Akamai Technologies, Inc. Financial Ratios — AK3 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 (%)	9.27	9.06	11.8	11.98	10.6	10.11	6.76	9.1	13.96	14.09	14.84	11.78	12.23	10.66	9.17
Return on Assets (%)	8.55	8.25	10.56	9.6	7.86	7.5	4.94	5.9	7.67	7.54	8.2	6.37	6.02	4.98	4.14
Return on Capital (%)	9.27	9.06	11.8	11.16	9.18	8.77	5.99	7.65	9.43	9.3	9.96	7.14	6.75	5.67	4.71
Return on Invested Capital (%)	8.76	8.81	11.51	10.9	8.9	8.33	5.58	7.1	8.81	9.02	9.8	7.21	6.32	4.86	4.18
Gross Margin (%)	60.84	61.43	67.61	68.89	66.98	65.54	64.81	64.87	65.87	64.58	63.34	61.74	60.36	59.39	58.95
EBITDA Margin (%)	39.58	37.75	37.92	37.52	34.85	34.11	27.59	29.36	34.2	35.55	38.53	35.09	31.69	29.61	30.31
Operating Margin (%)	25.56	23.34	26.47	25.19	21.33	20.35	15.77	15.33	19.97	21.94	23.32	19.66	18.45	15.94	14.93
Incremental Operating Margin (%)	31	11.4	47.55	19.94	- -	6.09	- -	10.43	90.4	40.61	40.11	- -	- -	- -	- -
Pretax Margin (%)	26.52	23.41	26.59	24.43	20.78	19.86	12.62	12.64	18.4	19.26	21.04	18.19	17.12	14.71	14.32
Profit Margin (%)	17.34	14.85	18.6	17	14.63	13.66	8.95	10.99	16.52	17.42	18.83	14.48	14.37	12.65	10.74
Net Income to Common Margin (%)	17.34	14.85	18.6	17	14.63	13.66	8.95	10.99	16.52	17.42	18.83	14.48	14.37	12.65	10.74
Effective Tax Rate (%)	34.6	36.57	30.05	30.4	29.61	31.23	29.1	13.03	10.02	7.45	8.59	19.25	16.3	13.99	24.96
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	9.27	9.06	11.8	11.98	10.6	10.11	6.76	9.1	13.96	14.09	14.84	11.78	12.23	10.66	9.17

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	- -	- -	- -	605	618	640	663	1,561	2,671	2,777	2,859	3,175	4,536	4,635	5,675
ST Debt	- -	- -	- -	- -	- -	- -	- -	687	139	155	176	196	223	1,408	337
LT Debt	- -	- -	- -	605	618	640	663	874	2,532	2,622	2,683	2,979	4,313	3,226	5,339
Total Debt/EBITDA	- -	- -	- -	0.82	0.81	0.8	0.97	1.96	2.7	2.44	2.14	2.5	3.75	3.92	4.45
Net Debt/EBITDA	-1.22	-0.39	-0.56	0.5	0.43	0.39	0.51	0.66	1.46	1.37	1.08	1.37	2.52	2.56	2.49
Total Debt/EBIT	- -	- -	- -	1.24	1.33	1.37	2.11	4.31	4.87	4.22	3.65	4.69	7.12	8.69	10.01
Net Debt/EBIT	-1.92	-0.64	-0.81	0.75	0.7	0.68	1.11	1.45	2.63	2.36	1.84	2.58	4.78	5.68	5.6
EBITDA to Interest Expense	- -	- -	- -	47.66	41.33	42.97	36.45	18.45	20.05	16.45	18.44	114.37	68.22	43.58	41.47
EBITDA-CapEx/Interest Expense	- -	- -	- -	34.26	24.51	33.26	22.96	13.41	12.76	9.01	13.89	92.62	42.36	29.18	24.96
EBIT to Interest Expense	- -	- -	- -	31.99	25.3	25.64	20.84	9.63	11.71	10.15	11.16	64.08	39.72	23.47	20.42
Interest Expense	- -	- -	- -	15	19	19	19	43	49	69	72	11	18	27	31
Common Equity/Total Assets	91.93	90.2	88.9	73.6	74.63	73.73	72.33	58.44	52.21	54.76	55.66	52.51	46.44	47.05	43.36
Long-Term Debt/Equity (%)	- -	- -	- -	20.54	19.8	19.85	19.72	27.38	69.22	61.68	59.23	68.31	93.82	66.14	107.26
Long-Term Debt/Capital (%)	- -	- -	- -	17.04	16.53	16.56	16.47	18.39	40	37.31	36.31	39.53	47.22	33.92	50.12
Long-Term Debt/Total Assets (%)	- -	- -	- -	15.12	14.78	14.64	14.26	16	36.14	33.77	32.97	35.87	43.57	31.12	46.51
Total Debt/Equity (%)	- -	- -	- -	20.54	19.8	19.85	19.72	48.89	73.03	65.32	63.11	72.81	98.67	95	114.02
Total Debt/Capital (%)	- -	- -	- -	17.04	16.53	16.56	16.47	32.84	42.21	39.51	38.69	42.13	49.67	48.72	53.28
Total Debt/Total Assets (%)	- -	- -	- -	15.12	14.78	14.64	14.26	28.57	38.13	35.77	35.13	38.23	45.82	44.7	49.44
Net Debt to Equity	-25.93	-8.61	-12.7	12.43	10.53	9.8	10.4	16.42	39.53	36.55	31.78	39.97	66.32	62.07	63.79
Net Debt/Capital (%)	-35.01	-9.42	-14.55	11.06	9.53	8.92	9.42	14.11	24.36	23.28	21.01	24.93	35.27	33.66	32.66
EBITDA	459	519	598	737	766	801	687	797	990	1,137	1,334	1,269	1,208	1,182	1,276
EBITDA-CapEx	325	352	410	530	454	620	432	579	630	623	1,005	1,028	750	791	768
Operating Income (Loss)	296	321	418	495	469	478	393	416	578	702	807	711	703	636	628

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	5.72	2.16	2.56	2.27	2.25	2.23	1.56	1.56	2.22	1.45	1.36	1.35	1.03	0.76	1.23
Current Ratio	7.56	3.59	3.91	3.78	3.77	3.5	2.95	2.09	3.22	2.54	2.43	2.41	2.16	1.23	2.36
Quick Ratio	7.14	3.23	3.59	3.26	3.4	3.22	2.57	1.96	3.01	2.32	2.22	2.18	1.9	1.11	2.05
CFO/Avg Current Liab	3.04	3.02	2.42	2.2	2.38	2.47	1.93	1.21	1.11	1.67	1.81	1.58	1.63	1.04	0.99
Common Equity/Total Assets	91.93	90.2	88.9	73.6	74.63	73.73	72.33	58.44	52.21	54.76	55.66	52.51	46.44	47.05	43.36
Long-Term Debt/Equity (%)	- -	- -	- -	20.54	19.8	19.85	19.72	27.38	69.22	61.68	59.23	68.31	93.82	66.14	107.26
Long-Term Debt/Capital (%)	- -	- -	- -	17.04	16.53	16.56	16.47	18.39	40	37.31	36.31	39.53	47.22	33.92	50.12
Long-Term Debt/Total Assets (%)	- -	- -	- -	15.12	14.78	14.64	14.26	16	36.14	33.77	32.97	35.87	43.57	31.12	46.51
Total Debt/Equity (%)	- -	- -	- -	20.54	19.8	19.85	19.72	48.89	73.03	65.32	63.11	72.81	98.67	95	114.02
Total Debt/Capital (%)	- -	- -	- -	17.04	16.53	16.56	16.47	32.84	42.21	39.51	38.69	42.13	49.67	48.72	53.28
Total Debt/Total Assets (%)	- -	- -	- -	15.12	14.78	14.64	14.26	28.57	38.13	35.77	35.13	38.23	45.82	44.7	49.44
CFO/Total Liabilities	235.81	207.95	171.79	62.3	74.8	75.89	62.26	44.42	31.6	34.59	38.92	32.33	25.43	27.67	23.36
CFO/CapEx	3.34	3.18	3	3.18	2.55	4.82	3.15	4.63	2.94	2.36	4.27	5.28	2.94	3.89	2.99
Altman's Z-Score	18.1	17.14	15.87	7.31	6.43	7.27	6.55	3.99	3.8	4.29	4.82	3.98	3.68	3.24	2.82

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	7.3	9.62	9.9	9.87	9.05	8.96	8.57	8.26	7.89	7.35	7.1	7.29	7.58	7.79	7.74
Days Sales Outstanding	50.02	37.95	36.89	36.98	40.31	40.72	42.6	44.2	46.27	49.63	51.43	50.06	48.18	46.87	47.13
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	5,725	7,292	8,380	11,328	9,479	11,545	11,219	10,050	14,022	17,348	19,212	13,236	17,896	14,412	12,667
- Cash & Cash Equivalents	559	202	334	239	289	324	313	1,036	394	353	537	542	489	518	930
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	- -	- -	605	618	640	663	1,561	2,671	2,777	2,859	3,175	4,536	4,635	5,675
Enterprise Value	4,876	6,855	7,707	11,175	9,347	11,348	11,170	9,718	15,157	19,027	20,992	15,306	21,568	17,450	17,156
Total Capital	2,156	2,346	2,629	3,550	3,739	3,864	4,025	4,752	6,329	7,028	7,389	7,535	9,133	9,513	10,653
Total Debt/Capital (%)	- -	- -	- -	17.04	16.53	16.56	16.47	32.84	42.21	39.51	38.69	42.13	49.67	48.72	53.28
Total Debt / EV	- -	- -	- -	0.05	0.07	0.06	0.06	0.16	0.18	0.15	0.14	0.21	0.21	0.27	0.33
EV/Sales	4.21	4.99	4.88	5.69	4.25	4.83	4.49	3.58	5.24	5.95	6.07	4.23	5.66	4.37	4.08
EV/EBITDA	10.63	13.22	12.88	15.16	12.21	14.17	16.27	12.19	15.32	16.74	15.74	12.06	17.85	14.77	13.45
EV/EBIT	16.78	21.8	18.62	22.83	20.05	24.32	35.54	26.81	27.61	28.89	26.81	22.63	33.84	32.71	30.26
EV/Cash Flow to Firm	10.93	12.93	13.67	16.71	11.59	12.83	13.72	9.29	13.74	14.88	14.27	11.92	15.82	11.31	11.13
EV/Free Cash Flow to Firm	15.59	18.87	20.5	24.2	18.89	16.13	19.94	11.73	20.4	24.88	18.39	14.68	23.82	15.15	16.59
Diluted Market Cap	6,049	7,455	8,531	11,511	9,650	11,739	11,405	10,437	14,245	17,615	19,845	13,572	18,389	14,827	12,869
Diluted Enterprise Value	5,200	7,017	7,857	11,358	9,518	11,542	11,356	10,106	15,379	19,294	21,626	15,642	22,060	17,865	17,358
EV per Share	27.47	38.56	43.15	62.67	52.75	65.48	65.75	59.66	93.56	116.94	130.78	97.8	142.61	116.32	118.55
TTM Sales	1,159	1,374	1,578	1,964	2,197	2,348	2,489	2,714	2,894	3,198	3,461	3,617	3,812	3,991	4,208
TTM EBITDA	459	519	598	737	766	801	687	797	990	1,137	1,334	1,269	1,208	1,182	1,276
TTM Operating Income	296	321	418	495	469	478	393	416	578	702	807	711	703	636	628
TTM Cash Flow to Firm	446	530	564	669	806	885	814	1,046	1,103	1,279	1,471	1,284	1,363	1,542	1,542
TTM Free Cash Flow to Firm	313	363	376	462	495	704	560	828	743	765	1,142	1,042	905	1,152	1,034

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	19.34	20.52	22.69	25.53	20.03	16.99	20.86	13.2	20.39	25.14	18.45	13.13	20.65	13.14	12.73
EV/EBIT	16.78	21.8	18.62	22.83	20.05	24.32	35.54	26.81	27.61	28.89	26.81	22.63	33.84	32.71	30.26
Enterprise Value	4,876	6,855	7,707	11,175	9,347	11,348	11,170	9,718	15,157	19,027	20,992	15,306	21,568	17,450	17,156
Low Price	18.69	27.37	33.28	45.28	51.03	41.05	44.16	58.19	57.09	78.27	92.35	77.83	70.59	84.95	66.04
EV/Sales	4.21	4.99	4.88	5.69	4.25	4.83	4.49	3.58	5.24	5.95	6.07	4.23	5.66	4.37	4.08
EV/EBITDA	10.63	13.22	12.88	15.16	12.21	14.17	16.27	12.19	15.32	16.74	15.74	12.06	17.85	14.77	13.45
Price/Earnings	29.52	35.77	28.49	33.92	29.69	36.33	50.86	34.59	29.46	31.1	29.88	25.7	32.96	28.8	28.16
Price/Earnings Average	29.53	30.56	26.27	30.81	37.91	29.76	42.14	39.93	27.08	29.83	27.39	29.81	26.19	30.43	26.2
Price/Earnings High	48	36.09	32.47	34.55	43.64	38.7	54.84	46.82	31.88	35.11	30.54	36.94	33.44	38.58	32.83
Price/Earnings Low	17.1	23.87	20.21	24.17	28.32	22.39	34.01	32.63	19.43	22.83	23.05	23.65	19.66	25.47	21.24
Price/Book Value	2.66	3.11	3.19	3.85	3.04	3.58	3.34	3.15	3.83	4.08	4.24	3.04	3.89	2.95	2.54
Price/Book Value Average	2.66	2.66	2.94	3.49	3.88	2.93	2.76	3.63	3.52	3.91	3.89	3.52	3.09	3.12	2.37
Price/Book Value High	4.32	3.14	3.63	3.92	4.46	3.81	3.6	4.26	4.15	4.61	4.34	4.36	3.95	3.96	2.97
Price/Book Value Low	1.54	2.07	2.26	2.74	2.9	2.21	2.23	2.97	2.53	3	3.27	2.79	2.32	2.61	1.92
Price/Tangible Book Value	3.45	4.74	4.67	6.43	5.22	6.25	6.75	6.54	7.47	7.41	9.32	11.46	14.78	14.42	10.95
Price/Tangible Book Value Average	3.46	4.05	4.31	5.84	6.67	5.12	5.59	7.55	6.86	7.1	8.55	13.3	11.75	15.23	10.19
Price/Tangible Book Value High	5.62	4.79	5.32	6.55	7.68	6.66	7.28	8.85	8.08	8.36	9.53	16.48	15	19.31	12.77
Price/Tangible Book Value Low	2	3.16	3.31	4.58	4.98	3.85	4.51	6.17	4.92	5.44	7.19	10.55	8.82	12.75	8.26
Price/Sales	5.12	5.31	5.3	5.77	4.34	4.96	4.55	3.8	4.87	5.42	5.62	3.72	4.73	3.64	3.02
Price/Sales Average	5.12	4.54	4.89	5.24	5.54	4.07	3.77	4.39	4.47	5.2	5.16	4.32	3.76	3.85	2.81
Price/Sales High	8.32	5.36	6.04	5.88	6.38	5.29	4.91	5.15	5.27	6.12	5.75	5.35	4.8	4.88	3.53
Price/Sales Low	2.97	3.54	3.76	4.11	4.14	3.06	3.04	3.59	3.21	3.98	4.34	3.42	2.82	3.22	2.28
Price/Cash Flow	13.29	13.77	14.83	17.21	12.03	13.37	14.14	10.24	13.31	14.26	13.86	10.56	13.38	9.57	8.38
Price/Cash Flow Average	13.3	11.76	13.67	15.63	15.36	10.95	11.72	11.81	12.23	13.68	12.71	12.25	10.64	10.11	7.8
Price/Cash Flow High	21.61	13.89	16.9	17.53	17.68	14.24	15.25	13.85	14.4	16.1	14.17	15.17	13.58	12.82	9.77
Price/Cash Flow Low	7.7	9.19	10.52	12.27	11.47	8.24	9.46	9.66	8.78	10.47	10.69	9.71	7.98	8.47	6.32
Price/Free Cash Flow Average	19.35	17.53	20.92	23.19	25.58	13.92	17.28	15.23	18.74	24.11	16.91	15.24	16.41	13.88	11.84
Price/Free Cash Flow High	31.45	20.71	25.86	26.01	29.44	18.1	22.49	17.86	22.06	28.38	18.86	18.88	20.95	17.59	14.84
Price/Free Cash Flow Low	11.2	13.69	16.09	18.19	19.11	10.47	13.95	12.45	13.45	18.45	14.24	12.09	12.32	11.62	9.6
EV/Sales Average	4.21	4.22	4.47	5.16	5.45	3.94	3.71	4.15	4.85	5.73	5.6	4.82	4.69	4.58	3.87
EV/Sales High	7.3	5.04	5.62	5.8	6.28	5.15	4.84	4.89	5.64	6.65	6.19	5.83	5.73	5.6	4.58
EV/Sales Low	2.13	3.22	3.34	4.03	4.06	2.95	2.99	3.37	3.59	4.51	4.8	3.94	3.76	3.95	3.34
EV/EBITDA Average	10.64	11.17	11.79	13.75	15.64	11.56	13.47	14.14	14.17	16.11	14.54	13.73	14.81	15.45	12.76
EV/EBITDA High	18.45	13.34	14.83	15.45	18.03	15.11	17.55	16.65	16.48	18.7	16.06	16.62	18.07	18.9	15.1
EV/EBITDA Low	5.38	8.54	8.81	10.75	11.64	8.64	10.86	11.48	10.49	12.68	12.45	11.23	11.88	13.35	11.01
EV/EBIT Average	16.79	18.42	17.04	20.71	25.68	19.85	29.42	31.08	25.55	27.82	24.76	25.77	28.07	34.24	28.7
EV/EBIT High	29.11	22.01	21.44	23.26	29.61	25.94	38.34	36.6	29.71	32.29	27.35	31.2	34.25	41.89	33.97
EV/EBIT Low	8.49	14.08	12.73	16.18	19.12	14.83	23.71	25.24	18.92	21.89	21.2	21.07	22.51	29.59	24.77
Last Price	32.25	41.02	46.93	63.53	53.49	66.62	66.03	61.69	86.56	106.62	119.69	84.58	118.34	96.06	87.53
High Price	52.45	41.39	53.47	64.72	78.63	70.96	71.21	83.49	93.66	120.37	122.35	121.59	120.07	128.67	102.06
Enterprise Value Average	4,879	5,792	7,052	10,136	11,972	9,261	9,247	11,268	14,023	18,319	19,391	17,426	17,892	18,262	16,274
Enterprise Value High	8,461	6,920	8,875	11,386	13,802	12,100	12,049	13,269	16,307	21,263	21,419	21,097	21,829	22,342	19,258
Enterprise Value Low	2,468	4,428	5,269	7,920	8,912	6,917	7,453	9,148	10,383	14,414	16,603	14,250	14,347	15,783	14,045

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	178	178	179	178	177	173	170	163	162	163	161	156	151	150	145
Diluted Weighted Avg Shares	188	182	182	181	180	176	173	169	165	165	166	160	155	154	147
Basic Weighted Avg Shares	184	178	178	178	178	175	172	167	163	162	163	159	153	151	145
Revenue per Share	6.3	7.72	8.85	11.02	12.32	13.42	14.51	16.22	17.78	19.68	21.28	22.73	24.99	26.36	28.94
EBITDA per Share	2.49	2.92	3.36	4.13	4.29	4.58	4	4.76	6.08	7	8.2	7.98	7.92	7.81	8.77
Operating Income per Share	1.61	1.8	2.34	2.77	2.63	2.73	2.29	2.49	3.55	4.32	4.96	4.47	4.61	4.2	4.32
Basic EPS, GAAP	1.09	1.15	1.65	1.87	1.8	1.83	1.3	1.78	2.94	3.43	4.01	3.29	3.59	3.34	3.11
Basic EPS from Cont Ops	1.09	1.15	1.65	1.87	1.8	1.83	1.3	1.78	2.94	3.43	4.01	3.29	3.59	3.34	3.11
Diluted EPS, GAAP	1.07	1.12	1.61	1.84	1.78	1.82	1.29	1.76	2.9	3.37	3.93	3.26	3.52	3.27	3.07
Diluted EPS from Cont Ops	1.07	1.12	1.61	1.84	1.78	1.82	1.29	1.76	2.9	3.37	3.93	3.26	3.52	3.27	3.07
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	2.43	2.98	3.16	3.69	4.45	4.98	4.67	6.03	6.5	7.48	8.63	8.01	8.84	10.03	10.45
Free Cash Flow per Basic Share	1.7	2.04	2.11	2.53	2.7	3.95	3.19	4.73	4.29	4.31	6.61	6.5	5.84	7.46	6.95
Cash & Equivalents per Share	4.78	2.46	3.77	4.25	4.23	4.83	4.19	11.61	9.49	6.75	6.72	7.06	5.72	10.64	8.2
Book Value per Share	12.15	13.19	14.72	16.52	17.61	18.61	19.79	19.59	22.58	26.13	28.22	27.86	30.4	32.52	34.4
Tangible Book Value per Share	9.34	8.65	10.05	9.88	10.24	10.65	9.79	9.43	11.59	14.39	12.84	7.38	8	6.66	7.99