Veeva Systems Inc. Financial Ratios — VEE Stock

Profitability (USD)

	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	2026 Y
As of date	01/31/2012	01/31/2013	01/31/2014	01/31/2015	01/31/2016	01/31/2017	01/31/2018	01/31/2019	01/31/2020	01/31/2021	01/31/2022	01/31/2023	01/31/2024	01/31/2025	01/31/2026

Return on Common Equity (%)	- -	109.83	15.38	11.76	11.94	13.4	19.4	21.44	20.74	19.33	16.51	14.72	12.58	13.63	13.93
Return on Assets (%)	- -	28.63	10.26	8.82	8.71	9.56	14.08	15.94	15.34	14.29	12.46	11.31	9.81	10.78	11.14
Return on Capital (%)	- -	78.15	15.04	11.76	11.94	13.4	19.4	21.44	20.36	18.77	16.14	14.46	12.4	13.46	13.75
Return on Invested Capital (%)	- -	73.66	14.98	12.11	11.86	13.14	18.36	19.92	18.47	17.88	15.8	12.94	8.99	10.09	10.54
Gross Margin (%)	52.57	55.99	60.69	63.07	65.25	68.45	69.38	71.55	72.52	72.09	72.79	71.72	71.35	74.53	75.53
EBITDA Margin (%)	11.5	23.79	19.85	23.59	21.27	24.43	24.94	27.48	27.72	27.8	28.8	22.65	19.54	26.61	29.87
Operating Margin (%)	10.84	23.18	18.7	22.34	19.2	21.92	22.87	25.85	25.92	25.79	27.31	21.3	18.16	25.17	28.68
Incremental Operating Margin (%)	4.81	34.26	11.5	29.75	8.98	29.79	26.6	37.83	26.19	25.37	33.11	- -	- -	68.44	50.13
Pretax Margin (%)	10.86	22.46	18.32	21.45	19.21	22.22	24.01	27.68	28.41	26.89	27.68	23.62	24.88	33.47	37.38
Profit Margin (%)	6.9	14.5	11.24	12.89	13.31	14.09	21.89	26.66	27.27	25.94	23.09	22.63	22.24	26	28.44
Net Income to Common Margin (%)	6.9	14.5	11.24	12.89	13.31	14.09	21.89	26.66	27.27	25.94	23.09	22.63	22.24	26	28.44
Effective Tax Rate (%)	36.42	35.44	38.66	39.89	30.73	36.6	8.8	3.69	4.01	3.55	16.58	4.2	10.6	22.32	23.91
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	109.83	15.38	11.76	11.94	13.4	19.4	21.44	20.74	19.33	16.51	14.72	12.58	13.63	13.93

Credit (USD)

Credit Ratios API ChatGPT

	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	2026 Y
As of date	01/31/2012	01/31/2013	01/31/2014	01/31/2015	01/31/2016	01/31/2017	01/31/2018	01/31/2019	01/31/2020	01/31/2021	01/31/2022	01/31/2023	01/31/2024	01/31/2025	01/31/2026

Total Debt	- -	- -	- -	- -	- -	- -	- -	- -	55	63	55	61	56	76	96
ST Debt	- -	- -	- -	- -	- -	- -	- -	- -	10	12	11	11	9	10	12
LT Debt	- -	- -	- -	- -	- -	- -	- -	- -	45	51	44	50	46	66	84
Total Debt/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	0.18	0.15	0.1	0.12	0.12	0.1	0.1
Net Debt/EBITDA	-2.4	-1.03	-6.29	-1.75	-1.52	-1.62	-1.86	-2.33	-1.56	-1.79	-2.14	-1.82	-1.52	-1.53	-1.49
Total Debt/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	0.19	0.17	0.11	0.13	0.13	0.11	0.1
Net Debt/EBIT	-2.54	-1.06	-6.68	-1.85	-1.68	-1.8	-2.03	-2.47	-1.67	-1.93	-2.25	-1.93	-1.64	-1.62	-1.55
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	17.31	30.1	75.64	74.66	71.59	71.14	73.66	74.84	73.32	74.4	76.29	77.35	78.58	79.46	80.35
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	2.69	2.27	1.5	1.34	1	1.13	1.16
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	2.6	2.21	1.47	1.31	0.99	1.11	1.14
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	1.97	1.69	1.14	1.03	0.79	0.9	0.93
Total Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	3.29	2.79	1.87	1.64	1.2	1.3	1.33
Total Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	3.19	2.71	1.84	1.61	1.19	1.28	1.31
Total Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	2.41	2.07	1.43	1.27	0.94	1.03	1.07
Net Debt to Equity	-119.69	-93.89	-93.72	-31.77	-26.16	-33.34	-35.33	-44.51	-28.62	-32.23	-39.09	-23.85	-15.15	-19.18	-19.7
Net Debt/Capital (%)	607.85	-1,536.13	-1,492.45	-46.56	-35.43	-50.02	-54.63	-80.23	-38.33	-45.69	-62.25	-30.67	-17.6	-23.36	-24.13
EBITDA	7	31	42	74	87	135	172	237	306	407	533	488	462	731	954
EBITDA-CapEx	6	29	39	47	65	128	163	228	303	407	533	488	462	731	954
Operating Income (Loss)	7	30	39	70	79	121	158	223	286	378	505	459	429	691	916

Liquidity (USD)

Liquidity Ratios API ChatGPT

	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	2026 Y
As of date	01/31/2012	01/31/2013	01/31/2014	01/31/2015	01/31/2016	01/31/2017	01/31/2018	01/31/2019	01/31/2020	01/31/2021	01/31/2022	01/31/2023	01/31/2024	01/31/2025	01/31/2026

Cash Ratio	0.64	0.85	3.33	2.94	1.86	2.1	2.49	2.72	1.97	2.32	2.83	3.08	3.42	3.68	4.01
Current Ratio	1.51	1.6	4.08	3.7	2.69	2.88	3.31	3.57	2.78	3.23	3.7	3.94	4.24	4.51	4.89
Quick Ratio	1.48	1.56	4	3.62	2.64	2.84	3.27	3.52	2.74	3.18	3.65	3.86	4.17	4.44	4.81
CFO/Avg Current Liab	- -	0.77	0.59	0.61	0.5	0.67	0.84	0.88	0.92	0.87	0.98	0.84	0.83	0.85	0.93
Common Equity/Total Assets	17.31	30.1	75.64	74.66	71.59	71.14	73.66	74.84	73.32	74.4	76.29	77.35	78.58	79.46	80.35
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	2.69	2.27	1.5	1.34	1	1.13	1.16
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	2.6	2.21	1.47	1.31	0.99	1.11	1.14
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	1.97	1.69	1.14	1.03	0.79	0.9	0.93
Total Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	3.29	2.79	1.87	1.64	1.2	1.3	1.33
Total Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	3.19	2.71	1.84	1.61	1.19	1.28	1.31
Total Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	2.41	2.07	1.43	1.27	0.94	1.03	1.07
CFO/Total Liabilities	17.34	55.14	46.28	48.95	39.97	54.4	72.03	74.71	72.15	70.7	84.49	71.73	71.98	72.31	80.2
CFO/CapEx	3.97	19.82	14.03	2.55	3.69	20.8	24.23	36.83	140.5	- -	- -	- -	- -	- -	- -
Altman's Z-Score	- -	- -	28.9	18.66	11.24	15.38	18.81	24.85	24.27	34.89	26.69	17.27	17.95	17.78	13.75

Working Capital (USD)

Working Capital Ratios API ChatGPT

	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	2026 Y
As of date	01/31/2012	01/31/2013	01/31/2014	01/31/2015	01/31/2016	01/31/2017	01/31/2018	01/31/2019	01/31/2020	01/31/2021	01/31/2022	01/31/2023	01/31/2024	01/31/2025	01/31/2026

Accounts Receivable Turnover	- -	4.49	4.4	4.15	3.45	3.36	3.39	3.27	3.19	3.07	3.1	3.23	3.04	2.94	2.81
Days Sales Outstanding	- -	81.23	82.96	88.04	105.9	108.6	107.69	111.79	114.58	118.85	117.89	112.99	120.08	124.15	130
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

	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	2026 Y
As of date	01/31/2012	01/31/2013	01/31/2014	01/31/2015	01/31/2016	01/31/2017	01/31/2018	01/31/2019	01/31/2020	01/31/2021	01/31/2022	01/31/2023	01/31/2024	01/31/2025	01/31/2026

Market Capitalization	- -	- -	4,039	3,816	3,017	5,767	8,885	15,555	21,841	41,984	36,266	26,949	33,109	38,894	33,534
- Cash & Cash Equivalents	17	32	263	129	132	218	320	551	477	731	1,138	886	703	1,119	1,421
+ Preferred Equity and Hybrid Capital	7	7	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	- -	- -	- -	- -	- -	- -	- -	55	63	55	61	56	76	96
Enterprise Value	- -	- -	3,751	3,418	2,671	5,248	8,123	14,465	20,809	40,383	33,945	23,907	29,137	33,820	27,069
Total Capital	14	34	280	407	505	653	906	1,238	1,720	2,329	2,966	3,777	4,701	5,908	7,311
Total Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	3.19	2.71	1.84	1.61	1.19	1.28	1.31
Total Debt / EV	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Sales	- -	- -	17.85	10.91	6.53	9.53	11.76	16.78	18.85	27.56	18.34	11.09	12.33	12.31	8.47
EV/EBITDA	- -	- -	89.93	46.26	30.68	39.01	47.17	61.05	67.99	99.16	63.69	48.97	63.07	46.28	28.36
EV/EBIT	- -	- -	95.44	48.86	33.98	43.48	51.43	64.9	72.7	106.89	67.15	52.08	67.87	48.91	29.54
EV/Cash Flow to Firm	- -	- -	89.84	50.59	33.32	36.44	34.8	46.54	47.58	73.26	44.4	30.63	31.97	31.03	19.13
EV/Free Cash Flow to Firm	- -	- -	96.74	83.29	45.71	38.28	36.29	47.83	47.92	73.26	44.4	30.63	31.97	31.03	19.13
Diluted Market Cap	- -	- -	4,184	4,199	3,275	6,172	9,611	16,611	23,188	44,379	38,167	27,663	33,566	39,528	34,193
Diluted Enterprise Value	- -	- -	3,896	3,801	2,929	5,653	8,849	15,521	22,156	42,778	35,845	24,621	29,594	34,453	27,728
EV per Share	- -	- -	30.06	26.08	20	38.06	57.18	98.94	139.57	265.58	220.14	151.08	180.68	208.01	165.28
TTM Sales	61	130	210	313	409	551	691	862	1,104	1,465	1,851	2,155	2,364	2,747	3,195
TTM EBITDA	7	31	42	74	87	135	172	237	306	407	533	488	462	731	954
TTM Operating Income	7	30	39	70	79	121	158	223	286	378	505	459	429	691	916
TTM Cash Flow to Firm	5	31	42	68	80	144	233	311	437	551	764	780	911	1,090	1,415
TTM Free Cash Flow to Firm	4	29	39	41	58	137	224	302	434	551	764	780	911	1,090	1,415

Multiples (USD)

Valuation Multiples API ChatGPT

	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	2026 Y
As of date	01/31/2012	01/31/2013	01/31/2014	01/31/2015	01/31/2016	01/31/2017	01/31/2018	01/31/2019	01/31/2020	01/31/2021	01/31/2022	01/31/2023	01/31/2024	01/31/2025	01/31/2026

Price/Free Cash Flow	- -	- -	107.91	102.3	56.05	45.02	42.94	54.93	53.4	80.51	49.93	35.44	36.83	36.26	24.16
EV/EBIT	- -	- -	95.44	48.86	33.98	43.48	51.43	64.9	72.7	106.89	67.15	52.08	67.87	48.91	29.54
Enterprise Value	- -	- -	3,751	3,418	2,671	5,248	8,123	14,465	20,809	40,383	33,945	23,907	29,137	33,820	27,069
Low Price	- -	- -	30.2	17.5	22.36	20.26	41.47	53.03	107.58	120.43	214.05	152.35	161.8	170.98	198.67
EV/Sales	- -	- -	17.85	10.91	6.53	9.53	11.76	16.78	18.85	27.56	18.34	11.09	12.33	12.31	8.47
EV/EBITDA	- -	- -	89.93	46.26	30.68	39.01	47.17	61.05	67.99	99.16	63.69	48.97	63.07	46.28	28.36
Price/Earnings	- -	- -	70.9	92.08	54.77	73.16	58.04	66.78	71.9	109.47	84.33	54.26	62.7	54.23	36.87
Price/Earnings Average	- -	- -	79.1	83.56	64	60.66	52.51	52.6	71.19	92.89	102.96	59.49	57.54	47.28	46.22
Price/Earnings High	- -	- -	101.14	117.83	76.87	83.03	63.45	69.72	86.83	125.41	122.79	75.99	68.49	57.98	55.4
Price/Earnings Low	- -	- -	66.16	55.36	54.21	35.43	38.49	33.28	52.8	47.75	76.75	48.54	49.41	38.76	35.77
Price/Book Value	- -	- -	14.42	9.38	5.97	8.84	9.8	12.57	13.11	18.53	12.46	7.25	7.13	6.67	4.65
Price/Book Value Average	- -	- -	16.09	8.51	6.98	7.33	8.87	9.9	12.98	15.72	15.21	7.95	6.54	5.81	5.83
Price/Book Value High	- -	- -	20.57	12	8.38	10.03	10.72	13.12	15.84	21.22	18.14	10.16	7.79	7.13	6.98
Price/Book Value Low	- -	- -	13.46	5.64	5.91	4.28	6.5	6.26	9.63	8.08	11.34	6.49	5.62	4.77	4.51
Price/Tangible Book Value	- -	- -	15.12	9.64	8.34	11.14	11.41	13.92	19.99	24.47	15.3	8.44	7.99	7.27	4.97
Price/Tangible Book Value Average	- -	- -	16.87	8.75	9.74	9.24	10.32	10.96	19.8	20.76	18.68	9.25	7.34	6.34	6.23
Price/Tangible Book Value High	- -	- -	21.57	12.34	11.7	12.65	12.47	14.53	24.14	28.03	22.28	11.82	8.73	7.78	7.47
Price/Tangible Book Value Low	- -	- -	14.11	5.8	8.25	5.4	7.56	6.94	14.68	10.67	13.93	7.55	6.3	5.2	4.82
Price/Sales	- -	- -	7.97	11.87	7.29	10.31	12.71	17.8	19.61	28.39	19.47	12.28	13.94	14.1	10.49
Price/Sales Average	- -	- -	8.89	10.77	8.52	8.55	11.5	14.02	19.42	24.09	23.78	13.46	12.8	12.29	13.15
Price/Sales High	- -	- -	11.37	15.19	10.23	11.7	13.89	18.59	23.68	32.53	28.36	17.2	15.23	15.07	15.76
Price/Sales Low	- -	- -	7.43	7.14	7.21	4.99	8.43	8.87	14.4	12.38	17.72	10.99	10.99	10.08	10.18
Price/Cash Flow	- -	- -	40.1	55.03	37.21	39.41	37.59	49.38	49.5	75.46	47.15	33.91	36.17	35.53	23.68
Price/Cash Flow Average	- -	- -	44.74	49.93	43.48	32.67	34.01	38.89	49.02	64.04	57.56	37.17	33.19	30.97	29.69
Price/Cash Flow High	- -	- -	57.2	70.41	52.23	44.73	41.09	51.56	59.78	86.45	68.65	47.48	39.51	37.98	35.58
Price/Cash Flow Low	- -	- -	37.42	33.08	36.83	19.09	24.93	24.61	36.35	32.92	42.91	30.33	28.5	25.39	22.98
Price/Free Cash Flow Average	- -	- -	120.4	92.83	65.5	37.33	38.85	43.27	52.87	68.31	60.95	38.86	33.8	31.62	30.29
Price/Free Cash Flow High	- -	- -	153.94	130.9	78.67	51.1	46.94	57.36	64.48	92.23	72.69	49.64	40.23	38.77	36.3
Price/Free Cash Flow Low	- -	- -	100.69	61.5	55.49	21.81	28.48	27.38	39.21	35.11	45.44	31.71	29.03	25.92	23.44
EV/Sales Average	- -	- -	20.07	9.79	7.77	7.74	10.54	12.95	18.65	23.22	22.67	12.3	11.17	10.5	11.13
EV/Sales High	- -	- -	26.05	14.32	9.5	10.95	12.96	17.57	22.95	31.74	27.28	16.1	13.62	13.29	13.75
EV/Sales Low	- -	- -	16.56	6.05	6.45	4.13	7.43	7.73	13.59	11.41	16.58	9.78	9.36	8.27	8.16
EV/EBITDA Average	- -	- -	101.13	41.48	36.52	31.69	42.25	47.11	67.29	83.55	78.72	54.29	57.17	39.46	37.28
EV/EBITDA High	- -	- -	131.23	60.7	44.67	44.8	51.98	63.94	82.8	114.17	94.72	71.07	69.69	49.95	46.02
EV/EBITDA Low	- -	- -	83.45	25.66	30.33	16.91	29.79	28.12	49.03	41.04	57.57	43.15	47.88	31.09	27.32
EV/EBIT Average	- -	- -	107.33	43.81	40.46	35.32	46.07	50.08	71.95	90.06	82.99	57.74	61.52	41.71	38.82
EV/EBIT High	- -	- -	139.28	64.11	49.48	49.93	56.68	67.98	88.55	123.07	99.87	75.58	74.99	52.8	47.93
EV/EBIT Low	- -	- -	88.57	27.1	33.6	18.84	32.48	29.89	52.43	44.23	60.7	45.89	51.52	32.87	28.45
Last Price	- -	- -	32.37	29.12	22.59	41.82	62.54	106.4	146.49	276.1	235.19	170.3	205.31	239.23	204.75
High Price	- -	- -	46.18	37.26	31.71	47.47	68.37	111.1	176.9	316.3	342.45	238.49	224.28	255.76	307.65
Enterprise Value Average	- -	- -	4,219	3,065	3,180	4,263	7,276	11,161	20,595	34,024	41,953	26,506	26,413	28,837	35,577
Enterprise Value High	- -	- -	5,474	4,485	3,888	6,026	8,951	15,151	25,343	46,496	50,483	34,699	32,195	36,508	43,921
Enterprise Value Low	- -	- -	3,481	1,896	2,640	2,274	5,129	6,662	15,007	16,712	30,684	21,067	22,120	22,725	26,073

Per Share Data Items (USD)

Per-Share Data API ChatGPT

	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	2026 Y
As of date	01/31/2012	01/31/2013	01/31/2014	01/31/2015	01/31/2016	01/31/2017	01/31/2018	01/31/2019	01/31/2020	01/31/2021	01/31/2022	01/31/2023	01/31/2024	01/31/2025	01/31/2026

Shares Outstanding	122	122	125	131	134	138	142	146	149	152	154	158	161	163	164
Diluted Weighted Avg Shares	121	121	129	144	145	148	154	156	158	161	162	162	163	165	167
Basic Weighted Avg Shares	108	108	52	128	132	136	140	144	148	151	153	155	161	162	164
Revenue per Share	0.56	1.19	4.06	2.45	3.1	4.06	4.92	5.98	7.47	9.72	12.08	13.87	14.72	16.97	19.52
EBITDA per Share	0.06	0.28	0.81	0.58	0.66	0.99	1.23	1.64	2.07	2.7	3.48	3.14	2.88	4.51	5.83
Operating Income per Share	0.06	0.28	0.76	0.55	0.6	0.89	1.13	1.55	1.94	2.51	3.3	2.95	2.67	4.27	5.6
Basic EPS, GAAP	0.04	0.17	0.46	0.32	0.41	0.57	1.08	1.59	2.04	2.52	2.79	3.14	3.27	4.41	5.55
Basic EPS from Cont Ops	0.04	0.17	0.46	0.32	0.41	0.57	1.08	1.59	2.04	2.52	2.79	3.14	3.27	4.41	5.55
Diluted EPS, GAAP	0.04	0.16	0.18	0.28	0.38	0.53	0.98	1.47	1.9	2.36	2.63	3	3.22	4.32	5.44
Diluted EPS from Cont Ops	0.04	0.16	0.18	0.28	0.38	0.53	0.98	1.47	1.9	2.36	2.63	3	3.22	4.32	5.44
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	0.04	0.28	0.81	0.53	0.61	1.06	1.66	2.15	2.96	3.66	4.99	5.02	5.68	6.73	8.65
Free Cash Flow per Basic Share	0.03	0.27	0.75	0.32	0.44	1.01	1.6	2.1	2.94	3.66	4.99	5.02	5.68	6.73	8.65
Cash & Equivalents per Share	0.14	0.38	2.31	3.04	2.59	3.76	5.36	7.46	7.29	10.94	15.41	19.61	24.98	31.68	40.06
Book Value per Share	0.06	0.22	2.24	3.1	3.78	4.73	6.38	8.47	11.17	14.9	18.88	23.48	28.8	35.87	44.05
Tangible Book Value per Share	0.05	0.21	2.14	3.02	2.71	3.75	5.48	7.64	7.33	11.28	15.37	20.18	25.68	32.89	41.18