.13	16.35	16.77	15.2	14.99	14.06
Return on Invested Capital (%)	22.78	23.4	22.22	18.19	16.15	13.64	12.16	17.68	14.64	11.07	16.27	16.26	14.32	14.36	13.47
Gross Margin (%)	42.19	41.76	40.46	40.16	40.08	39.88	38.2	38.99	36.64	35.92	37.3	35.93	34.56	34.34	33.72
EBITDA Margin (%)	20.59	20.66	21.01	20.39	19.91	19.78	19.74	20.46	17.75	16.05	18.37	18.21	16.76	17.4	18.66
Operating Margin (%)	18.57	18.53	18.97	18.37	17.25	16.97	17.24	17.49	15.91	13.99	15.27	15.28	15.08	15.33	15.76
Incremental Operating Margin (%)	17.96	18.36	21.14	14.59	11.94	13.73	19.95	20.3	- -	260.31	26.79	15.42	66.67	28.2	21.94
Pretax Margin (%)	19.1	18.89	19.09	18.75	17.43	17.48	17.93	17.35	15.15	12.59	15.28	15.52	14.4	14.89	16.48
Profit Margin (%)	14.44	14.31	13.89	14.02	13.08	11.51	10.16	13.03	10.98	8.36	11.55	11.79	10.99	11.35	10.56
Net Income to Common Margin (%)	14.44	14.31	13.89	14.02	13.08	11.51	10.16	13.03	10.98	8.36	11.55	11.79	10.99	11.35	10.56
Effective Tax Rate (%)	24.42	24.24	27.21	25.21	24.95	34.15	43.43	24.96	25.29	33.59	24.51	24.2	23.97	24.27	36.16
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	17.62	22.28	24.59	34.48	23.82	24.63	27.8	26.79	27.35
Sustainable Growth Rate (%)	23.45	23.87	22.36	20.74	19.09	15.53	11.58	14.78	12.38	8.34	14.26	14.21	12.02	11.87	11.01

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	- -	- -	- -	1,638	1,283	878	873	745	1,685	1,758	1,642	1,534	1,315	1,480	1,152
ST Debt	- -	- -	- -	700	406	81	175	9	240	249	233	182	186	185	186
LT Debt	- -	- -	- -	938	877	797	698	736	1,445	1,509	1,409	1,352	1,129	1,295	966
Total Debt/EBITDA	- -	- -	- -	0.78	0.52	0.33	0.3	0.23	0.57	0.66	0.48	0.43	0.41	0.43	0.29
Net Debt/EBITDA	-1.04	-1.03	-1.19	-0.18	-0.34	-0.43	-0.36	-0.13	-0.64	-0.74	-0.33	-0.44	-0.61	-0.39	-0.34
Total Debt/EBIT	- -	- -	- -	0.87	0.6	0.38	0.35	0.27	0.69	0.83	0.58	0.52	0.49	0.51	0.34
Net Debt/EBIT	-1.15	-1.15	-1.32	-0.2	-0.39	-0.51	-0.42	-0.15	-0.78	-0.94	-0.4	-0.52	-0.74	-0.46	-0.39
EBITDA to Interest Expense	- -	- -	- -	697.67	137.33	140.42	127.13	122.19	114.58	111.38	377.78	186.16	79.12	63.59	106.46
EBITDA-CapEx/Interest Expense	- -	- -	- -	627	122.17	124.63	114.78	108.22	99.5	94.79	346.78	168.68	71.39	58.09	98.68
EBIT to Interest Expense	- -	- -	- -	628.33	119	120.47	111	104.44	102.69	97.04	314	156.21	71.17	56.04	89.92
Interest Expense	- -	- -	- -	3	18	19	23	27	26	24	9	19	41	54	37
Common Equity/Total Assets	71.77	74.44	75.43	67.43	71.04	75.22	70.09	72.09	68.02	64.03	67.17	68.95	71.56	72.16	72.56
Long-Term Debt/Equity (%)	- -	- -	- -	12.11	9.45	7.43	6.54	6.44	13.11	13.93	11.75	10.98	8.54	8.99	6.43
Long-Term Debt/Capital (%)	- -	- -	- -	10	8.3	6.87	6.05	6.05	11.37	11.98	10.34	9.77	7.76	8.15	5.98
Long-Term Debt/Total Assets (%)	- -	- -	- -	8.17	6.71	5.59	4.59	4.64	8.92	8.92	7.89	7.57	6.11	6.49	4.67
Total Debt/Equity (%)	- -	- -	- -	21.16	13.83	8.18	8.18	6.52	15.29	16.22	13.69	12.46	9.94	10.27	7.67
Total Debt/Capital (%)	- -	- -	- -	17.46	12.15	7.57	7.56	6.12	13.26	13.96	12.04	11.08	9.04	9.32	7.13
Total Debt/Total Assets (%)	- -	- -	- -	14.27	9.82	6.16	5.74	4.7	10.4	10.39	9.2	8.59	7.11	7.41	5.57
Net Debt to Equity	-33.16	-32.34	-36.07	-4.81	-9.08	-10.78	-9.86	-3.64	-17.3	-18.26	-9.41	-12.55	-14.98	-9.18	-8.82
Net Debt/Capital (%)	-49.62	-47.81	-56.41	-5.06	-9.98	-12.08	-10.94	-3.78	-18.95	-19.96	-9.53	-13.26	-16.63	-9.69	-9.29
EBITDA	1,261	1,518	1,858	2,093	2,472	2,668	2,924	3,299	2,979	2,673	3,400	3,537	3,244	3,434	3,939
EBITDA-CapEx	972	1,184	1,596	1,881	2,199	2,368	2,640	2,922	2,587	2,275	3,121	3,205	2,927	3,137	3,651
Operating Income (Loss)	1,136	1,361	1,678	1,885	2,142	2,289	2,553	2,820	2,670	2,329	2,826	2,968	2,918	3,026	3,327

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	2.01	2.08	2.11	1.46	1.82	2.14	1.78	1.66	1.15	0.77	0.77	0.75	0.79	0.63	0.52
Current Ratio	3.38	3.5	3.46	2.48	2.91	3.56	3.21	3.18	2.55	1.94	2.08	2.17	2.25	2.09	2.14
Quick Ratio	3.1	3.19	3.17	2.34	2.79	3.34	2.92	2.84	2.24	1.64	1.78	1.88	1.95	1.76	1.74
CFO/Avg Current Liab	0.82	0.91	0.9	0.67	0.82	0.64	0.92	0.93	0.88	1.01	0.71	0.75	0.7	0.61	0.8
Common Equity/Total Assets	71.77	74.44	75.43	67.43	71.04	75.22	70.09	72.09	68.02	64.03	67.17	68.95	71.56	72.16	72.56
Long-Term Debt/Equity (%)	- -	- -	- -	12.11	9.45	7.43	6.54	6.44	13.11	13.93	11.75	10.98	8.54	8.99	6.43
Long-Term Debt/Capital (%)	- -	- -	- -	10	8.3	6.87	6.05	6.05	11.37	11.98	10.34	9.77	7.76	8.15	5.98
Long-Term Debt/Total Assets (%)	- -	- -	- -	8.17	6.71	5.59	4.59	4.64	8.92	8.92	7.89	7.57	6.11	6.49	4.67
Total Debt/Equity (%)	- -	- -	- -	21.16	13.83	8.18	8.18	6.52	15.29	16.22	13.69	12.46	9.94	10.27	7.67
Total Debt/Capital (%)	- -	- -	- -	17.46	12.15	7.57	7.56	6.12	13.26	13.96	12.04	11.08	9.04	9.32	7.13
Total Debt/Total Assets (%)	- -	- -	- -	14.27	9.82	6.16	5.74	4.7	10.4	10.39	9.2	8.59	7.11	7.41	5.57
CFO/Total Liabilities	56.28	70.33	71.23	39.4	57.81	46.55	52.88	58.62	48.22	54.2	42.57	46.33	44.33	38.22	50.78
CFO/CapEx	3.04	3.51	5.44	6.95	8.01	5.48	8.48	6.88	6.38	8.29	8.94	7.73	7.35	7.15	10.01
Altman's Z-Score	- -	- -	- -	- -	- -	9.83	9.47	9.16	8.1	8.3	9.25	8.02	8.97	8.82	9.11

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	5.58	5.82	5.91	5.67	5.88	5.61	5.46	5.33	5.21	5.25	5.57	5.28	5.06	4.99	4.97
Days Sales Outstanding	65.39	62.72	61.8	64.33	62.05	65.07	66.8	68.53	70.09	69.52	65.52	69.07	72.09	73.13	73.47
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

	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	- -	- -	- -	- -	- -	34,288	41,890	35,585	33,994	43,745	46,807	30,721	37,591	37,112	40,871
- Cash & Cash Equivalents	1,311	1,570	2,213	2,010	2,125	2,034	1,925	1,161	2,645	2,680	1,792	2,191	2,621	2,231	1,901
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	- -	- -	1,638	1,283	878	873	745	1,685	1,758	1,642	1,534	1,315	1,480	1,152
Enterprise Value	- -	- -	- -	- -	- -	29,997	37,707	31,819	32,255	42,779	45,730	29,754	36,271	36,349	40,109
Total Capital	3,953	4,854	6,136	9,378	10,561	11,606	11,542	12,169	12,707	12,594	13,633	13,843	14,542	15,888	16,167
Total Debt/Capital (%)	- -	- -	- -	17.46	12.15	7.57	7.56	6.12	13.26	13.96	12.04	11.08	9.04	9.32	7.13
Total Debt / EV	- -	- -	- -	- -	- -	0.03	0.02	0.02	0.05	0.04	0.04	0.05	0.04	0.04	0.03
EV/Sales	- -	- -	- -	- -	- -	2.22	2.55	1.97	1.92	2.57	2.47	1.53	1.87	1.84	1.9
EV/EBITDA	- -	- -	- -	- -	- -	11.24	12.9	9.65	10.83	16	13.45	8.41	11.18	10.58	10.18
EV/EBIT	- -	- -	- -	- -	- -	13.11	15.2	11.36	13.15	20.24	16.18	10.02	13.49	12.57	11.84
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	18.1	15.58	12.18	12.81	12.9	18.28	11.52	15.36	16.79	13.8
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	22.1	17.65	14.24	15.17	14.67	20.57	13.22	17.74	19.46	15.32
Diluted Market Cap	- -	- -	- -	- -	- -	34,401	42,389	36,017	34,738	44,653	47,074	31,324	38,119	37,261	41,724
Diluted Enterprise Value	- -	- -	- -	- -	- -	30,110	38,206	32,251	32,999	43,687	45,997	30,357	36,799	36,498	40,962
EV per Share	- -	- -	- -	- -	- -	49.24	64	55.04	58.74	80.56	86.93	58.34	72.69	73.29	83.57
TTM Sales	6,121	7,346	8,843	10,263	12,416	13,487	14,810	16,125	16,783	16,652	18,507	19,428	19,353	19,736	21,108
TTM EBITDA	1,261	1,518	1,858	2,093	2,472	2,668	2,924	3,299	2,979	2,673	3,400	3,537	3,244	3,434	3,939
TTM Operating Income	1,136	1,361	1,678	1,885	2,142	2,289	2,553	2,820	2,670	2,329	2,826	2,968	2,918	3,026	3,327
TTM Cash Flow to Firm	875	1,173	1,424	1,475	2,201	1,658	2,420	2,612	2,518	3,315	2,502	2,582	2,361	2,165	2,907
TTM Free Cash Flow to Firm	587	838	1,162	1,263	1,928	1,358	2,136	2,235	2,126	2,917	2,223	2,250	2,044	1,868	2,619

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	- -	- -	- -	- -	- -	25.58	19.97	16.26	16.49	15.39	21.24	14.01	18.94	20.39	16.08
EV/EBIT	- -	- -	- -	- -	- -	13.11	15.2	11.36	13.15	20.24	16.18	10.02	13.49	12.57	11.84
Enterprise Value	- -	- -	- -	- -	- -	29,997	37,707	31,819	32,255	42,779	45,730	29,754	36,271	36,349	40,109
Low Price	- -	- -	- -	- -	- -	50.23	52.52	61.55	61	42.83	69.22	60.24	58.6	65.47	60.82
EV/Sales	- -	- -	- -	- -	- -	2.22	2.55	1.97	1.92	2.57	2.47	1.53	1.87	1.84	1.9
EV/EBITDA	- -	- -	- -	- -	- -	11.24	12.9	9.65	10.83	16	13.45	8.41	11.18	10.58	10.18
Price/Earnings	- -	- -	- -	- -	- -	22.04	28.09	17.08	18.83	32.02	21.99	13.65	17.93	16.6	18.67
Price/Earnings Average	- -	- -	- -	- -	- -	21.55	27.48	21.44	19.86	24.19	19.35	17.4	15.8	16.59	17.21
Price/Earnings High	- -	- -	- -	- -	- -	23.4	30.11	23.55	21.65	32.02	22.26	21.09	18.24	17.55	19.95
Price/Earnings Low	- -	- -	- -	- -	- -	19.67	20.75	17.08	18.55	16.65	17.1	13.65	13.95	14.53	13.34
Price/Book Value	- -	- -	- -	- -	- -	3.2	3.93	3.11	3.08	4.04	3.9	2.5	2.84	2.58	2.72
Price/Book Value Average	- -	- -	- -	- -	- -	3.12	3.84	3.91	3.25	3.05	3.43	3.18	2.5	2.57	2.51
Price/Book Value High	- -	- -	- -	- -	- -	3.39	4.21	4.29	3.55	4.04	3.95	3.85	2.89	2.72	2.91
Price/Book Value Low	- -	- -	- -	- -	- -	2.85	2.9	3.11	3.04	2.1	3.04	2.5	2.21	2.25	1.94
Price/Tangible Book Value	- -	- -	- -	- -	- -	4.75	6	5.24	5.66	9.19	9.08	5.66	6.27	6.34	6.3
Price/Tangible Book Value Average	- -	- -	- -	- -	- -	4.64	5.87	6.58	5.97	6.95	7.99	7.21	5.53	6.33	5.8
Price/Tangible Book Value High	- -	- -	- -	- -	- -	5.04	6.43	7.22	6.51	9.19	9.2	8.74	6.38	6.7	6.73
Price/Tangible Book Value Low	- -	- -	- -	- -	- -	4.24	4.43	5.24	5.58	4.78	7.07	5.66	4.88	5.54	4.5
Price/Sales	- -	- -	- -	- -	- -	2.54	2.85	2.23	2.07	2.68	2.54	1.61	1.97	1.88	1.97
Price/Sales Average	- -	- -	- -	- -	- -	2.48	2.79	2.79	2.18	2.02	2.23	2.05	1.74	1.88	1.82
Price/Sales High	- -	- -	- -	- -	- -	2.69	3.06	3.07	2.38	2.68	2.57	2.49	2	1.99	2.11
Price/Sales Low	- -	- -	- -	- -	- -	2.27	2.11	2.23	2.04	1.39	1.97	1.61	1.53	1.65	1.41
Price/Cash Flow	- -	- -	- -	- -	- -	20.81	17.55	13.85	13.88	13.51	18.83	12.17	16.36	17.51	14.44
Price/Cash Flow Average	- -	- -	- -	- -	- -	20.35	17.17	17.38	14.64	10.21	16.57	15.51	14.41	17.5	13.31
Price/Cash Flow High	- -	- -	- -	- -	- -	22.09	18.81	19.09	15.96	13.51	19.07	18.8	16.64	18.51	15.43
Price/Cash Flow Low	- -	- -	- -	- -	- -	18.57	12.96	13.85	13.67	7.03	14.65	12.17	12.72	15.32	10.32
Price/Free Cash Flow Average	- -	- -	- -	- -	- -	25.01	19.53	20.41	17.39	11.63	18.69	17.85	16.68	20.38	14.82
Price/Free Cash Flow High	- -	- -	- -	- -	- -	27.15	21.4	22.41	18.96	15.39	21.51	21.64	19.26	21.57	17.18
Price/Free Cash Flow Low	- -	- -	- -	- -	- -	22.83	14.75	16.26	16.24	8	16.52	14.01	14.73	17.84	11.48
EV/Sales Average	- -	- -	- -	- -	- -	2.17	2.48	2.54	2.03	1.93	2.17	1.97	1.64	1.84	1.75
EV/Sales High	- -	- -	- -	- -	- -	2.38	2.75	2.81	2.23	2.57	2.5	2.39	1.91	1.95	2.03
EV/Sales Low	- -	- -	- -	- -	- -	1.95	1.81	1.97	1.89	1.31	1.91	1.53	1.44	1.61	1.35
EV/EBITDA Average	- -	- -	- -	- -	- -	10.96	12.59	12.4	11.45	12	11.8	10.79	9.8	10.58	9.37
EV/EBITDA High	- -	- -	- -	- -	- -	12.03	13.93	13.73	12.54	16	13.62	13.14	11.38	11.21	10.89
EV/EBITDA Low	- -	- -	- -	- -	- -	9.86	9.15	9.65	10.66	8.15	10.39	8.41	8.61	9.23	7.22
EV/EBIT Average	- -	- -	- -	- -	- -	12.77	14.83	14.6	13.91	15.18	14.19	12.86	11.82	12.56	10.89
EV/EBIT High	- -	- -	- -	- -	- -	14.03	16.41	16.17	15.23	20.24	16.39	15.66	13.73	13.31	12.66
EV/EBIT Low	- -	- -	- -	- -	- -	11.49	10.78	11.36	12.94	10.3	12.5	10.02	10.38	10.96	8.39
Last Price	- -	- -	- -	- -	- -	56.29	71.1	61.55	61.91	82.38	88.98	60.24	75.34	74.83	85.16
High Price	- -	- -	- -	- -	- -	59.75	76.22	84.83	71.19	82.38	90.09	93.04	76.62	79.12	91
Enterprise Value Average	- -	- -	- -	- -	- -	29,232	36,801	40,901	34,116	32,088	40,108	38,179	31,796	36,327	36,908
Enterprise Value High	- -	- -	- -	- -	- -	32,108	40,720	45,279	37,348	42,779	46,313	46,481	36,910	38,479	42,912
Enterprise Value Low	- -	- -	- -	- -	- -	26,308	26,756	31,819	31,753	21,780	35,333	29,754	27,918	31,708	28,429

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	607	605	609	611	610	609	589	578	549	531	526	510	499	496	480
Diluted Weighted Avg Shares	622	613	611	614	614	611	596	585	561	542	529	520	506	498	490
Basic Weighted Avg Shares	608	604	605	609	610	608	594	583	560	541	528	519	506	497	489
Revenue per Share	10.07	12.17	14.61	16.84	20.34	22.18	24.93	27.65	29.96	30.78	35.05	37.43	38.25	39.71	43.17
EBITDA per Share	2.07	2.51	3.07	3.44	4.05	4.39	4.92	5.66	5.32	4.94	6.44	6.81	6.41	6.91	8.06
Operating Income per Share	1.87	2.26	2.77	3.09	3.51	3.76	4.3	4.84	4.77	4.3	5.35	5.72	5.77	6.09	6.8
Basic EPS, GAAP	1.45	1.74	2.03	2.36	2.66	2.55	2.53	3.6	3.29	2.57	4.05	4.41	4.2	4.51	4.56
Basic EPS from Cont Ops	1.45	1.74	2.03	2.36	2.66	2.55	2.53	3.6	3.29	2.57	4.05	4.41	4.2	4.51	4.56
Diluted EPS, GAAP	1.42	1.72	2.01	2.34	2.64	2.54	2.52	3.59	3.28	2.57	4.04	4.4	4.2	4.5	4.55
Diluted EPS from Cont Ops	1.42	1.72	2.01	2.34	2.64	2.54	2.52	3.59	3.28	2.57	4.04	4.4	4.2	4.5	4.55
Dividend per Share	- -	- -	- -	- -	- -	- -	0.45	0.8	0.81	0.89	0.96	1.09	1.17	1.21	1.25
Cash Flow per Share	1.44	1.94	2.35	2.42	3.58	2.7	4.05	4.44	4.46	6.1	4.73	4.95	4.6	4.27	5.9
Free Cash Flow per Basic Share	0.97	1.39	1.92	2.07	3.14	2.21	3.57	3.8	3.76	5.36	4.2	4.31	3.98	3.68	5.31
Cash & Equivalents per Share	4	4.74	6.15	6.18	8.11	8.49	8.58	7.8	6.24	5.13	5.17	4.9	5.28	4.52	3.99
Book Value per Share	6.51	8.03	10.08	12.68	15.21	17.61	18.11	19.76	20.07	20.41	22.8	24.14	26.51	29.05	31.29
Tangible Book Value per Share	5.87	7.37	9.13	7.16	9.85	11.86	11.85	11.75	10.93	8.96	9.8	10.65	12.01	11.81	13.53