Arista Networks, Inc. Financial Ratios — 1170 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 (%)	- -	- -	100.31	27.69	18.02	19.43	30.56	17.25	34.13	20.42	23.04	30.51	34.49	33.14	31.4
Return on Assets (%)	- -	- -	14.52	14.78	12.29	12.75	20.2	11.84	23.66	14.22	16.06	21.62	24.95	23.77	20.97
Return on Capital (%)	- -	- -	26.3	22.28	17.3	18.86	29.9	- -	33.35	19.92	22.64	30.17	34.36	33.14	31.4
Return on Invested Capital (%)	- -	- -	26.7	21.85	17.3	18.72	29.52	- -	31.24	18.89	22.51	29.16	32.07	29.9	28.49
Gross Margin (%)	68.99	68.33	66.04	67.13	64.9	64.04	64.5	63.84	64.06	63.94	63.8	61.07	61.95	64.13	64.06
EBITDA Margin (%)	32.67	21.55	19.71	23.2	19.46	23.31	29.82	13.99	34.79	31.71	33.08	36.29	39.72	42.93	43.62
Operating Margin (%)	31.75	20.63	18.31	21.49	17.83	21.56	28.57	31.53	33.42	30.19	31.37	34.86	38.52	42.05	42.82
Incremental Operating Margin (%)	- -	- -	15.64	26.64	9.39	32.27	43.88	41.19	49.14	113.84	35.69	42.03	49.37	60.14	45.52
Pretax Margin (%)	26.9	17.05	16.13	20.8	17.43	21.45	28.84	13.42	35.77	31.88	31.58	36.1	41.33	46.62	47.19
Profit Margin (%)	24.34	11.04	11.75	14.87	14.46	16.31	25.71	15.25	35.67	27.38	28.52	30.87	35.62	40.73	38.99
Net Income to Common Margin (%)	24.34	11.04	11.75	14.87	14.46	16.31	25.71	15.25	35.67	27.38	28.52	30.87	35.62	40.73	38.99
Effective Tax Rate (%)	9.54	35.26	27.14	28.52	17.06	23.96	10.86	- -	0.28	14.12	9.67	14.5	13.82	12.65	17.37
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	100.31	27.69	18.02	19.43	30.56	17.25	34.13	20.42	23.04	30.51	34.49	33.14	31.4

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	- -	123	143	44	43	40	38	35	83	72	57	44	- -	- -	- -
ST Debt	- -	- -	100	1	1	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
LT Debt	- -	123	43	43	41	40	38	35	83	72	57	44	- -	- -	- -
Total Debt/EBITDA	- -	2.95	2.01	0.32	0.26	0.15	0.08	0.12	0.1	0.1	0.06	0.03	- -	- -	- -
Net Debt/EBITDA	- -	0.22	-0.21	-1.77	-4.22	-2.16	-1.75	-2.16	-1.33	-1.22	-0.64	-0.42	-0.83	-0.92	-0.5
Total Debt/EBIT	- -	3.08	2.16	0.35	0.28	0.16	0.08	0.13	0.1	0.1	0.06	0.03	- -	- -	- -
Net Debt/EBIT	- -	0.23	-0.22	-1.91	-4.6	-2.33	-1.83	-2.38	-1.38	-1.28	-0.67	-0.44	-0.86	-0.94	-0.51
EBITDA to Interest Expense	7.12	5.91	10	21.58	51.71	83.92	176.59	111.45	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	6.69	5.44	7.15	19.49	45.36	77.09	171.09	102.62	- -	- -	- -	- -	- -	- -	- -
EBIT to Interest Expense	6.92	5.65	9.29	19.99	47.37	77.62	169.16	251.15	- -	- -	- -	- -	- -	- -	- -
Interest Expense	6	7	7	6	3	3	3	3	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	- -	5.87	19.68	68.51	67.95	64.07	67.53	69.55	69.16	70.06	69.38	72.11	72.51	71.17	63.61
Long-Term Debt/Equity (%)	- -	650.06	55.51	7.66	5.23	3.57	2.27	1.65	2.87	2.18	1.42	0.9	- -	- -	- -
Long-Term Debt/Capital (%)	- -	86.67	19.57	7.1	4.96	3.45	2.22	1.63	2.79	2.13	1.4	0.89	- -	- -	- -
Long-Term Debt/Total Assets (%)	- -	55.83	11.84	5.25	3.55	2.29	1.53	1.15	1.98	1.53	0.99	0.65	- -	- -	- -
Total Debt/Equity (%)	- -	650.06	183.66	7.85	5.4	3.57	2.27	1.65	2.87	2.18	1.42	0.9	- -	- -	- -
Total Debt/Capital (%)	- -	86.67	64.75	7.28	5.12	3.45	2.22	1.63	2.79	2.13	1.4	0.89	- -	- -	- -
Total Debt/Total Assets (%)	- -	55.83	39.16	5.38	3.67	2.29	1.53	1.15	1.98	1.53	0.99	0.65	- -	- -	- -
Net Debt to Equity	- -	47.69	-19.13	-43.2	-87.21	-51.26	-51.7	-30.32	-38.39	-26.9	-15.6	-13.75	-26.85	-27.64	-15.88
Net Debt/Capital (%)	- -	16.96	-13.92	-66.81	-479.4	-98	-102.24	-42.51	-59.54	-35.74	-18.18	-15.77	-36.71	-38.19	-18.87
EBITDA	46	42	71	136	163	263	491	301	839	735	975	1,590	2,328	3,007	3,929
EBITDA-CapEx	43	38	51	122	143	242	476	277	823	719	910	1,545	2,294	2,975	3,809
Operating Income (Loss)	44	40	66	126	149	243	470	678	806	700	925	1,527	2,257	2,945	3,856

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	- -	1.91	0.56	3.11	2.92	1.89	2.9	3.23	4.56	3.74	3.07	2.34	2.61	3.04	2
Current Ratio	- -	3.82	1.35	4.71	4.15	3.32	4.28	4.48	5.81	4.99	4.34	4.29	4.38	4.36	3.05
Quick Ratio	- -	3.01	0.93	3.78	3.54	2.44	3.36	3.77	5.22	4.25	3.54	3.05	3.15	3.46	2.35
CFO/Avg Current Liab	- -	- -	0.27	0.75	1.25	0.5	1.28	0.89	1.6	1.08	1.08	0.41	1.27	1.59	1.08
Common Equity/Total Assets	- -	5.87	19.68	68.51	67.95	64.07	67.53	69.55	69.16	70.06	69.38	72.11	72.51	71.17	63.61
Long-Term Debt/Equity (%)	- -	650.06	55.51	7.66	5.23	3.57	2.27	1.65	2.87	2.18	1.42	0.9	- -	- -	- -
Long-Term Debt/Capital (%)	- -	86.67	19.57	7.1	4.96	3.45	2.22	1.63	2.79	2.13	1.4	0.89	- -	- -	- -
Long-Term Debt/Total Assets (%)	- -	55.83	11.84	5.25	3.55	2.29	1.53	1.15	1.98	1.53	0.99	0.65	- -	- -	- -
Total Debt/Equity (%)	- -	650.06	183.66	7.85	5.4	3.57	2.27	1.65	2.87	2.18	1.42	0.9	- -	- -	- -
Total Debt/Capital (%)	- -	86.67	64.75	7.28	5.12	3.45	2.22	1.63	2.79	2.13	1.4	0.89	- -	- -	- -
Total Debt/Total Assets (%)	- -	55.83	39.16	5.38	3.67	2.29	1.53	1.15	1.98	1.53	0.99	0.65	- -	- -	- -
CFO/Total Liabilities	- -	13.07	12.08	51.64	63.97	28.06	79.06	53.6	74.62	51.82	57.86	26.08	74.3	91.58	61.77
CFO/CapEx	4.49	7.94	1.71	10.04	11.9	8.14	41.34	21.11	61.14	47.78	15.69	11.04	59.13	115.88	36.58
Altman's Z-Score	- -	- -	- -	11.58	10.74	8.74	15.82	12.79	9.89	11.91	17.94	14.77	19.23	23.61	16.72

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	- -	- -	5.65	6.68	6.94	5.68	6.58	7.43	6.66	5.93	6.51	6.09	5.99	6.44	5.95
Days Sales Outstanding	- -	- -	64.62	54.67	52.56	64.23	55.48	49.13	54.79	61.54	56.09	59.97	60.96	56.68	61.35
Inventory Turnover	- -	- -	2.69	2.65	3.46	2.47	2.15	2.73	3.41	2.31	1.89	1.76	1.38	1.33	1.59
Days Inventory Outstanding	- -	- -	135.77	137.91	105.6	147.7	169.47	133.89	107.09	158.01	193.19	207.56	264.75	274.63	230.12
Accounts Payable Turnover	- -	- -	10.64	7.72	8.07	8.92	9.94	10.09	9.1	9.47	7.35	10.78	8.64	5.88	7.07
Accounts Payable Turnover Days	- -	- -	34.3	47.25	45.24	40.92	36.73	36.17	40.11	38.55	49.67	33.87	42.23	62.03	51.65
Cash Conversion Cycle	- -	- -	166.09	145.33	112.92	171	188.22	146.84	121.77	181	199.61	233.66	283.48	269.27	239.83
Inventory to Cash Days	- -	- -	-71.16	-83.24	-53.04	-83.47	-113.99	-84.76	-52.3	-96.47	-137.1	-147.59	-203.79	-217.95	-168.77
Inventories	- -	24	67	78	92	236	306	265	244	480	650	1,290	1,945	1,835	2,247
Raw Materials	- -	7	18	17	30	99	70	77	97	219	317	760	931	565	611
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	18	49	61	62	137	237	188	147	260	333	530	1,014	1,269	1,636
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	- -	- -	- -	3,974	5,283	6,761	17,552	15,483	15,464	22,211	45,052	37,186	74,313	140,577	167,445
- Cash & Cash Equivalents	- -	89	114	240	687	568	859	650	1,111	893	621	672	1,939	2,762	1,964
+ Preferred Equity and Hybrid Capital	- -	6	6	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	123	143	44	43	40	38	35	83	72	57	44	- -	- -	- -
Enterprise Value	- -	- -	- -	3,568	4,638	5,933	16,054	13,562	12,823	19,411	41,701	34,206	69,305	132,274	156,702
Total Capital	- -	142	220	599	831	1,147	1,700	2,179	2,978	3,393	4,035	4,930	7,219	9,995	12,371
Total Debt/Capital (%)	- -	86.67	64.75	7.28	5.12	3.45	2.22	1.63	2.79	2.13	1.4	0.89	- -	- -	- -
Total Debt / EV	- -	- -	- -	0.01	0.01	0.01	- -	- -	0.01	- -	- -	- -	- -	- -	- -
EV/Sales	- -	- -	- -	6.11	5.54	5.25	9.75	6.3	5.32	8.38	14.15	7.81	11.83	18.89	17.4
EV/EBITDA	- -	- -	- -	26.33	28.46	22.54	32.7	45.05	15.29	26.41	42.77	21.52	29.77	43.99	39.89
EV/EBIT	- -	- -	- -	28.43	31.06	24.37	34.14	49.61	15.91	27.74	45.09	22.4	30.7	44.92	40.64
EV/Cash Flow to Firm	- -	- -	- -	26.17	19.29	33.58	25.32	- -	13.32	26.41	41.05	69.41	34.07	35.67	35.84
EV/Free Cash Flow to Firm	- -	- -	- -	28.96	21.04	38.21	25.94	- -	13.54	26.97	43.84	76.32	34.66	35.98	36.85
Diluted Market Cap	- -	- -	- -	3,311	5,537	6,991	18,807	16,542	16,373	23,171	46,745	38,345	75,477	142,778	170,003
Diluted Enterprise Value	- -	- -	- -	2,905	4,892	6,163	17,309	14,621	13,732	20,370	43,393	35,365	70,469	134,474	159,260
EV per Share	- -	- -	- -	3.4	4.25	5.24	13.61	11.2	10.49	15.93	33.88	27.86	55.49	104.87	124.71
TTM Sales	140	193	361	584	838	1,129	1,646	2,151	2,411	2,318	2,948	4,381	5,860	7,003	9,006
TTM EBITDA	46	42	71	136	163	263	491	301	839	735	975	1,590	2,328	3,007	3,929
TTM Operating Income	44	40	66	126	149	243	470	678	806	700	925	1,527	2,257	2,945	3,856
TTM Cash Flow to Firm	18	31	40	136	240	177	634	- -	963	735	1,016	493	2,034	3,708	4,372
TTM Free Cash Flow to Firm	15	28	20	123	220	155	619	- -	947	720	951	448	2,000	3,676	4,252

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	- -	- -	- -	27.88	25.42	45.73	30.51	34.51	17.28	32.19	49.15	85.56	37.75	38.84	39.98
EV/EBIT	- -	- -	- -	28.43	31.06	24.37	34.14	49.61	15.91	27.74	45.09	22.4	30.7	44.92	40.64
Enterprise Value	- -	- -	- -	3,568	4,638	5,933	16,054	13,562	12,823	19,411	41,701	34,206	69,305	132,274	156,702
Low Price	- -	- -	- -	3.73	3.49	3.27	5.41	12.1	10.98	9.64	16.5	22.42	27.49	56.7	55.67
EV/Sales	- -	- -	- -	6.11	5.54	5.25	9.75	6.3	5.32	8.38	14.15	7.81	11.83	18.89	17.4
EV/EBITDA	- -	- -	- -	26.33	28.46	22.54	32.7	45.05	15.29	26.41	42.77	21.52	29.77	43.99	39.89
Price/Earnings	- -	- -	- -	33.82	42.24	35.65	40.66	46.61	17.97	34.92	53.38	27.46	35.27	49.09	47.74
Price/Earnings Average	- -	- -	- -	41.21	38.21	27.52	27.06	58.85	21.86	26.79	33.52	26.78	25.13	36.52	40.86
Price/Earnings High	- -	- -	- -	52.59	48.01	37.24	42.24	72.08	29.26	34.93	53.99	32.84	35.76	51.82	59.36
Price/Earnings Low	- -	- -	- -	33.24	30.39	19.53	14.78	44.1	15.6	18.46	24.06	20.32	16.3	24.98	19.94
Price/Book Value	- -	- -	- -	7.15	6.7	6.1	10.56	7.22	5.34	6.69	11.32	7.61	10.29	14.07	13.54
Price/Book Value Average	- -	- -	- -	8.72	6.06	4.71	7.03	9.12	6.5	5.13	7.11	7.42	7.33	10.46	11.58
Price/Book Value High	- -	- -	- -	11.12	7.62	6.38	10.97	11.17	8.7	6.69	11.45	9.1	10.44	14.85	16.83
Price/Book Value Low	- -	- -	- -	7.03	4.82	3.34	3.84	6.83	4.64	3.54	5.1	5.63	4.76	7.16	5.65
Price/Tangible Book Value	- -	- -	- -	7.15	6.7	6.1	10.56	7.62	5.53	7.38	12.19	8.27	10.83	14.45	14.01
Price/Tangible Book Value Average	- -	- -	- -	8.72	6.06	4.71	7.03	9.62	6.73	5.67	7.65	8.06	7.72	10.75	11.99
Price/Tangible Book Value High	- -	- -	- -	11.12	7.62	6.38	10.97	11.79	9.01	7.39	12.33	9.89	10.98	15.26	17.41
Price/Tangible Book Value Low	- -	- -	- -	7.03	4.82	3.34	3.84	7.21	4.8	3.9	5.49	6.12	5	7.35	5.85
Price/Sales	- -	- -	- -	5.03	6.11	5.82	10.45	7.11	6.41	9.56	15.22	8.48	12.56	19.99	18.62
Price/Sales Average	- -	- -	- -	6.13	5.52	4.49	6.96	8.98	7.8	7.33	9.56	8.27	8.95	14.87	15.93
Price/Sales High	- -	- -	- -	7.82	6.94	6.07	10.86	10.99	10.44	9.56	15.4	10.14	12.74	21.1	23.14
Price/Sales Low	- -	- -	- -	4.94	4.39	3.19	3.8	6.73	5.56	5.06	6.86	6.27	5.8	10.17	7.78
Price/Cash Flow	- -	- -	- -	22.27	21.51	37.67	27.24	30.4	16.04	30.14	44.18	75.35	36.2	37.76	38.35
Price/Cash Flow Average	- -	- -	- -	27.14	19.46	29.08	18.13	38.38	19.52	23.12	27.74	73.48	25.79	28.09	32.82
Price/Cash Flow High	- -	- -	- -	34.64	24.45	39.36	28.3	47.01	26.13	30.15	44.69	90.12	36.7	39.86	47.67
Price/Cash Flow Low	- -	- -	- -	21.89	15.48	20.63	9.9	28.76	13.93	15.94	19.91	55.78	16.72	19.21	16.02
Price/Free Cash Flow Average	- -	- -	- -	33.98	23	35.3	20.31	43.58	21.03	24.7	30.86	83.44	26.89	28.9	34.21
Price/Free Cash Flow High	- -	- -	- -	43.36	28.9	47.77	31.7	53.37	28.15	32.2	49.71	102.32	38.27	41	49.7
Price/Free Cash Flow Low	- -	- -	- -	27.41	18.29	25.05	11.09	32.66	15.01	17.02	22.15	63.33	17.44	19.76	16.7
EV/Sales Average	- -	- -	- -	7.6	4.94	3.89	6.19	8.19	6.71	6.14	8.46	7.6	8.18	13.75	14.72
EV/Sales High	- -	- -	- -	9.89	6.4	5.52	10.17	10.24	9.35	8.38	14.32	9.47	12	20	21.92
EV/Sales Low	- -	- -	- -	5.99	3.77	2.55	2.96	5.92	4.47	3.86	5.75	5.6	5	9.03	6.57
EV/EBITDA Average	- -	- -	- -	32.74	25.37	16.68	20.74	58.56	19.29	19.38	25.58	20.94	20.59	32.02	33.74
EV/EBITDA High	- -	- -	- -	42.61	32.89	23.69	34.09	73.15	26.88	26.42	43.3	26.1	30.21	46.59	50.25
EV/EBITDA Low	- -	- -	- -	25.83	19.37	10.92	9.94	42.28	12.86	12.17	17.39	15.44	12.6	21.03	15.07
EV/EBIT Average	- -	- -	- -	35.35	27.69	18.04	21.65	64.49	20.07	20.35	26.97	21.8	21.24	32.7	34.38
EV/EBIT High	- -	- -	- -	46.01	35.9	25.61	35.59	80.56	27.98	27.75	45.66	27.17	31.16	47.57	51.2
EV/EBIT Low	- -	- -	- -	27.89	21.14	11.81	10.38	46.57	13.38	12.78	18.33	16.07	12.99	21.47	15.35
Last Price	- -	- -	- -	3.79	4.85	5.97	14.88	12.79	12.65	18.22	36.61	30.29	59.5	111.45	133.26
High Price	- -	- -	- -	5.89	5.51	6.23	15.46	19.78	20.61	18.23	37.03	36.23	60.32	117.64	165.68
Enterprise Value Average	- -	- -	- -	4,437	4,134	4,391	10,182	17,627	16,174	14,240	24,940	33,283	47,942	96,284	132,555
Enterprise Value High	- -	- -	- -	5,775	5,360	6,235	16,737	22,021	22,546	19,417	42,219	41,491	70,335	140,081	197,428
Enterprise Value Low	- -	- -	- -	3,501	3,156	2,875	4,880	12,728	10,784	8,945	16,953	24,545	29,328	63,218	59,207

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	821	1,017	1,017	1,048	1,090	1,133	1,179	1,211	1,222	1,219	1,231	1,228	1,249	1,261	1,257
Diluted Weighted Avg Shares	865	1,294	1,294	873	1,143	1,172	1,264	1,294	1,294	1,271	1,277	1,266	1,269	1,281	1,276
Basic Weighted Avg Shares	821	1,221	1,221	775	1,055	1,100	1,156	1,196	1,221	1,216	1,226	1,226	1,237	1,256	1,258
Revenue per Share	0.17	0.16	0.3	0.75	0.79	1.03	1.42	1.8	1.97	1.91	2.4	3.57	4.74	5.57	7.16
EBITDA per Share	0.06	0.03	0.06	0.17	0.15	0.24	0.42	0.25	0.69	0.6	0.8	1.3	1.88	2.39	3.12
Operating Income per Share	0.05	0.03	0.05	0.16	0.14	0.22	0.41	0.57	0.66	0.58	0.75	1.25	1.82	2.34	3.07
Basic EPS, GAAP	0.04	0.02	0.03	0.11	0.11	0.17	0.37	0.27	0.7	0.52	0.69	1.1	1.69	2.27	2.79
Basic EPS from Cont Ops	0.04	0.02	0.03	0.11	0.11	0.17	0.37	0.27	0.7	0.52	0.69	1.1	1.69	2.27	2.79
Diluted EPS, GAAP	0.04	0.02	0.03	0.1	0.11	0.16	0.33	0.25	0.66	0.5	0.66	1.07	1.65	2.23	2.75
Diluted EPS from Cont Ops	0.04	0.02	0.03	0.1	0.11	0.16	0.33	0.25	0.66	0.5	0.66	1.07	1.65	2.23	2.75
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	0.02	0.02	0.03	0.17	0.23	0.16	0.55	0.42	0.79	0.6	0.83	0.4	1.64	2.95	3.48
Free Cash Flow per Basic Share	0.01	0.02	0.01	0.15	0.21	0.14	0.53	0.4	0.78	0.59	0.78	0.37	1.62	2.93	3.38
Cash & Equivalents per Share	- -	0.09	0.12	0.43	0.63	0.77	1.3	1.62	2.23	2.36	2.77	2.46	4.01	6.58	8.55
Book Value per Share	- -	0.01	0.07	0.53	0.72	0.98	1.41	1.77	2.37	2.72	3.23	3.98	5.78	7.92	9.85
Tangible Book Value per Share	- -	0.01	0.07	0.53	0.72	0.98	1.41	1.68	2.29	2.47	3	3.66	5.49	7.71	9.51