Intuitive Surgical, Inc. Financial Ratios — IUI1 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 (%)	21.14	21.09	18.95	12.17	15.3	14.62	12.71	19.69	18.46	11.79	15.76	11.53	14.77	15.62	16.67
Return on Assets (%)	18.16	18.44	16.76	10.59	13.28	12.96	10.94	16.56	15.69	10.15	13.79	9.97	12.66	13.59	14.57
Return on Capital (%)	21.14	21.09	18.95	12.17	15.3	14.62	12.71	19.72	18.39	11.69	15.42	11.23	14.51	15.42	16.45
Return on Invested Capital (%)	20.71	20.7	18.53	12.06	14.89	14.03	12.12	18.25	16.82	10.25	15.23	11.35	13.29	13.63	14.75
Gross Margin (%)	72.49	72.07	70.38	66.32	66.18	69.94	70.17	69.92	69.45	65.65	69.32	67.44	66.39	67.46	66
EBITDA Margin (%)	42.18	42.95	40.61	29.05	34.79	38.49	37.03	35.5	35.22	30.42	37.32	31.23	31.18	34.11	35.99
Operating Margin (%)	39.54	40.3	37.64	25.56	31.04	35.09	33.87	32.21	30.69	24.09	31.89	25.35	24.8	28.12	29.27
Incremental Operating Margin (%)	40.55	43.49	- -	230.66	77.25	65.1	26.22	23.29	23.21	270.36	57.05	- -	21.03	47.4	34.84
Pretax Margin (%)	40.39	41.03	38.45	25.75	31.81	36.4	35.2	34.36	33.54	27.69	33.1	25.82	27.5	32.01	32.9
Profit Margin (%)	28.17	30.14	29.62	19.65	24.69	27.28	21.38	30.29	30.8	24.33	29.85	21.25	25.24	27.81	28.38
Net Income to Common Margin (%)	28.17	30.14	29.62	19.65	24.69	27.28	21.38	30.29	30.8	24.33	29.85	21.25	25.24	27.81	28.38
Effective Tax Rate (%)	30.24	26.55	22.95	23.72	22.37	25.07	39.27	12.08	8.01	11.62	8.58	16.33	7.23	12.58	13.13
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	21.14	21.09	18.95	12.17	15.3	14.62	12.71	19.69	18.46	11.79	15.76	11.53	14.77	15.62	16.67

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	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	87	- -	- -	- -	- -
ST Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
LT Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	87	- -	- -	- -	- -
Total Debt/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.04	- -	- -	- -	- -
Net Debt/EBITDA	-0.63	-0.59	-0.85	-0.97	-0.86	-1	-0.56	-0.65	-0.74	-1.22	-0.61	-0.81	-1.24	-0.71	-0.93
Total Debt/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.05	- -	- -	- -	- -
Net Debt/EBIT	-0.67	-0.63	-0.92	-1.1	-0.97	-1.09	-0.61	-0.72	-0.85	-1.55	-0.71	-1	-1.56	-0.86	-1.14
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	86.37	88.2	88.64	85.35	88.02	89.07	82.72	85.12	84.9	87.13	87.8	85.11	86.18	87.68	87.12
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.73	- -	- -	- -	- -
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.72	- -	- -	- -	- -
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.64	- -	- -	- -	- -
Total Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.73	- -	- -	- -	- -
Total Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.72	- -	- -	- -	- -
Total Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.64	- -	- -	- -	- -
Net Debt to Equity	-17.61	-15.47	-22.34	-17.76	-16.54	-17.94	-13.56	-12.83	-14.09	-16.63	-10.8	-14.23	-20.53	-12.27	-18.77
Net Debt/Capital (%)	-21.37	-18.3	-28.76	-21.6	-19.82	-21.86	-15.69	-14.72	-16.41	-19.94	-12.01	-16.59	-25.83	-13.98	-23.11
EBITDA	741	936	920	619	830	1,042	1,162	1,322	1,578	1,326	2,131	1,943	2,222	2,849	3,623
EBITDA-CapEx	658	822	815	514	749	988	971	1,135	1,152	985	1,792	1,411	1,157	1,737	3,083
Operating Income (Loss)	695	878	853	545	740	950	1,063	1,199	1,375	1,050	1,821	1,577	1,767	2,349	2,946

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	3.21	3.3	3.68	2.46	3.17	4.28	2.96	3.73	3.13	5.36	3.68	2.9	3.15	2.3	2.96
Current Ratio	4.57	4.71	5.07	3.62	4.46	5.45	4.24	5.28	4.53	6.86	5.08	4.4	4.76	4.07	4.87
Quick Ratio	4.14	4.22	4.48	3.09	3.97	5	3.72	4.56	3.81	6.11	4.46	3.65	3.91	3.08	3.77
CFO/Avg Current Liab	2.28	2.25	2.25	1.51	1.62	2	1.82	1.58	1.73	1.49	1.98	1.16	1.18	1.42	1.62
Common Equity/Total Assets	86.37	88.2	88.64	85.35	88.02	89.07	82.72	85.12	84.9	87.13	87.8	85.11	86.18	87.68	87.12
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.73	- -	- -	- -	- -
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.72	- -	- -	- -	- -
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.64	- -	- -	- -	- -
Total Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.73	- -	- -	- -	- -
Total Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.72	- -	- -	- -	- -
Total Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.64	- -	- -	- -	- -
CFO/Total Liabilities	162.3	169.94	196.03	114.67	137.16	153.29	114.8	100.9	110.33	105.32	130.3	80.09	88.73	109.1	120.4
CFO/CapEx	8.17	7.13	8.41	6.3	9.95	20.17	6	6.24	3.76	4.35	6.15	2.8	1.7	2.17	5.61
Altman's Z-Score	28.88	26.61	21.86	21.84	22.67	22.78	26.61	29.59	30.5	43.08	50.44	31.69	36.84	52.97	50.22

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	6.45	6.52	6.74	6.92	6.72	6.57	6.69	6.26	6.75	6.75	8	7.21	6.88	7.09	7.31
Days Sales Outstanding	56.57	55.97	54.12	52.78	54.3	55.6	54.55	58.32	54.1	54.05	45.65	50.59	53.09	51.47	49.91
Inventory Turnover	4.86	5.21	4.46	3.97	4.61	4.65	4.42	3.45	2.72	2.5	2.95	2.74	2.27	2.01	2.06
Days Inventory Outstanding	75.08	70.06	81.91	91.85	79.11	78.55	82.56	105.94	133.98	145.91	123.84	133.33	161.1	181.82	177.42
Accounts Payable Turnover	12.5	11.95	14.05	13.36	13.88	13.67	13.18	14.06	13.87	14.66	17.13	17.39	16.22	15.62	16.83
Accounts Payable Turnover Days	29.2	30.54	25.99	27.32	26.29	26.69	27.69	25.96	26.32	24.9	21.3	20.99	22.51	23.37	21.68
Cash Conversion Cycle	102.45	95.49	110.04	117.3	107.11	107.46	109.42	138.3	161.76	175.05	148.18	162.93	191.68	209.93	205.66
Inventory to Cash Days	-18.51	-14.09	-27.79	-39.07	-24.81	-22.96	-28	-47.61	-79.88	-91.86	-78.19	-82.74	-108.01	-130.35	-127.51
Inventories	112	122	180	182	168	182	241	409	596	602	587	893	1,221	1,487	1,840
Raw Materials	35	41	67	60	53	55	81	164	211	184	215	383	455	564	561
Work In Process	3	4	13	9	10	13	20	40	76	76	96	160	160	206	288
Finished Goods	75	76	100	113	104	114	141	205	309	342	276	350	606	718	991
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	18,476	19,420	14,695	19,493	20,499	24,802	41,383	53,582	69,260	97,021	129,918	92,869	119,371	188,991	202,542
- Cash & Cash Equivalents	466	554	782	600	715	1,037	648	858	1,168	1,623	1,291	1,581	2,750	2,027	3,368
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	2	9	21	28	50	71	90	96	118
+ Total Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	87	- -	- -	- -	- -
Enterprise Value	17,447	18,096	13,292	18,260	18,939	22,247	39,424	50,527	66,059	91,878	125,825	88,821	114,238	185,074	196,725
Total Capital	2,646	3,580	3,501	3,379	4,320	5,778	4,780	6,688	8,285	9,759	12,039	11,113	13,397	16,530	17,942
Total Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.72	- -	- -	- -	- -
Total Debt / EV	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Sales	9.93	8.31	5.87	8.57	7.94	8.22	12.56	13.57	14.75	21.08	22.04	14.27	16.04	22.16	19.55
EV/EBITDA	23.54	19.33	14.45	29.49	22.83	21.35	33.93	38.21	41.88	69.29	59.04	45.72	51.42	64.97	54.3
EV/EBIT	25.11	20.61	15.59	33.52	25.59	23.43	37.09	42.13	48.06	87.52	69.1	56.32	64.66	78.79	66.79
EV/Cash Flow to Firm	25.75	22.22	15.1	27.45	23.49	20.47	34.46	43.2	41.33	61.88	60.22	59.58	62.98	76.64	64.91
EV/Free Cash Flow to Firm	29.34	25.85	17.14	32.64	26.12	21.53	41.36	51.44	56.34	80.36	71.9	92.68	152.4	141.95	78.98
Diluted Market Cap	18,899	19,855	15,429	20,079	20,773	25,121	42,857	55,594	71,349	99,165	132,860	96,053	121,099	191,853	206,877
Diluted Enterprise Value	17,870	18,530	14,026	18,846	19,213	22,567	40,898	52,540	68,148	94,021	128,766	92,005	115,966	187,936	201,059
EV per Share	49.33	50.02	38.66	55.43	56.27	63.71	117.02	147.1	189.82	260.2	351.76	253.78	324.26	519	554
TTM Sales	1,757	2,179	2,265	2,132	2,384	2,707	3,138	3,724	4,479	4,358	5,710	6,222	7,124	8,352	10,065
TTM EBITDA	741	936	920	619	830	1,042	1,162	1,322	1,578	1,326	2,131	1,943	2,222	2,849	3,623
TTM Operating Income	695	878	853	545	740	950	1,063	1,199	1,375	1,050	1,821	1,577	1,767	2,349	2,946
TTM Cash Flow to Firm	678	814	880	665	806	1,087	1,144	1,170	1,598	1,485	2,089	1,491	1,814	2,415	3,031
TTM Free Cash Flow to Firm	595	700	775	560	725	1,033	953	982	1,173	1,143	1,750	958	750	1,304	2,491

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	31.78	28.36	19.9	35.89	28.64	24.32	44.96	56.6	60.85	86.74	75.92	100.22	161.55	147.15	83.06
EV/EBIT	25.11	20.61	15.59	33.52	25.59	23.43	37.09	42.13	48.06	87.52	69.1	56.32	64.66	78.79	66.79
Enterprise Value	17,447	18,096	13,292	18,260	18,939	22,247	39,424	50,527	66,059	91,878	125,825	88,821	114,238	185,074	196,725
Low Price	28.88	47.62	39.29	38.89	49.73	56.16	69.76	120.63	150.48	123.38	230.12	183.93	223.37	319.61	398.43
EV/Sales	9.93	8.31	5.87	8.57	7.94	8.22	12.56	13.57	14.75	21.08	22.04	14.27	16.04	22.16	19.55
EV/EBITDA	23.54	19.33	14.45	29.49	22.83	21.35	33.93	38.21	41.88	69.29	59.04	45.72	51.42	64.97	54.3
Price/Earnings	37.22	29.28	22.99	46.93	34.54	33.16	61.35	47.17	49.95	90.93	75.88	71.38	66.18	81.05	71.28
Price/Earnings Average	28.63	31.44	26.93	38.91	31.82	33	51.27	48.34	44.42	69.08	63.38	65.99	56.58	67.38	65.16
Price/Earnings High	37.23	36.24	34.82	47.94	36.17	37.76	67.35	58.59	50.4	92.11	77.76	97.82	69.76	85.45	77.96
Price/Earnings Low	20.58	25.98	21.13	30.84	28.2	26.22	34.84	36.48	37.77	40.83	48.07	49.48	43.63	48.88	49.79
Price/Book Value	6.98	5.42	4.2	5.77	4.75	4.29	8.66	8.02	8.38	9.97	10.92	8.41	8.97	11.5	11.36
Price/Book Value Average	5.37	5.82	4.92	4.78	4.37	4.27	7.24	8.22	7.45	7.57	9.12	7.78	7.67	9.56	10.39
Price/Book Value High	6.98	6.71	6.36	5.89	4.97	4.89	9.51	9.96	8.46	10.1	11.19	11.53	9.45	12.12	12.43
Price/Book Value Low	3.86	4.81	3.86	3.79	3.88	3.39	4.92	6.2	6.34	4.48	6.92	5.83	5.91	6.94	7.94
Price/Tangible Book Value	7.52	5.82	4.45	6.27	5.04	4.47	9.09	8.41	8.83	10.41	11.31	8.73	9.24	11.77	11.61
Price/Tangible Book Value Average	5.78	6.25	5.22	5.2	4.64	4.45	7.6	8.62	7.85	7.91	9.45	8.07	7.9	9.78	10.61
Price/Tangible Book Value High	7.52	7.2	6.74	6.41	5.28	5.09	9.98	10.44	8.91	10.55	11.59	11.96	9.74	12.4	12.7
Price/Tangible Book Value Low	4.16	5.16	4.09	4.12	4.11	3.54	5.16	6.5	6.68	4.68	7.17	6.05	6.09	7.1	8.11
Price/Sales	10.49	8.82	6.81	9.22	8.53	9.05	13.12	14.29	15.38	22.13	22.65	15.17	16.7	22.54	20.23
Price/Sales Average	8.07	9.47	7.98	7.65	7.86	9	10.96	14.64	13.68	16.81	18.92	14.02	14.28	18.74	18.49
Price/Sales High	10.49	10.92	10.32	9.42	8.93	10.3	14.4	17.74	15.52	22.41	23.21	20.79	17.61	23.76	22.12
Price/Sales Low	5.8	7.83	6.26	6.06	6.96	7.15	7.45	11.05	11.63	9.94	14.35	10.51	11.01	13.59	14.13
Price/Cash Flow	27.2	23.61	17.53	29.55	25.22	22.52	35.98	45.49	43.11	64.95	61.9	63.31	65.61	77.95	67.17
Price/Cash Flow Average	20.92	25.35	20.53	24.5	23.24	22.42	30.07	46.61	38.34	49.35	51.71	58.53	56.08	64.8	61.4
Price/Cash Flow High	27.2	29.23	26.55	30.19	26.42	25.65	39.5	56.5	43.5	65.79	63.44	86.76	69.15	82.18	73.48
Price/Cash Flow Low	15.03	20.95	16.11	19.42	20.6	17.81	20.44	35.18	32.6	29.17	39.22	43.88	43.25	47.01	46.92
Price/Free Cash Flow Average	24.44	30.45	23.3	29.76	26.39	24.2	37.57	58	54.11	65.89	63.42	92.66	138.1	122.33	75.93
Price/Free Cash Flow High	31.78	35.11	30.14	36.66	30	27.69	49.36	70.3	61.39	87.86	77.81	137.35	170.28	155.13	90.85
Price/Free Cash Flow Low	17.57	25.16	18.29	23.58	23.39	19.23	25.53	43.77	46.01	38.95	48.1	69.47	106.5	88.74	58.02
EV/Sales Average	7.5	8.96	6.98	7	7.27	8.18	10.39	13.92	13.04	15.73	18.29	13.15	13.6	18.34	17.82
EV/Sales High	9.93	10.42	9.21	8.76	8.35	9.49	13.85	17.05	14.89	21.37	22.6	19.8	16.94	23.39	21.43
EV/Sales Low	5.23	7.3	5.34	5.43	6.37	6.3	6.86	10.31	10.98	8.82	13.7	9.7	10.33	13.18	13.48
EV/EBITDA Average	17.78	20.86	17.19	24.12	20.89	21.24	28.07	39.21	37.01	51.71	49	42.11	43.62	53.78	49.5
EV/EBITDA High	23.54	24.27	22.67	30.17	24	24.66	37.41	48.02	42.27	70.23	60.55	63.42	54.32	68.57	59.55
EV/EBITDA Low	12.39	16.99	13.16	18.7	18.3	16.37	18.54	29.03	31.17	28.97	36.7	31.05	33.11	38.63	37.45
EV/EBIT Average	18.97	22.24	18.54	27.41	23.42	23.3	30.69	43.23	42.48	65.31	57.35	51.88	54.85	65.22	60.88
EV/EBIT High	25.12	25.86	24.46	34.29	26.91	27.05	40.9	52.94	48.51	88.71	70.87	78.13	68.31	83.16	73.24
EV/EBIT Low	13.22	18.11	14.2	21.25	20.51	17.96	20.27	32	35.77	36.6	42.95	38.25	41.64	46.85	46.06
Last Price	52.24	53.68	42.74	59.18	60.9	71.02	122.84	155.99	199.02	274.77	363.2	265.34	338.83	529.98	570.38
High Price	52.25	66.43	64.74	60.45	63.79	80.89	134.84	193.74	200.8	278.32	372.23	363.63	357.14	558.74	623.89
Enterprise Value Average	13,181	19,526	15,807	14,933	17,328	22,130	32,620	51,847	58,391	68,564	104,428	81,815	96,907	153,196	179,328
Enterprise Value High	17,450	22,711	20,852	18,681	19,911	25,690	43,469	63,496	66,677	93,131	129,054	123,222	120,688	195,329	215,727
Enterprise Value Low	9,184	15,904	12,103	11,577	15,180	17,056	21,544	38,381	49,166	38,421	78,220	60,328	73,561	110,054	135,665

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	354	362	344	329	337	349	337	344	348	353	358	350	352	357	355
Diluted Weighted Avg Shares	362	370	361	339	341	354	349	356	359	361	366	362	357	362	363
Basic Weighted Avg Shares	353	358	361	332	334	345	335	341	346	351	356	356	351	355	357
Revenue per Share	4.98	6.08	6.28	6.42	7.14	7.85	9.36	10.92	12.94	12.42	16.04	17.49	20.29	23.51	28.2
EBITDA per Share	2.1	2.61	2.55	1.86	2.48	3.02	3.47	3.88	4.56	3.78	5.98	5.46	6.33	8.02	10.15
Operating Income per Share	1.97	2.45	2.36	1.64	2.22	2.76	3.17	3.52	3.97	2.99	5.11	4.43	5.03	6.61	8.25
Basic EPS, GAAP	1.4	1.83	1.86	1.26	1.76	2.14	2	3.31	3.98	3.02	4.79	3.72	5.12	6.54	8
Basic EPS from Cont Ops	1.4	1.83	1.86	1.26	1.76	2.14	2	3.3	3.99	3.04	4.85	3.78	5.17	6.58	8.06
Diluted EPS, GAAP	1.37	1.78	1.86	1.23	1.73	2.09	1.92	3.16	3.85	2.94	4.66	3.65	5.03	6.42	7.87
Diluted EPS from Cont Ops	1.37	1.78	1.86	1.23	1.73	2.09	1.92	3.16	3.85	2.96	4.72	3.71	5.08	6.46	7.93
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	1.92	2.27	2.44	2	2.41	3.15	3.41	3.43	4.62	4.23	5.87	4.19	5.16	6.8	8.49
Free Cash Flow per Basic Share	1.69	1.95	2.15	1.68	2.17	3	2.84	2.88	3.39	3.26	4.91	2.69	2.13	3.67	6.98
Cash & Equivalents per Share	2.91	3.66	4.08	3.74	4.63	7.32	5.82	8.92	9.26	14.65	11.83	11.77	14.83	11.25	16.71
Book Value per Share	7.48	9.9	10.18	10.26	12.83	16.55	14.18	19.44	23.75	27.56	33.27	31.55	37.77	46.08	50.19
Tangible Book Value per Share	6.95	9.23	9.6	9.43	12.09	15.88	13.51	18.55	22.54	26.39	32.11	30.41	36.67	45.05	49.12