Cboe Global Markets, Inc. Financial Ratios — C67 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 (%)	67.65	66.22	67.22	70.98	80.44	64.69	23.43	13.43	11.37	13.97	15.21	6.65	20.44	18.51	23.36
Return on Assets (%)	47.91	47.21	45.1	45.96	53.34	43.37	13.99	8.06	7.19	8.05	7.94	3.4	10.51	10.01	12.87
Return on Capital (%)	67.9	66.22	67.22	70.98	80.44	66.26	- -	10.36	9.33	11.07	11.58	5.16	14.76	13.97	18.03
Return on Invested Capital (%)	67.77	66.15	67.33	71.25	78.34	62.17	- -	10.13	9.1	10.48	11.59	5.08	13.85	13.43	15.89
Gross Margin (%)	90.59	91	69.47	69.57	68.67	64.46	35.63	35.69	37.57	30.04	33.98	34.83	39.54	39.32	40.9
EBITDA Margin (%)	54.28	53.81	56.01	57.32	55.17	48.73	25.31	29.02	28.6	23.95	27.85	16.58	32.22	30.07	33.72
Operating Margin (%)	47.55	47.64	49.96	50.84	48.19	44.35	20.47	22.73	23.46	20.64	23.51	24.51	28.23	28.84	32.12
Incremental Operating Margin (%)	104.58	58.77	69.86	61.95	13.1	- -	9.47	32.07	16.02	13.07	168.54	32.11	- -	35.95	53.8
Pretax Margin (%)	47.25	47.34	49.59	50.18	48.81	43.61	15	20.63	20.09	19.27	21.64	10.94	27.76	26.47	33.23
Profit Margin (%)	27.43	30.72	30.77	30.74	30.88	26.57	18.02	15.4	15.02	13.66	15.14	5.94	20.18	18.68	23.33
Net Income to Common Margin (%)	27.43	30.72	30.77	30.74	30.88	26.57	18.02	15.4	15.02	13.66	15.14	5.94	20.18	18.68	23.33
Effective Tax Rate (%)	41.93	35.11	37.95	38.74	36.73	39.43	- -	25.56	26.05	29.1	30.04	45.71	27.32	29.42	29.78
Dvd Payout Ratio (%)	28.96	72.45	33.16	58.42	35.8	42.52	29.56	30.74	40.91	36.44	36.54	89.11	29.35	32.61	25.85
Sustainable Growth Rate (%)	48.06	18.25	44.93	29.51	51.64	37.18	16.51	9.3	6.72	8.88	9.66	0.72	14.44	12.47	17.32

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	- -	- -	- -	- -	- -	- -	1,238	1,215	914	1,336	1,429	1,871	1,611	1,599	1,591
ST Debt	- -	- -	- -	- -	- -	- -	- -	300	- -	69	- -	305	21	20	27
LT Debt	- -	- -	- -	- -	- -	- -	1,238	916	914	1,267	1,429	1,567	1,590	1,579	1,564
Total Debt/EBITDA	- -	- -	- -	- -	- -	- -	2.19	1.51	1.28	1.63	1.47	2.85	1.32	1.3	1
Net Debt/EBITDA	-0.49	-0.49	-0.69	-0.42	-0.28	-0.28	1.94	1.17	0.89	1.17	0.98	1.99	0.74	0.42	-0.49
Total Debt/EBIT	- -	- -	- -	- -	- -	- -	3.33	2.03	1.7	2.02	1.77	3.82	1.52	1.46	1.08
Net Debt/EBIT	-0.56	-0.56	-0.77	-0.47	-0.32	-0.33	2.94	1.57	1.19	1.45	1.19	2.67	0.85	0.47	-0.53
EBITDA to Interest Expense	313.78	- -	- -	- -	- -	60.11	14.24	21.14	18.88	21.21	20.28	10.94	19.49	23.91	30.39
EBITDA-CapEx/Interest Expense	313.78	- -	- -	- -	- -	52.32	13.3	20.19	17.96	19.98	19.21	9.94	18.76	22.73	29.03
EBIT to Interest Expense	274.89	- -	- -	- -	- -	54.7	11.52	16.56	15.49	18.28	17.11	16.17	17.07	22.93	28.95
Interest Expense	1	- -	- -	- -	- -	6	40	38	38	39	48	60	62	52	52
Common Equity/Total Assets	72.06	70.57	64.43	65.14	67.48	66.69	59.07	60.91	65.62	51.39	52.9	49.51	53.22	54.94	55.22
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	39.8	28.25	27.25	37.84	39.63	45.21	39.9	36.91	30.43
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	- -	28.47	20.55	21.41	27.05	28.38	29.36	28.41	26.87	23.24
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	23.51	17.21	17.88	19.45	20.96	22.38	21.24	20.28	16.81
Total Debt/Equity (%)	- -	- -	- -	- -	- -	- -	39.8	37.5	27.25	39.89	39.63	54	40.42	37.37	30.96
Total Debt/Capital (%)	- -	- -	- -	- -	- -	- -	28.47	27.27	21.41	28.52	28.38	35.07	28.79	27.2	23.64
Total Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	23.51	22.84	17.88	20.5	20.96	26.74	21.51	20.53	17.09
Net Debt to Equity	-57.11	-56.71	-77.8	-59.15	-39.38	-30.61	35.18	29.01	19.02	28.62	26.56	37.78	22.48	12.17	-15.06
Net Debt/Capital (%)	-133.16	-130.98	-350.36	-144.83	-64.97	-44.11	26.03	22.49	15.8	21.59	20.41	26.7	17.73	10.5	-17.14
EBITDA	276	276	320	354	366	343	564	803	714	821	973	656	1,216	1,231	1,590
EBITDA-CapEx	276	276	320	354	327	298	527	767	679	773	922	597	1,171	1,171	1,519
Operating Income (Loss)	242	244	286	314	320	312	456	629	586	707	822	970	1,065	1,181	1,514

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	2.58	2.6	2.06	2.01	1.38	1.08	0.57	0.52	1.07	0.26	0.32	0.35	0.43	0.74	0.95
Current Ratio	3.63	3.89	2.87	3.31	2.76	2.62	1.3	1.15	2.16	1.19	1.31	1.05	1.43	1.78	1.87
Quick Ratio	3.53	3.8	2.81	3.24	2.68	2.53	1.27	1.12	2.1	0.55	0.64	0.64	0.73	1.11	1.15
CFO/Avg Current Liab	4.02	3.84	2.81	2.9	3.32	2.8	1.77	1.15	1.44	1.83	0.48	0.49	0.75	0.79	0.93
Common Equity/Total Assets	72.06	70.57	64.43	65.14	67.48	66.69	59.07	60.91	65.62	51.39	52.9	49.51	53.22	54.94	55.22
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	39.8	28.25	27.25	37.84	39.63	45.21	39.9	36.91	30.43
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	- -	28.47	20.55	21.41	27.05	28.38	29.36	28.41	26.87	23.24
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	23.51	17.21	17.88	19.45	20.96	22.38	21.24	20.28	16.81
Total Debt/Equity (%)	- -	- -	- -	- -	- -	- -	39.8	37.5	27.25	39.89	39.63	54	40.42	37.37	30.96
Total Debt/Capital (%)	- -	- -	- -	- -	- -	- -	28.47	27.27	21.41	28.52	28.38	35.07	28.79	27.2	23.64
Total Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	23.51	22.84	17.88	20.5	20.96	26.74	21.51	20.53	17.09
CFO/Total Liabilities	221.76	201.07	142.85	196.26	196.02	144.58	17.37	25.71	35.99	46.05	18.59	18.43	30.71	31.36	42.06
CFO/CapEx	- -	- -	- -	- -	6.24	5.17	9.98	14.73	18.03	30.78	11.7	10.89	23.9	18.07	24.68
Altman's Z-Score	21.25	21.68	23.16	32.02	34.49	30.23	12.46	10.76	13.02	6.5	7.21	7.06	7.4	7.58	7.44

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	13.49	12.31	11.97	11.4	10.98	10.1	15.16	10.97	9.56	11.98	10.52	11.36	10.67	10.47	11.28
Days Sales Outstanding	27.05	29.65	30.48	32.01	33.25	36.14	24.07	33.26	38.17	30.46	34.68	32.12	34.2	34.85	32.36
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	2,285	2,546	4,576	5,431	5,407	5,974	14,124	10,538	13,130	9,827	13,773	13,501	18,638	20,483	26,927
- Cash & Cash Equivalents	135	136	221	148	102	97	144	275	229	245	342	433	543	920	2,217
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	- -	- -	- -	- -	- -	1,238	1,215	914	1,336	1,429	1,871	1,611	1,599	1,591
Enterprise Value	2,150	2,410	4,355	5,283	5,305	5,877	15,171	11,443	13,744	10,825	14,823	14,847	19,648	21,052	26,265
Total Capital	236	239	285	250	260	318	4,349	4,456	4,270	4,685	5,033	5,337	5,596	5,879	6,729
Total Debt/Capital (%)	- -	- -	- -	- -	- -	- -	28.47	27.27	21.41	28.52	28.38	35.07	28.79	27.2	23.64
Total Debt / EV	- -	- -	- -	- -	- -	- -	0.08	0.11	0.07	0.12	0.1	0.13	0.08	0.08	0.06
EV/Sales	4.23	4.7	7.61	8.56	7.99	8.36	6.81	4.13	5.51	3.16	4.24	3.75	5.21	5.14	5.57
EV/EBITDA	7.8	8.74	13.59	14.93	14.49	17.15	26.89	14.24	19.25	13.19	15.23	22.62	16.16	17.1	16.52
EV/EBIT	8.9	9.87	15.24	16.84	16.58	19.71	40.79	19.09	25.58	16.35	18.39	30.33	18.57	19.17	17.9
EV/Cash Flow to Firm	10.56	12.02	19.41	20.11	21.63	25.22	- -	20.33	20.8	7.28	23.51	21.72	17.53	18.52	14.68
EV/Free Cash Flow to Firm	10.56	12.02	19.41	20.11	25.75	31.15	- -	21.73	21.97	7.52	25.58	23.8	18.26	19.56	15.29
Diluted Market Cap	2,317	2,551	4,606	5,514	5,473	5,985	13,468	10,595	13,265	10,010	13,845	13,596	18,757	20,642	27,044
Diluted Enterprise Value	2,182	2,416	4,384	5,366	5,370	5,887	14,515	11,499	13,879	11,008	14,894	14,943	19,767	21,211	26,382
EV per Share	24.22	27.62	50.19	62.81	64.63	72.29	134.57	102.53	124.2	100.89	138.99	140.14	186.19	201.09	250.99
TTM Sales	508	512	572	617	664	703	2,229	2,769	2,496	3,427	3,495	3,959	3,774	4,095	4,714
TTM EBITDA	276	276	320	354	366	343	564	803	714	821	973	656	1,216	1,231	1,590
TTM Operating Income	242	244	286	314	320	312	456	629	586	707	822	970	1,065	1,181	1,514
TTM Cash Flow to Firm	204	201	224	263	245	233	- -	563	661	1,486	630	684	1,121	1,137	1,789
TTM Free Cash Flow to Firm	204	201	224	263	206	189	- -	527	626	1,439	579	624	1,076	1,076	1,718

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	11.41	12.72	20.53	20.99	26.57	32.31	39.97	21.26	22.19	7.09	25.37	22.99	18.2	19.85	16.08
EV/EBIT	8.9	9.87	15.24	16.84	16.58	19.71	40.79	19.09	25.58	16.35	18.39	30.33	18.57	19.17	17.9
Enterprise Value	2,150	2,410	4,355	5,283	5,305	5,877	15,171	11,443	13,744	10,825	14,823	14,847	19,648	21,052	26,265
Low Price	21.22	24.28	30.06	46.54	55.03	59.83	72.12	91.2	89.6	72.99	87.53	105.07	118.04	166.65	188.25
EV/Sales	4.23	4.7	7.61	8.56	7.99	8.36	6.81	4.13	5.51	3.16	4.24	3.75	5.21	5.14	5.57
EV/EBITDA	7.8	8.74	13.59	14.93	14.49	17.15	26.89	14.24	19.25	13.19	15.23	22.62	16.16	17.1	16.52
Price/Earnings	16.62	16.21	26.17	29.07	26.7	32.04	33.43	24.75	35.26	21.34	26.12	57.64	24.54	26.88	24.49
Price/Earnings Average	16.46	15.45	21.25	24.1	25.36	28.7	25.76	28.21	31.94	22.54	23.12	53.43	20.06	26.18	21.74
Price/Earnings High	19.06	16.89	26.8	29.07	29.43	33.57	34.69	35.86	36.73	29.25	27.26	58.8	25.16	30.57	24.83
Price/Earnings Low	13.7	13.49	14.91	20.95	22.3	26.08	19.25	23.91	26.62	17.01	17.7	47.53	16.4	22.9	17.92
Price/Book Value	9.67	10.65	16.08	21.72	20.83	18.79	4.54	3.25	3.91	2.93	3.82	3.9	4.68	4.79	5.24
Price/Book Value Average	9.58	10.15	13.06	18	19.79	16.83	3.5	3.71	3.55	3.1	3.38	3.61	3.82	4.66	4.65
Price/Book Value High	11.1	11.1	16.47	21.72	22.96	19.69	4.71	4.71	4.08	4.02	3.99	3.97	4.79	5.44	5.31
Price/Book Value Low	7.97	8.86	9.17	15.65	17.4	15.3	2.61	3.14	2.95	2.34	2.59	3.21	3.13	4.08	3.83
Price/Tangible Book Value	11.77	12.96	19.18	27.94	28.06	27.18	-9.17	-8.74	-13.88	-7.49	-12.21	-9.82	-24.51	-76.34	41.85
Price/Tangible Book Value Average	11.66	12.36	15.58	23.16	26.66	24.35	-7.07	-9.97	-12.57	-7.91	-10.8	-9.1	-20.04	-74.34	37.14
Price/Tangible Book Value High	13.51	13.51	19.65	27.94	30.94	28.48	-9.52	-12.67	-14.46	-10.26	-12.74	-10.02	-25.12	-86.81	42.43
Price/Tangible Book Value Low	9.7	10.79	10.93	20.14	23.45	22.13	-5.28	-8.45	-10.48	-5.97	-8.27	-8.1	-16.38	-65.02	30.61
Price/Sales	4.56	4.98	8.05	8.93	8.24	8.51	6.02	3.81	5.3	2.92	3.95	3.42	4.95	5.02	5.71
Price/Sales Average	4.51	4.75	6.54	7.41	7.83	7.62	4.64	4.35	4.8	3.08	3.5	3.17	4.05	4.89	5.07
Price/Sales High	5.23	5.19	8.25	8.93	9.09	8.92	6.25	5.52	5.52	4	4.13	3.49	5.08	5.71	5.79
Price/Sales Low	3.76	4.14	4.59	6.44	6.89	6.93	3.47	3.68	4	2.32	2.68	2.82	3.31	4.28	4.18
Price/Cash Flow	11.41	12.72	20.53	20.99	22.31	26.07	35.87	19.74	20.89	6.85	23.16	20.8	17.37	18.68	15.37
Price/Cash Flow Average	11.29	12.13	16.67	17.4	21.2	23.35	27.64	22.5	18.92	7.24	20.49	19.28	14.2	18.19	13.64
Price/Cash Flow High	13.08	13.26	21.03	20.99	24.6	27.31	37.22	28.6	21.76	9.39	24.17	21.22	17.81	21.25	15.59
Price/Cash Flow Low	9.4	10.59	11.7	15.13	18.64	21.22	20.65	19.07	15.77	5.46	15.69	17.15	11.61	15.91	11.25
Price/Free Cash Flow Average	11.29	12.13	16.67	17.4	25.24	28.95	30.81	24.23	20.11	7.49	22.45	21.31	14.88	19.33	14.27
Price/Free Cash Flow High	13.08	13.26	21.03	20.99	29.29	33.86	41.48	30.8	23.12	9.72	26.47	23.46	18.66	22.58	16.31
Price/Free Cash Flow Low	9.4	10.59	11.7	15.13	22.2	26.31	23.01	20.53	16.76	5.65	17.19	18.96	12.16	16.91	11.77
EV/Sales Average	4.19	4.47	6.11	7.05	7.59	7.47	5.35	4.66	5.01	3.32	3.79	3.5	4.31	5.01	4.93
EV/Sales High	4.89	4.91	7.81	8.56	8.83	8.76	7.04	5.84	5.73	4.22	4.41	3.82	5.33	5.83	5.65
EV/Sales Low	3.44	3.87	4.17	6.1	6.65	6.78	4.12	4	4.22	2.58	2.97	3.15	3.57	4.4	4.04
EV/EBITDA Average	7.72	8.31	10.91	12.31	13.75	15.34	21.15	16.08	17.53	13.86	13.6	21.12	13.36	16.66	14.62
EV/EBITDA High	9.02	9.13	13.94	14.93	16	17.99	27.84	20.13	20.02	17.63	15.85	23.03	16.54	19.38	16.76
EV/EBITDA Low	6.34	7.19	7.45	10.65	12.06	13.91	16.27	13.79	14.75	10.76	10.67	19.01	11.08	14.63	11.98
EV/EBIT Average	8.81	9.39	12.23	13.88	15.74	17.62	32.08	21.55	23.29	17.18	16.43	28.31	15.36	18.68	15.84
EV/EBIT High	10.29	10.31	15.63	16.84	18.32	20.67	42.23	26.98	26.61	21.85	19.14	30.88	19.01	21.72	18.16
EV/EBIT Low	7.24	8.12	8.35	12	13.8	15.98	24.68	18.49	19.6	13.33	12.88	25.49	12.73	16.4	12.98
Last Price	25.74	29.17	52.74	64.57	65.87	73.49	125.28	94.43	118.65	91.58	129.15	127.42	176.62	195.66	257.31
High Price	29.53	30.4	54.02	64.57	72.62	77.01	130	136.8	123.62	125.54	134.79	129.99	181.04	222.49	260.92
Enterprise Value Average	2,128	2,291	3,495	4,354	5,035	5,254	11,932	12,916	12,510	11,379	13,239	13,861	16,246	20,515	23,238
Enterprise Value High	2,487	2,518	4,466	5,283	5,859	6,162	15,704	16,172	14,294	14,468	15,424	15,119	20,115	23,861	26,642
Enterprise Value Low	1,749	1,983	2,387	3,767	4,415	4,766	9,178	11,083	10,529	8,830	10,384	12,479	13,466	18,015	19,038

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	89	87	87	84	82	81	113	112	111	107	107	106	106	105	105
Diluted Weighted Avg Shares	90	87	87	85	83	81	108	112	112	109	107	107	106	106	105
Basic Weighted Avg Shares	90	87	87	85	83	81	107	112	111	109	107	106	106	105	105
Revenue per Share	5.65	5.86	6.55	7.23	7.99	8.63	20.79	24.77	22.41	31.41	32.66	37.24	35.67	38.96	45.03
EBITDA per Share	3.06	3.15	3.67	4.14	4.41	4.21	5.26	7.19	6.41	7.52	9.1	6.17	11.49	11.72	15.18
Operating Income per Share	2.68	2.79	3.27	3.67	3.85	3.83	4.26	5.63	5.26	6.48	7.68	9.13	10.07	11.23	14.46
Basic EPS, GAAP	1.55	1.8	2.02	2.22	2.47	2.29	3.75	3.81	3.37	4.29	4.94	2.21	7.2	7.28	10.51
Basic EPS from Cont Ops	1.55	1.8	2.02	2.22	2.47	2.28	3.74	3.8	3.33	4.29	4.94	2.21	7.2	7.28	10.51
Diluted EPS, GAAP	1.55	1.8	2.02	2.22	2.47	2.29	3.74	3.8	3.35	4.28	4.93	2.2	7.17	7.25	10.47
Diluted EPS from Cont Ops	1.55	1.8	2.02	2.22	2.47	2.28	3.73	3.79	3.32	4.28	4.93	2.2	7.17	7.25	10.47
Dividend per Share	0.45	1.3	0.67	1.3	0.88	0.96	1.1	1.17	1.35	1.56	1.81	1.97	2.11	2.37	2.72
Cash Flow per Share	2.26	2.29	2.57	3.08	2.95	2.82	3.49	4.78	5.68	13.37	5.58	6.13	10.17	10.47	16.74
Free Cash Flow per Basic Share	2.26	2.29	2.57	3.08	2.48	2.27	3.14	4.46	5.37	12.94	5.1	5.56	9.74	9.89	16.06
Cash & Equivalents per Share	1.52	1.55	2.55	1.76	1.25	1.2	1.69	2.78	2.71	3.15	3.55	4.95	5.69	9.84	21.53
Book Value per Share	2.66	2.74	3.28	2.97	3.16	3.91	27.59	29.04	30.32	31.21	33.8	32.71	37.76	40.88	49.1
Tangible Book Value per Share	2.19	2.25	2.75	2.31	2.35	2.7	-13.66	-10.8	-8.55	-12.23	-10.58	-12.97	-7.21	-2.56	6.15