Verisk Analytics, Inc. Financial Ratios — VRSK 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 (%)	- -	- -	86.75	105.45	64.13	43.72	34.08	29.96	20.77	28.74	24.16	41.8	59.67	466.96	444.05
Return on Assets (%)	20.5	16.87	14.32	16.5	12.79	11.56	10.42	10.04	6.95	9.75	8.67	12.92	10.85	22.19	17.37
Return on Capital (%)	36.45	27.54	22.41	25.58	19.27	16.37	15.05	14.53	10.53	13.85	12.09	17.61	15.33	31.12	24.32
Return on Invested Capital (%)	34.21	26.72	22.05	22.93	16.26	12.87	14.87	14.25	10.54	12.85	11.12	19.12	18.51	28.63	24.34
Gross Margin (%)	62.99	63.3	60.99	63.94	65.24	64.19	63.46	63	62.53	65.11	65.33	66.98	67.31	68.73	69.88
EBITDA Margin (%)	46.99	48.05	46.93	54.21	52.18	49.73	48.42	47.19	39.15	57.92	52.59	69.94	52.7	54.13	54.37
Operating Margin (%)	40.1	40.65	38.5	44.18	39.95	38.47	37.35	34.83	26.73	42.14	37.01	56.33	42.21	43.51	43.74
Incremental Operating Margin (%)	70.55	43.63	22.38	- -	21.57	27.38	22.4	13.17	- -	- -	- -	1,435.07	- -	61.01	47.12
Pretax Margin (%)	35.94	35.5	33.76	39.31	38.85	32.76	32.21	30.05	21.8	36.06	31.94	50.56	38.31	42.63	38.12
Profit Margin (%)	23.73	23.38	21.83	27.95	28.83	29.63	25.88	25	17.26	31.4	27.06	38.22	22.91	33.23	29.56
Net Income to Common Margin (%)	23.73	23.38	21.83	27.95	28.83	29.63	25.88	25	17.26	31.4	27.06	38.22	22.91	33.23	29.56
Effective Tax Rate (%)	38.71	36.49	36.46	37.07	28.74	30.93	19.67	16.81	20.85	20.11	22.81	17.45	25.19	22.62	22.45
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	36.34	26.89	31	18.74	25.6	23.26	27.65
Sustainable Growth Rate (%)	- -	- -	86.75	105.45	64.13	43.72	34.08	29.96	13.22	21.01	16.67	33.97	44.39	358.34	321.29

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	1,106	1,461	1,276	1,437	3,146	2,387	3,009	2,723	3,400	3,524	3,577	3,956	3,095	3,246	4,900
ST Debt	6	195	4	336	875	107	724	673	540	553	1,003	1,422	48	540	1,535
LT Debt	1,100	1,266	1,271	1,101	2,271	2,280	2,284	2,051	2,860	2,971	2,574	2,533	3,048	2,706	3,365
Total Debt/EBITDA	1.98	2.16	1.7	1.85	3.42	2.41	2.9	2.41	3.33	2.68	2.76	2.26	2.19	2.08	2.93
Net Debt/EBITDA	1.63	2.02	1.47	1.79	3.27	2.26	2.74	2.26	2.9	2.26	2.46	2.07	1.79	1.75	1.52
Total Debt/EBIT	2.3	2.55	2.08	2.27	4.47	3.11	3.76	3.26	4.88	3.69	3.92	2.81	2.74	2.59	3.65
Net Debt/EBIT	1.89	2.38	1.79	2.19	4.27	2.92	3.56	3.06	4.25	3.11	3.5	2.57	2.24	2.18	1.89
EBITDA to Interest Expense	10.4	9.33	9.84	11.08	7.57	8.27	8.7	8.71	8.05	9.5	10.2	12.58	12.23	12.52	9.78
EBITDA-CapEx/Interest Expense	9.28	8.3	7.92	11.08	7.57	8.27	8.7	8.71	8.05	9.5	10.2	12.58	12.23	12.52	9.78
EBIT to Interest Expense	8.87	7.89	8.07	9.03	5.79	6.4	6.71	6.43	5.5	6.91	7.18	10.13	9.8	10.06	7.86
Interest Expense	54	73	76	70	121	120	119	130	127	138	127	139	116	125	171
Common Equity/Total Assets	-6.39	10.83	21.86	9	24.53	28.77	31.98	35.09	32.04	35.68	36.07	25.13	7.1	2.35	4.99
Long-Term Debt/Equity (%)	- -	495.39	232.19	521.63	165.52	171.13	118.65	99.03	126.49	110.12	90.56	143.3	945.93	2,576.76	1,086.25
Long-Term Debt/Capital (%)	109.23	73.74	69.73	66.8	50.27	61.31	46.3	42.77	50.52	47.75	40.1	44.26	89.18	80.74	64.59
Long-Term Debt/Total Assets (%)	71.4	53.64	50.77	46.94	40.6	49.24	37.94	34.75	40.53	39.29	32.97	36.39	69.81	63.44	54.32
Total Debt/Equity (%)	-1,122.84	571.78	233	680.87	229.28	179.15	156.27	131.52	150.38	130.61	125.84	223.77	960.71	3,091.24	1,581.79
Total Debt/Capital (%)	109.78	85.11	69.97	87.19	69.63	64.18	60.98	56.81	60.06	56.64	55.72	69.11	90.57	96.87	94.05
Total Debt/Total Assets (%)	71.76	61.92	50.94	61.27	56.24	51.54	49.98	46.16	48.19	46.61	45.81	56.82	70.9	76.11	79.1
Net Debt to Equity	-924.57	533.9	200.76	656.97	218.68	167.97	148	123.47	130.87	110.09	112.19	204.75	785.07	2,598.57	818.4
Net Debt/Capital (%)	111.62	83.86	66.32	86.19	68.51	62.44	59.46	54.93	54.03	49.48	50.56	64.51	81.21	89.18	83.62
EBITDA	560	676	749	776	919	992	1,039	1,130	1,021	1,314	1,295	1,747	1,413	1,560	1,671
EBITDA-CapEx	500	602	603	776	919	992	1,039	1,130	1,021	1,314	1,295	1,747	1,413	1,560	1,671
Operating Income (Loss)	478	572	614	632	703	768	801	834	697	956	911	1,407	1,132	1,254	1,344

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	0.56	0.16	0.39	0.06	0.1	0.22	0.11	0.11	0.12	0.15	0.06	0.05	0.39	0.24	0.95
Current Ratio	1.3	0.67	1.1	0.5	0.41	0.81	0.45	0.49	0.5	0.56	0.49	0.4	1.05	0.74	1.2
Quick Ratio	1.11	0.55	0.92	0.43	0.3	0.73	0.39	0.4	0.44	0.47	0.25	0.19	0.86	0.65	1.15
CFO/Avg Current Liab	0.7	1	1	0.81	0.59	0.55	0.76	0.7	0.68	0.73	0.7	0.51	0.69	1.14	0.81
Common Equity/Total Assets	-6.39	10.83	21.86	9	24.53	28.77	31.98	35.09	32.04	35.68	36.07	25.13	7.1	2.35	4.99
Long-Term Debt/Equity (%)	- -	495.39	232.19	521.63	165.52	171.13	118.65	99.03	126.49	110.12	90.56	143.3	945.93	2,576.76	1,086.25
Long-Term Debt/Capital (%)	109.23	73.74	69.73	66.8	50.27	61.31	46.3	42.77	50.52	47.75	40.1	44.26	89.18	80.74	64.59
Long-Term Debt/Total Assets (%)	71.4	53.64	50.77	46.94	40.6	49.24	37.94	34.75	40.53	39.29	32.97	36.39	69.81	63.44	54.32
Total Debt/Equity (%)	-1,122.84	571.78	233	680.87	229.28	179.15	156.27	131.52	150.38	130.61	125.84	223.77	960.71	3,091.24	1,581.79
Total Debt/Capital (%)	109.78	85.11	69.97	87.19	69.63	64.18	60.98	56.81	60.06	56.64	55.72	69.11	90.57	96.87	94.05
Total Debt/Total Assets (%)	71.76	61.92	50.94	61.27	56.24	51.54	49.98	46.16	48.19	46.61	45.81	56.82	70.9	76.11	79.1
CFO/Total Liabilities	22.92	22.25	25.9	22.93	15.72	17.51	18.16	24.4	19.95	21.96	23.27	20.39	26.23	27.5	24.4
CFO/CapEx	6.28	6.3	3.47	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	- -	- -	9.56	- -	5.64	10.33	8.81	10.32	8.59	9.62	6.7	6.03	12.5	13.59	7.89

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	8.68	8.99	10.35	8.26	8.4	9.23	8.45	8.1	7.75	6.03	7.59	9.22	9.08	7.8	7.37
Days Sales Outstanding	42.07	40.6	35.25	44.17	43.47	39.55	43.2	45.04	47.07	60.57	48.06	39.59	40.21	46.77	49.56
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	- -	- -	10,937	- -	12,981	13,328	15,547	17,902	24,396	33,612	37,156	27,072	35,475	40,439	30,485
- Cash & Cash Equivalents	192	90	166	39	138	135	142	140	185	219	112	113	303	291	2,178
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	26	18	12	5	1
+ Total Debt	1,106	1,461	1,276	1,437	3,146	2,387	3,009	2,723	3,400	3,524	3,577	3,956	3,095	3,246	4,900
Enterprise Value	- -	- -	12,043	- -	15,985	15,577	18,409	20,486	27,611	36,917	40,647	30,933	38,280	43,398	33,208
Total Capital	1,007	1,717	1,823	1,648	4,518	3,719	4,934	4,794	5,661	6,222	6,420	5,723	3,418	3,351	5,210
Total Debt/Capital (%)	109.78	85.11	69.97	87.19	69.63	64.18	60.98	56.81	60.06	56.64	55.72	69.11	90.57	96.87	94.05
Total Debt / EV	- -	- -	0.11	- -	0.2	0.15	0.16	0.13	0.12	0.1	0.09	0.13	0.08	0.07	0.15
EV/Sales	- -	- -	7.55	- -	9.08	7.81	8.58	8.55	10.59	16.27	16.51	12.39	14.28	15.06	10.81
EV/EBITDA	- -	- -	16.08	- -	17.4	15.7	17.73	18.13	27.05	28.09	31.39	17.71	27.09	27.82	19.88
EV/EBIT	- -	- -	19.61	- -	22.73	20.29	22.98	24.56	39.62	38.6	44.6	21.99	33.83	34.61	24.71
EV/Cash Flow to Firm	- -	- -	21.69	- -	21.3	23.59	21.93	19.65	26.13	31.32	32.42	26.36	33.37	34.99	21.17
EV/Free Cash Flow to Firm	- -	- -	29.42	- -	21.3	23.59	21.93	19.65	26.13	31.32	32.42	26.36	33.37	34.99	21.17
Diluted Market Cap	- -	- -	11,251	- -	12,907	13,668	15,906	18,375	24,904	34,129	37,544	27,812	36,472	41,138	30,856
Diluted Enterprise Value	- -	- -	12,358	- -	15,911	15,916	18,769	20,958	28,119	37,434	41,035	31,673	39,277	44,097	33,579
EV per Share	- -	- -	71.92	- -	94.35	93.32	111.65	124.94	169.23	226.74	251.45	199.95	267.12	309.07	239.95
TTM Sales	1,191	1,408	1,596	1,431	1,761	1,995	2,145	2,395	2,607	2,269	2,463	2,497	2,681	2,882	3,073
TTM EBITDA	560	676	749	776	919	992	1,039	1,130	1,021	1,314	1,295	1,747	1,413	1,560	1,671
TTM Operating Income	478	572	614	632	703	768	801	834	697	956	911	1,407	1,132	1,254	1,344
TTM Cash Flow to Firm	409	514	555	533	750	660	839	1,042	1,057	1,179	1,254	1,174	1,147	1,240	1,569
TTM Free Cash Flow to Firm	349	440	409	533	750	660	839	1,042	1,057	1,179	1,254	1,174	1,147	1,240	1,569

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	- -	- -	31.17	- -	19.44	23.67	21.39	19.66	26.04	31.95	32.49	26.26	34.39	35.96	21.49
EV/EBIT	- -	- -	19.61	- -	22.73	20.29	22.98	24.56	39.62	38.6	44.6	21.99	33.83	34.61	24.71
Enterprise Value	- -	- -	12,043	- -	15,985	15,577	18,409	20,486	27,611	36,917	40,647	30,933	38,280	43,398	33,208
Low Price	- -	- -	64.47	- -	71.1	73.19	81.17	96.15	134.92	118.25	161.78	160	180.64	218.62	216.65
EV/Sales	- -	- -	7.55	- -	9.08	7.81	8.58	8.55	10.59	16.27	16.51	12.39	14.28	15.06	10.81
EV/EBITDA	- -	- -	16.08	- -	17.4	15.7	17.73	18.13	27.05	28.09	31.39	17.71	27.09	27.82	19.88
Price/Earnings	- -	- -	31.5	- -	24.92	22.72	28.06	30.05	54.35	47.1	55.83	28.96	59.08	42.76	33.87
Price/Earnings Average	- -	- -	31.28	- -	24.32	21.72	26.22	28.87	53.47	41.05	46.72	30.66	52.65	39.42	41.38
Price/Earnings High	- -	- -	31.5	- -	27.13	22.72	28.06	30.08	57.79	47.1	55.94	35.65	59.08	42.89	47.24
Price/Earnings Low	- -	- -	31.1	- -	23.12	20.83	24.15	26.47	49.04	26.98	39.29	26.47	43.11	32.46	33.31
Price/Book Value	- -	- -	19.97	- -	9.46	10	8.07	8.65	10.79	12.46	13.19	15.48	114.44	403.98	98.66
Price/Book Value Average	- -	- -	19.84	- -	9.23	9.56	7.55	8.3	10.62	10.86	11.04	16.39	101.99	372.48	120.54
Price/Book Value High	- -	- -	19.97	- -	10.3	10	8.07	8.65	11.47	12.46	13.22	19.06	114.44	405.23	137.61
Price/Book Value Low	- -	- -	19.72	- -	8.78	9.17	6.95	7.61	9.74	7.14	9.29	14.15	83.51	306.67	97.04
Price/Tangible Book Value	- -	- -	-10.11	- -	-4.94	-5.91	-5.58	-7.11	-8.13	-12.03	129.64	-62.74	-18.45	-20.03	-15.91
Price/Tangible Book Value Average	- -	- -	-10.04	- -	-4.82	-5.65	-5.21	-6.83	-7.99	-10.48	108.5	-66.44	-16.45	-18.47	-19.44
Price/Tangible Book Value High	- -	- -	-10.11	- -	-5.38	-5.91	-5.58	-7.11	-8.64	-12.03	129.9	-77.25	-18.45	-20.09	-22.19
Price/Tangible Book Value Low	- -	- -	-9.98	- -	-4.59	-5.41	-4.8	-6.26	-7.33	-6.89	91.25	-57.36	-13.47	-15.21	-15.65
Price/Sales	- -	- -	6.88	- -	7.18	6.73	7.26	7.51	9.38	14.79	15.11	11.07	13.54	14.21	10.01
Price/Sales Average	- -	- -	6.83	- -	7.01	6.44	6.78	7.22	9.23	12.89	12.64	11.72	12.06	13.1	12.23
Price/Sales High	- -	- -	6.88	- -	7.82	6.73	7.26	7.52	9.97	14.79	15.14	13.63	13.54	14.25	13.97
Price/Sales Low	- -	- -	6.79	- -	6.67	6.17	6.25	6.62	8.46	8.47	10.63	10.12	9.88	10.78	9.85
Price/Cash Flow	- -	- -	21.65	- -	19.06	23.26	20.95	19.26	25.57	31.43	32.19	26.09	34.22	35.79	21.42
Price/Cash Flow Average	- -	- -	21.5	- -	18.6	22.24	19.58	18.5	25.15	27.39	26.94	27.63	30.5	33	26.18
Price/Cash Flow High	- -	- -	21.65	- -	20.75	23.26	20.95	19.27	27.19	31.43	32.25	32.13	34.22	35.9	29.88
Price/Cash Flow Low	- -	- -	21.37	- -	17.68	21.32	18.03	16.96	23.07	18	22.65	23.86	24.97	27.17	21.07
Price/Free Cash Flow Average	- -	- -	30.96	- -	18.98	22.62	19.99	18.89	25.62	27.84	27.19	27.81	30.64	33.16	26.25
Price/Free Cash Flow High	- -	- -	31.17	- -	21.17	23.67	21.39	19.68	27.69	31.95	32.55	32.34	34.39	36.07	29.97
Price/Free Cash Flow Low	- -	- -	30.77	- -	18.04	21.69	18.42	17.32	23.5	18.3	22.86	24.01	25.09	27.3	21.13
EV/Sales Average	- -	- -	7.5	- -	8.9	7.51	8.11	8.26	10.44	14.36	14.05	13.03	12.84	13.97	13.01
EV/Sales High	- -	- -	7.55	- -	9.73	7.81	8.58	8.56	11.18	16.27	16.54	14.9	14.28	15.1	14.72
EV/Sales Low	- -	- -	7.46	- -	8.55	7.25	7.57	7.66	9.68	9.94	12.04	11.46	10.7	11.68	10.64
EV/EBITDA Average	- -	- -	15.98	- -	17.06	15.11	16.75	17.5	26.67	24.8	26.71	18.63	24.36	25.8	23.93
EV/EBITDA High	- -	- -	16.08	- -	18.65	15.7	17.73	18.14	28.57	28.09	31.44	21.3	27.09	27.9	27.08
EV/EBITDA Low	- -	- -	15.89	- -	16.38	14.58	15.64	16.23	24.72	17.16	22.89	16.38	20.3	21.58	19.58
EV/EBIT Average	- -	- -	19.48	- -	22.28	19.53	21.71	23.71	39.05	34.09	37.95	23.13	30.41	32.1	29.74
EV/EBIT High	- -	- -	19.61	- -	24.36	20.29	22.98	24.58	41.83	38.6	44.68	26.44	33.83	34.71	33.67
EV/EBIT Low	- -	- -	19.38	- -	21.4	18.84	20.28	22	36.2	23.59	32.52	20.34	25.35	26.84	24.34
Last Price	- -	- -	65.31	- -	76.62	79.85	94.29	109.18	149.52	206.44	229.85	174.99	247.55	288	220.27
High Price	- -	- -	65.31	- -	83.41	79.85	94.29	109.26	158.98	206.44	230.3	215.47	247.55	288.89	307.23
Enterprise Value Average	- -	- -	11,968	- -	15,674	14,988	17,392	19,778	27,215	32,598	34,587	32,531	34,421	40,245	39,971
Enterprise Value High	- -	- -	12,043	- -	17,136	15,577	18,409	20,499	29,155	36,917	40,720	37,194	38,280	43,523	45,244
Enterprise Value Low	- -	- -	11,903	- -	15,050	14,465	16,246	18,349	25,229	22,559	29,643	28,613	28,692	33,657	32,707

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	164	168	167	158	169	167	165	164	163	163	162	155	143	140	138
Diluted Weighted Avg Shares	173	172	172	169	168	171	169	168	167	165	163	159	147	143	140
Basic Weighted Avg Shares	166	166	168	166	165	168	165	165	164	163	162	158	147	142	140
Revenue per Share	7.18	8.49	9.5	8.63	10.67	11.86	12.99	14.53	15.94	13.96	15.22	15.81	18.29	20.27	22
EBITDA per Share	3.37	4.08	4.46	4.68	5.57	5.9	6.29	6.86	6.24	8.08	8	11.06	9.64	10.97	11.96
Operating Income per Share	2.88	3.45	3.66	3.81	4.26	4.56	4.85	5.06	4.26	5.88	5.63	8.91	7.72	8.82	9.62
Basic EPS, GAAP	1.7	1.98	2.07	2.41	3.07	3.51	3.36	3.63	2.75	4.38	4.12	6.04	4.19	6.74	6.5
Basic EPS from Cont Ops	1.58	1.91	2.04	2.13	2.95	2.68	3.36	3.63	2.75	4.02	3.75	6.6	5.24	6.69	6.5
Diluted EPS, GAAP	1.63	1.92	2.02	2.37	3.01	3.45	3.29	3.56	2.7	4.31	4.08	6	4.17	6.7	6.48
Diluted EPS from Cont Ops	1.51	1.85	1.99	2.09	2.89	2.64	3.29	3.56	2.7	3.95	3.72	6.56	5.22	6.66	6.48
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	1	1.08	1.16	1.24	1.34	1.56	1.8
Cash Flow per Share	2.26	2.82	3.02	2.95	4.02	3.43	4.5	5.67	5.85	6.57	7.14	6.71	7.23	8.05	10.28
Free Cash Flow per Basic Share	1.9	2.37	2.15	2.95	4.02	3.43	4.5	5.67	5.85	6.57	7.14	6.71	7.23	8.05	10.28
Cash & Equivalents per Share	1.2	0.56	1.01	0.27	0.84	0.83	0.89	0.85	1.13	1.34	0.69	0.73	2.11	2.07	15.74
Book Value per Share	-0.6	1.52	3.27	1.34	8.1	7.98	11.68	12.63	13.86	16.57	17.42	11.31	2.16	0.71	2.23
Tangible Book Value per Share	-6.3	-9.02	-6.46	-8.88	-15.5	-13.52	-16.91	-15.36	-18.4	-17.16	1.77	-2.79	-13.42	-14.38	-13.84