Cogent Communications Holdings, Inc. Financial Ratios — OGM1

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 (%)	4.78	-2.63	32.09	0.57	- -	- -	- -	- -	- -	- -	- -	- -	- -	-49.03	- -
Return on Assets (%)	1.55	-0.71	8.33	0.11	0.69	2.13	0.81	3.95	4.49	0.64	4.85	0.52	60.33	-6.39	-5.81
Return on Capital (%)	- -	- -	- -	1.4	3.31	6.58	2.38	10.15	10.52	4.98	9.67	3.1	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	1.39	3.25	6.45	2.26	9.48	9.53	7.28	8.87	2.57	- -	- -	- -
Gross Margin (%)	56.74	54.68	56.83	57.92	56.83	56.58	56.87	57.8	59.76	61.42	61.62	61.95	42.16	38.05	45.18
EBITDA Margin (%)	31.54	29.48	31.76	32.47	30.57	31.17	31.3	32.26	33.05	33.51	35.35	34.39	10.93	9.69	17.33
Operating Margin (%)	11.95	9.77	13.26	11.3	11.4	12.73	14.85	16.45	18.16	18.83	18.96	19.38	-11.78	-17.33	-10.64
Incremental Operating Margin (%)	49.18	- -	48.98	- -	12.98	25.3	39.62	38.61	52.46	35.52	22.34	44.53	- -	- -	- -
Pretax Margin (%)	1.83	-1.1	2.01	1.18	3.14	5.43	6.41	7.96	9.64	1.82	12.11	4.4	129.6	-25.06	-25.1
Profit Margin (%)	2.47	-1.34	16.29	0.21	1.21	3.34	1.21	5.51	6.87	1.09	8.17	0.86	135.34	-19.7	-18.67
Net Income to Common Margin (%)	2.47	-1.34	16.29	0.21	1.21	3.34	1.21	5.51	6.87	1.09	8.17	0.86	135.34	-19.7	-18.67
Effective Tax Rate (%)	- -	- -	- -	82.25	61.49	38.46	81.12	30.73	28.77	39.72	32.53	80.49	- -	- -	- -
Dvd Payout Ratio (%)	- -	-224.63	62.36	6,802.51	1,354.45	456.9	1,389.67	341.46	300.23	2,081.92	311.9	3,300.76	14.27	-92.81	-82.37
Sustainable Growth Rate (%)	4.78	-8.52	12.08	-38.53	- -	- -	- -	- -	- -	- -	- -	- -	- -	-94.54	- -

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	386	395	496	604	581	702	718	795	1,049	1,211	1,261	1,355	1,828	2,337	2,662
ST Debt	12	10	98	15	6	7	7	7	18	27	29	29	133	78	81
LT Debt	375	385	398	589	575	695	711	788	1,031	1,184	1,232	1,326	1,696	2,259	2,581
Total Debt/EBITDA	4.01	4.23	4.49	4.89	4.71	5.04	4.73	4.74	5.81	6.36	6.05	6.57	17.77	23.27	15.74
Net Debt/EBITDA	0.14	0.11	0.27	1.21	1.96	2.05	2.07	2.12	2.12	2.62	2.74	3.49	8.46	12.36	9.26
Total Debt/EBIT	10.58	12.77	10.75	11.2	10.96	10.96	9.46	9.19	10.46	11.33	10.58	11.89	-14.14	-11.83	-26.33
Net Debt/EBIT	0.37	0.33	0.64	2.78	4.56	4.46	4.13	4.11	3.82	4.66	4.8	6.32	-6.73	-6.28	-15.49
EBITDA to Interest Expense	2.79	2.57	2.64	2.47	2.99	3.41	3.13	3.29	3.14	3.05	3.59	1.86	1.1	0.81	1.05
EBITDA-CapEx/Interest Expense	1.46	1.35	1.47	1.27	2.13	2.3	2.19	2.31	2.32	2.15	2.39	1.15	-0.29	-0.77	-0.11
EBIT to Interest Expense	1.06	0.85	1.1	0.86	1.12	1.39	1.49	1.68	1.73	1.71	1.93	1.05	-1.19	-1.46	-0.64
Interest Expense	35	36	42	50	41	41	48	51	57	62	58	111	93	123	161
Common Equity/Total Assets	27.44	26.34	25.62	11.1	-1.85	-7.22	-14.43	-20.14	-21.85	-29.3	-37.9	-51.34	18.98	7.02	-2.06
Long-Term Debt/Equity (%)	228.42	240.92	205.67	703.29	- -	- -	- -	- -	- -	- -	- -	- -	278.17	1,013.48	- -
Long-Term Debt/Capital (%)	68.07	69.33	57.71	85.69	101.06	107.19	115.49	121.96	121.93	129.01	138.71	158.51	69.56	88.23	99.35
Long-Term Debt/Total Assets (%)	62.68	63.47	52.7	78.06	86.78	94.21	100.06	106.53	110.58	118.38	125.14	131.25	52.8	71.18	83.26
Total Debt/Equity (%)	235.55	247.49	256.38	720.7	-4,738.43	-1,317.87	-700.36	-533.71	-515.04	-413.17	-338.06	-261.28	299.92	1,048.66	-4,168.68
Total Debt/Capital (%)	70.2	71.22	71.94	87.82	102.16	108.21	116.66	123.06	124.09	131.93	142.01	162	74.99	91.29	102.46
Total Debt/Total Assets (%)	64.64	65.2	65.7	80	87.72	95.11	101.07	107.49	112.54	121.07	128.11	134.14	56.92	73.65	85.86
Net Debt to Equity	8.17	6.38	15.21	178.51	-1,970.92	-536.18	-305.88	-238.5	-188.06	-169.99	-153.26	-138.92	142.81	556.82	-2,451.79
Net Debt/Capital (%)	4.3	3.31	7.65	37.4	66.15	76.3	85.09	96.01	85.89	91.14	100.57	117.6	36.84	52.55	63.91
EBITDA	96	93	111	123	124	139	152	168	181	190	208	206	103	100	169
EBITDA-CapEx	51	49	61	63	88	94	106	118	134	134	139	127	-27	-95	-18
Operating Income (Loss)	37	31	46	43	46	57	72	86	99	107	112	116	-111	-180	-104

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	4.98	4.78	2.12	4.79	2.95	4.04	3.31	3.67	4.45	3.93	3.95	1.86	0.2	0.78	0.67
Current Ratio	5.71	5.44	2.47	5.59	3.65	4.82	4.11	4.65	5.3	4.83	5.06	3.04	1.38	1.9	2.04
Quick Ratio	5.5	5.24	2.33	5.35	3.4	4.53	3.84	4.22	4.9	4.4	4.46	2.23	1.06	1.49	1.48
CFO/Avg Current Liab	1.69	1.61	0.84	0.72	1.3	1.58	1.57	1.79	1.8	1.52	1.94	1.73	0.07	-0.03	-0.04
Common Equity/Total Assets	27.44	26.34	25.62	11.1	-1.85	-7.22	-14.43	-20.14	-21.85	-29.3	-37.9	-51.34	18.98	7.02	-2.06
Long-Term Debt/Equity (%)	228.42	240.92	205.67	703.29	- -	- -	- -	- -	- -	- -	- -	- -	278.17	1,013.48	- -
Long-Term Debt/Capital (%)	68.07	69.33	57.71	85.69	101.06	107.19	115.49	121.96	121.93	129.01	138.71	158.51	69.56	88.23	99.35
Long-Term Debt/Total Assets (%)	62.68	63.47	52.7	78.06	86.78	94.21	100.06	106.53	110.58	118.38	125.14	131.25	52.8	71.18	83.26
Total Debt/Equity (%)	235.55	247.49	256.38	720.7	-4,738.43	-1,317.87	-700.36	-533.71	-515.04	-413.17	-338.06	-261.28	299.92	1,048.66	-4,168.68
Total Debt/Capital (%)	70.2	71.22	71.94	87.82	102.16	108.21	116.66	123.06	124.09	131.93	142.01	162	74.99	91.29	102.46
Total Debt/Total Assets (%)	64.64	65.2	65.7	80	87.72	95.11	101.07	107.49	112.54	121.07	128.11	134.14	56.92	73.65	85.86
CFO/Total Liabilities	17.48	17.89	14.57	10.88	12.41	13.65	13.74	15.07	13.1	10.85	12.54	11.36	0.67	-0.29	-0.33
CFO/CapEx	1.65	1.8	1.67	1.22	2.36	2.39	2.44	2.68	3.17	2.51	2.44	2.2	0.13	-0.04	-0.06
Altman's Z-Score	1.45	1.79	2.46	1.87	1.66	1.79	1.84	1.76	2	1.54	1.61	0.76	1.12	0.81	0.17

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	12.54	12.93	12.74	11.93	12.67	13.9	13.35	12.88	13.29	13.42	13.7	13.93	10.48	8.92	10.55
Days Sales Outstanding	29.11	28.22	28.64	30.6	28.81	26.26	27.34	28.35	27.46	27.2	26.65	26.19	34.83	40.94	34.6
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	752	1,059	1,919	1,600	1,574	1,872	2,066	2,049	3,017	2,846	3,457	2,499	3,622	3,650	1,076
- Cash & Cash Equivalents	238	247	305	288	204	274	247	276	399	371	320	224	75	198	149
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	386	395	496	604	581	702	718	795	1,049	1,211	1,261	1,355	1,828	2,337	2,662
Enterprise Value	900	1,207	2,110	1,916	1,951	2,299	2,537	2,568	3,667	3,686	4,398	3,630	5,375	5,788	3,590
Total Capital	550	555	690	688	569	649	616	646	845	918	888	836	2,438	2,560	2,598
Total Debt/Capital (%)	70.2	71.22	71.94	87.82	102.16	108.21	116.66	123.06	124.09	131.93	142.01	162	74.99	91.29	102.46
Total Debt / EV	0.43	0.33	0.24	0.32	0.3	0.31	0.28	0.31	0.29	0.33	0.29	0.37	0.34	0.4	0.74
EV/Sales	2.95	3.81	6.06	5.04	4.83	5.15	5.23	4.94	6.71	6.49	7.46	6.05	5.71	5.59	3.68
EV/EBITDA	9.34	12.92	19.1	15.53	15.79	16.51	16.71	15.3	20.31	19.36	21.1	17.61	52.24	57.64	21.23
EV/EBIT	24.66	38.97	45.72	35.55	36.79	35.9	33.42	29.67	36.57	34.48	36.89	31.85	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	23.39	19.57	17.28	20.99	15.17	19.33	20.71	21	18.59	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	87.57	30.43	26.18	33.81	21.52	25.68	30.21	31.53	31.2	- -	- -	- -
Diluted Market Cap	749	1,023	1,905	1,598	1,572	1,847	2,031	2,024	2,968	2,813	3,405	2,457	3,564	3,545	1,031
Diluted Enterprise Value	897	1,171	2,097	1,914	1,950	2,274	2,502	2,543	3,618	3,653	4,347	3,588	5,318	5,684	3,544
EV per Share	19.62	25.61	44.58	41.29	43.17	50.56	55.21	55.42	78.28	78.08	92.26	75.6	110.58	118.04	71.7
TTM Sales	306	317	348	380	404	447	485	520	546	568	590	600	941	1,036	976
TTM EBITDA	96	93	111	123	124	139	152	168	181	190	208	206	103	100	169
TTM Operating Income	37	31	46	43	46	57	72	86	99	107	112	116	-111	-180	-104
TTM Cash Flow to Firm	- -	- -	- -	82	100	133	121	169	190	178	209	195	- -	- -	- -
TTM Free Cash Flow to Firm	- -	- -	- -	22	64	88	75	119	143	122	140	116	- -	- -	- -

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	25	28.72	58.06	122.8	32.6	29.44	30.82	24.1	29.14	33.35	33.94	25.93	-31.74	-17.41	-5.2
EV/EBIT	24.66	38.97	45.72	35.55	36.79	35.9	33.42	29.67	36.57	34.48	36.89	31.85	- -	- -	- -
Enterprise Value	900	1,207	2,110	1,916	1,951	2,299	2,537	2,568	3,667	3,686	4,398	3,630	5,375	5,788	3,590
Low Price	12.48	14.78	23.21	29.66	25.92	29.9	37.59	40.97	43.65	54.09	55.85	49.8	51.64	50.71	16.03
EV/Sales	2.95	3.81	6.06	5.04	4.83	5.15	5.23	4.94	6.71	6.49	7.46	6.05	5.71	5.59	3.68
EV/EBITDA	9.34	12.92	19.1	15.53	15.79	16.51	16.71	15.3	20.31	19.36	21.1	17.61	52.24	57.64	21.23
Price/Earnings	98.18	- -	33.1	1,988.34	319.19	123.08	343.16	69.84	78.18	445.62	69.85	474.04	2.77	- -	- -
Price/Earnings Average	87.09	- -	24.17	2,024.74	299.68	111.54	329.14	76.72	68.07	527.61	68.12	543	2.41	- -	- -
Price/Earnings High	106.89	- -	33.1	2,452.85	365.93	129.04	409.31	89.1	79.37	681.55	77.43	669.26	2.81	- -	- -
Price/Earnings Low	74.77	- -	18.95	1,710.37	237.66	89.42	286.92	64.71	52.98	399.8	53.81	453.68	1.92	- -	- -
Price/Book Value	4.59	6.63	9.92	19.09	-128.23	-35.15	-20.15	-13.75	-14.81	-9.71	-9.26	-4.82	5.94	16.38	-16.86
Price/Book Value Average	4.07	5.67	7.24	19.44	-120.4	-31.85	-19.33	-15.1	-12.9	-11.5	-9.04	-5.52	5.17	15.31	-37.88
Price/Book Value High	4.99	6.7	9.92	23.55	-147.01	-36.85	-24.03	-17.54	-15.04	-14.85	-10.27	-6.8	6.02	18.9	-65.13
Price/Book Value Low	3.49	4.36	5.68	16.42	-95.48	-25.54	-16.85	-12.74	-10.04	-8.71	-7.14	-4.61	4.12	11.16	-12.57
Price/Tangible Book Value	4.59	6.63	9.92	19.09	-128.23	-35.15	-20.15	-13.75	-14.81	-9.71	-9.26	-4.82	26.49	-14.71	-2.02
Price/Tangible Book Value Average	4.07	5.67	7.24	19.44	-120.4	-31.85	-19.33	-15.1	-12.9	-11.5	-9.04	-5.52	23.03	-13.74	-4.54
Price/Tangible Book Value High	4.99	6.7	9.92	23.55	-147.01	-36.85	-24.03	-17.54	-15.04	-14.85	-10.27	-6.8	26.85	-16.97	-7.8
Price/Tangible Book Value Low	3.49	4.36	5.68	16.42	-95.48	-25.54	-16.85	-12.74	-10.04	-8.71	-7.14	-4.61	18.36	-10.02	-1.51
Price/Sales	2.42	3.23	5.39	4.17	3.87	4.11	4.16	3.85	5.37	4.88	5.71	4.07	3.75	3.42	1.06
Price/Sales Average	2.15	2.76	3.94	4.25	3.63	3.73	3.99	4.23	4.68	5.77	5.57	4.66	3.26	3.2	2.37
Price/Sales High	2.64	3.26	5.39	5.14	4.43	4.31	4.96	4.91	5.45	7.46	6.33	5.74	3.8	3.95	4.08
Price/Sales Low	1.85	2.12	3.09	3.59	2.88	2.99	3.47	3.57	3.64	4.37	4.4	3.89	2.6	2.33	0.79
Price/Cash Flow	9.77	12.79	22.93	21.69	18.65	17.02	18.05	14.95	19.71	19.74	19.77	14.04	203.51	-410.07	-97.41
Price/Cash Flow Average	8.66	10.95	16.74	22.09	17.51	15.42	17.31	16.42	17.16	23.37	19.28	16.09	176.91	-383.24	-218.9
Price/Cash Flow High	10.63	12.94	22.93	26.76	21.38	17.84	21.53	19.07	20.01	30.19	21.92	19.83	206.29	-473.25	-376.32
Price/Cash Flow Low	7.44	8.42	13.12	18.66	13.88	12.36	15.09	13.85	13.36	17.71	15.23	13.44	141.03	-279.37	-72.63
Price/Free Cash Flow Average	22.18	24.58	42.4	125.05	30.61	26.68	29.56	26.48	25.37	39.48	33.1	29.7	-27.6	-16.27	-11.69
Price/Free Cash Flow High	27.22	29.06	58.06	151.49	37.37	30.87	36.76	30.75	29.59	51	37.62	36.61	-32.18	-20.09	-20.09
Price/Free Cash Flow Low	19.04	18.9	33.23	105.63	24.27	21.39	25.77	22.33	19.75	29.92	26.14	24.82	-22	-11.86	-3.88
EV/Sales Average	2.67	3.33	4.58	5.12	4.59	4.75	5.06	5.32	6	7.41	7.31	6.66	5.21	5.36	5.05
EV/Sales High	3.17	3.85	6.06	6.03	5.4	5.35	6.05	6.02	6.8	9.14	8.09	7.77	5.77	6.13	6.84
EV/Sales Low	2.36	2.66	3.71	4.45	3.83	4	4.53	4.65	4.93	5.97	6.11	5.87	4.53	4.46	3.4
EV/EBITDA Average	8.46	11.28	14.41	15.77	15.01	15.25	16.15	16.51	18.15	22.11	20.69	19.37	47.64	55.27	29.16
EV/EBITDA High	10.04	13.05	19.1	18.56	17.66	17.16	19.33	18.67	20.57	27.28	22.9	22.6	52.73	63.24	39.45
EV/EBITDA Low	7.48	9.04	11.67	13.72	12.54	12.83	14.48	14.41	14.93	17.82	17.29	17.08	41.44	46.06	19.61
EV/EBIT Average	22.33	34.04	34.51	36.09	34.98	33.16	32.31	32	32.68	39.37	36.17	35.04	- -	- -	- -
EV/EBIT High	26.49	39.37	45.72	42.48	41.14	37.32	38.67	36.19	37.03	48.57	40.04	40.88	- -	- -	- -
EV/EBIT Low	19.75	27.27	27.95	31.4	29.22	27.91	28.96	27.93	26.87	31.74	30.23	30.91	- -	- -	- -
Last Price	16.39	22.47	40.54	34.48	34.81	41.16	44.95	44.21	64.41	60.29	72.5	52.04	74.51	74.43	21.5
High Price	17.84	22.73	40.54	42.53	39.91	43.15	53.62	56.41	65.39	92.2	80.38	73.47	75.53	85.9	83.06
Enterprise Value Average	815	1,054	1,593	1,945	1,855	2,124	2,453	2,770	3,276	4,210	4,313	3,993	4,902	5,549	4,932
Enterprise Value High	967	1,219	2,110	2,290	2,182	2,390	2,936	3,133	3,713	5,193	4,774	4,659	5,424	6,351	6,671
Enterprise Value Low	721	845	1,290	1,692	1,549	1,787	2,199	2,418	2,694	3,394	3,604	3,523	4,263	4,625	3,316

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	46	47	47	46	45	45	46	46	47	47	48	48	49	49	50
Diluted Weighted Avg Shares	46	46	47	46	45	45	45	46	46	47	47	47	48	48	48
Basic Weighted Avg Shares	45	46	46	46	45	45	45	45	46	46	46	47	47	48	48
Revenue per Share	6.76	6.96	7.52	8.27	9.01	10.01	10.82	11.49	11.99	12.36	12.71	12.79	19.86	21.75	20.36
EBITDA per Share	2.13	2.05	2.39	2.68	2.75	3.12	3.39	3.71	3.96	4.14	4.49	4.4	2.17	2.11	3.53
Operating Income per Share	0.81	0.68	1	0.93	1.03	1.27	1.61	1.89	2.18	2.33	2.41	2.48	-2.34	-3.77	-2.17
Basic EPS, GAAP	0.17	-0.09	1.22	0.02	0.11	0.33	0.13	0.63	0.82	0.14	1.04	0.11	26.88	-4.28	-3.8
Basic EPS from Cont Ops	0.17	-0.09	1.22	0.02	0.11	0.33	0.13	0.63	0.82	0.14	1.04	0.11	26.88	-4.28	-3.8
Diluted EPS, GAAP	0.17	-0.09	1.21	0.02	0.11	0.33	0.13	0.63	0.81	0.13	1.03	0.11	26.62	-4.28	-3.8
Diluted EPS from Cont Ops	0.17	-0.09	1.21	0.02	0.11	0.33	0.13	0.63	0.81	0.13	1.03	0.11	26.62	-4.28	-3.8
Dividend per Share	- -	0.21	0.76	1.18	1.48	1.53	1.82	2.16	2.47	2.82	3.24	3.62	3.84	3.98	3.13
Cash Flow per Share	1.68	1.76	1.77	1.59	1.87	2.42	2.49	2.96	3.27	3.05	3.67	3.71	0.37	-0.18	-0.22
Free Cash Flow per Basic Share	0.66	0.78	0.71	0.28	1.07	1.41	1.47	1.85	2.24	1.84	2.16	2.02	-2.37	-4.28	-4.13
Cash & Equivalents per Share	5.19	5.25	6.44	6.2	4.5	6.03	5.37	5.96	8.53	7.86	6.7	4.66	1.54	4.05	2.97
Book Value per Share	3.57	3.39	4.09	1.81	-0.27	-1.17	-2.23	-3.22	-4.35	-6.21	-7.83	-10.8	12.54	4.54	-1.28
Tangible Book Value per Share	3.57	3.39	4.09	1.81	-0.27	-1.17	-2.23	-3.22	-4.35	-6.21	-7.83	-10.8	2.81	-5.06	-10.65