Cognizant Technology Solutions Corporation Financial Ratios — COZ

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 (%)	23.45	23.87	22.36	20.74	19.09	15.53	14.06	19.02	16.41	12.74	18.72	18.85	16.65	16.21	15.16
Return on Assets (%)	17.51	17.48	16.77	14.67	13.24	11.37	10.2	13.53	11.49	8.4	12.29	12.83	11.7	11.65	10.97
Return on Capital (%)	23.45	23.87	22.36	18.58	16.43	14.12	13.11	17.89	14.97	11.13	16.35	16.77	15.2	14.99	14.06
Return on Invested Capital (%)	22.78	23.4	22.22	18.19	16.15	13.64	12.16	17.68	14.64	11.07	16.27	16.26	14.32	14.36	13.47
Gross Margin (%)	42.19	41.76	40.46	40.16	40.08	39.88	38.2	38.99	36.64	35.92	37.3	35.93	34.56	34.34	33.72
EBITDA Margin (%)	20.59	20.66	21.01	20.39	19.91	19.78	19.74	20.46	17.75	16.05	18.37	18.21	16.76	17.4	18.66
Operating Margin (%)	18.57	18.53	18.97	18.37	17.25	16.97	17.24	17.49	15.91	13.99	15.27	15.28	15.08	15.33	15.76
Incremental Operating Margin (%)	17.96	18.36	21.14	14.59	11.94	13.73	19.95	20.3	- -	260.31	26.79	15.42	66.67	28.2	21.94
Pretax Margin (%)	19.1	18.89	19.09	18.75	17.43	17.48	17.93	17.35	15.15	12.59	15.28	15.52	14.4	14.89	16.48
Profit Margin (%)	14.44	14.31	13.89	14.02	13.08	11.51	10.16	13.03	10.98	8.36	11.55	11.79	10.99	11.35	10.56
Net Income to Common Margin (%)	14.44	14.31	13.89	14.02	13.08	11.51	10.16	13.03	10.98	8.36	11.55	11.79	10.99	11.35	10.56
Effective Tax Rate (%)	24.42	24.24	27.21	25.21	24.95	34.15	43.43	24.96	25.29	33.59	24.51	24.2	23.97	24.27	36.16
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	17.62	22.28	24.59	34.48	23.82	24.63	27.8	26.79	27.35
Sustainable Growth Rate (%)	23.45	23.87	22.36	20.74	19.09	15.53	11.58	14.78	12.38	8.34	14.26	14.21	12.02	11.87	11.01

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	- -	- -	- -	1,638	1,283	878	873	745	1,685	1,758	1,642	1,534	1,315	1,480	1,152
ST Debt	- -	- -	- -	700	406	81	175	9	240	249	233	182	186	185	186
LT Debt	- -	- -	- -	938	877	797	698	736	1,445	1,509	1,409	1,352	1,129	1,295	966
Total Debt/EBITDA	- -	- -	- -	0.78	0.52	0.33	0.3	0.23	0.57	0.66	0.48	0.43	0.41	0.43	0.29
Net Debt/EBITDA	-1.04	-1.03	-1.19	-0.18	-0.34	-0.43	-0.36	-0.13	-0.64	-0.74	-0.33	-0.44	-0.61	-0.39	-0.34
Total Debt/EBIT	- -	- -	- -	0.87	0.6	0.38	0.35	0.27	0.69	0.83	0.58	0.52	0.49	0.51	0.34
Net Debt/EBIT	-1.15	-1.15	-1.32	-0.2	-0.39	-0.51	-0.42	-0.15	-0.78	-0.94	-0.4	-0.52	-0.74	-0.46	-0.39
EBITDA to Interest Expense	- -	- -	- -	697.67	137.33	140.42	127.13	122.19	114.58	111.38	377.78	186.16	79.12	63.59	106.46
EBITDA-CapEx/Interest Expense	- -	- -	- -	627	122.17	124.63	114.78	108.22	99.5	94.79	346.78	168.68	71.39	58.09	98.68
EBIT to Interest Expense	- -	- -	- -	628.33	119	120.47	111	104.44	102.69	97.04	314	156.21	71.17	56.04	89.92
Interest Expense	- -	- -	- -	3	18	19	23	27	26	24	9	19	41	54	37
Common Equity/Total Assets	71.77	74.44	75.43	67.43	71.04	75.22	70.09	72.09	68.02	64.03	67.17	68.95	71.56	72.16	72.56
Long-Term Debt/Equity (%)	- -	- -	- -	12.11	9.45	7.43	6.54	6.44	13.11	13.93	11.75	10.98	8.54	8.99	6.43
Long-Term Debt/Capital (%)	- -	- -	- -	10	8.3	6.87	6.05	6.05	11.37	11.98	10.34	9.77	7.76	8.15	5.98
Long-Term Debt/Total Assets (%)	- -	- -	- -	8.17	6.71	5.59	4.59	4.64	8.92	8.92	7.89	7.57	6.11	6.49	4.67
Total Debt/Equity (%)	- -	- -	- -	21.16	13.83	8.18	8.18	6.52	15.29	16.22	13.69	12.46	9.94	10.27	7.67
Total Debt/Capital (%)	- -	- -	- -	17.46	12.15	7.57	7.56	6.12	13.26	13.96	12.04	11.08	9.04	9.32	7.13
Total Debt/Total Assets (%)	- -	- -	- -	14.27	9.82	6.16	5.74	4.7	10.4	10.39	9.2	8.59	7.11	7.41	5.57
Net Debt to Equity	-33.16	-32.34	-36.07	-4.81	-9.08	-10.78	-9.86	-3.64	-17.3	-18.26	-9.41	-12.55	-14.98	-9.18	-8.82
Net Debt/Capital (%)	-49.62	-47.81	-56.41	-5.06	-9.98	-12.08	-10.94	-3.78	-18.95	-19.96	-9.53	-13.26	-16.63	-9.69	-9.29
EBITDA	1,261	1,518	1,858	2,093	2,472	2,668	2,924	3,299	2,979	2,673	3,400	3,537	3,244	3,434	3,939
EBITDA-CapEx	972	1,184	1,596	1,881	2,199	2,368	2,640	2,922	2,587	2,275	3,121	3,205	2,927	3,137	3,651
Operating Income (Loss)	1,136	1,361	1,678	1,885	2,142	2,289	2,553	2,820	2,670	2,329	2,826	2,968	2,918	3,026	3,327

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	2.01	2.08	2.11	1.46	1.82	2.14	1.78	1.66	1.15	0.77	0.77	0.75	0.79	0.63	0.52
Current Ratio	3.38	3.5	3.46	2.48	2.91	3.56	3.21	3.18	2.55	1.94	2.08	2.17	2.25	2.09	2.14
Quick Ratio	3.1	3.19	3.17	2.34	2.79	3.34	2.92	2.84	2.24	1.64	1.78	1.88	1.95	1.76	1.74
CFO/Avg Current Liab	0.82	0.91	0.9	0.67	0.82	0.64	0.92	0.93	0.88	1.01	0.71	0.75	0.7	0.61	0.8
Common Equity/Total Assets	71.77	74.44	75.43	67.43	71.04	75.22	70.09	72.09	68.02	64.03	67.17	68.95	71.56	72.16	72.56
Long-Term Debt/Equity (%)	- -	- -	- -	12.11	9.45	7.43	6.54	6.44	13.11	13.93	11.75	10.98	8.54	8.99	6.43
Long-Term Debt/Capital (%)	- -	- -	- -	10	8.3	6.87	6.05	6.05	11.37	11.98	10.34	9.77	7.76	8.15	5.98
Long-Term Debt/Total Assets (%)	- -	- -	- -	8.17	6.71	5.59	4.59	4.64	8.92	8.92	7.89	7.57	6.11	6.49	4.67
Total Debt/Equity (%)	- -	- -	- -	21.16	13.83	8.18	8.18	6.52	15.29	16.22	13.69	12.46	9.94	10.27	7.67
Total Debt/Capital (%)	- -	- -	- -	17.46	12.15	7.57	7.56	6.12	13.26	13.96	12.04	11.08	9.04	9.32	7.13
Total Debt/Total Assets (%)	- -	- -	- -	14.27	9.82	6.16	5.74	4.7	10.4	10.39	9.2	8.59	7.11	7.41	5.57
CFO/Total Liabilities	56.28	70.33	71.23	39.4	57.81	46.55	52.88	58.62	48.22	54.2	42.57	46.33	44.33	38.22	50.78
CFO/CapEx	3.04	3.51	5.44	6.95	8.01	5.48	8.48	6.88	6.38	8.29	8.94	7.73	7.35	7.15	10.01
Altman's Z-Score	- -	- -	- -	- -	9.84	9.83	9.49	9.26	8.12	8.22	9.28	7.83	8.97	8.98	9.1

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	5.58	5.82	5.91	5.67	5.88	5.61	5.46	5.33	5.21	5.25	5.57	5.28	5.06	4.99	4.97
Days Sales Outstanding	65.39	62.72	61.8	64.33	62.05	65.07	66.8	68.53	70.09	69.52	65.52	69.07	72.09	73.13	73.47
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	- -	- -	- -	- -	37,419	34,286	42,090	36,349	34,168	42,919	47,117	28,952	37,623	38,524	40,792
- Cash & Cash Equivalents	1,311	1,570	2,213	2,010	2,125	2,034	1,925	1,161	2,645	2,680	1,792	2,191	2,621	2,231	1,901
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	- -	- -	1,638	1,283	878	873	745	1,685	1,758	1,642	1,534	1,315	1,480	1,152
Enterprise Value	- -	- -	- -	- -	33,753	29,995	37,907	32,583	32,429	41,953	46,040	27,985	36,303	37,761	40,030
Total Capital	3,953	4,854	6,136	9,378	10,561	11,606	11,542	12,169	12,707	12,594	13,633	13,843	14,542	15,888	16,167
Total Debt/Capital (%)	- -	- -	- -	17.46	12.15	7.57	7.56	6.12	13.26	13.96	12.04	11.08	9.04	9.32	7.13
Total Debt / EV	- -	- -	- -	- -	0.04	0.03	0.02	0.02	0.05	0.04	0.04	0.05	0.04	0.04	0.03
EV/Sales	- -	- -	- -	- -	2.72	2.22	2.56	2.02	1.93	2.52	2.49	1.44	1.88	1.91	1.9
EV/EBITDA	- -	- -	- -	- -	13.65	11.24	12.96	9.88	10.89	15.7	13.54	7.91	11.19	11	10.16
EV/EBIT	- -	- -	- -	- -	15.76	13.1	15.28	11.63	13.22	19.85	16.29	9.43	13.5	13.06	11.81
EV/Cash Flow to Firm	- -	- -	- -	- -	15.34	18.1	15.66	12.47	12.88	12.66	18.4	10.84	15.38	17.44	13.77
EV/Free Cash Flow to Firm	- -	- -	- -	- -	17.51	22.1	17.75	14.58	15.25	14.38	20.71	12.44	17.76	20.22	15.29
Diluted Market Cap	- -	- -	- -	- -	37,683	34,399	42,591	36,790	34,916	43,810	47,387	29,521	38,152	38,680	41,643
Diluted Enterprise Value	- -	- -	- -	- -	34,017	30,108	38,408	33,024	33,177	42,844	46,310	28,554	36,832	37,917	40,881
EV per Share	- -	- -	- -	- -	55.42	49.33	64.47	56.47	59.18	79.16	87.7	54.98	72.9	76.28	83.57
TTM Sales	6,121	7,346	8,843	10,263	12,416	13,487	14,810	16,125	16,783	16,652	18,507	19,428	19,353	19,736	21,108
TTM EBITDA	1,261	1,518	1,858	2,093	2,472	2,668	2,924	3,299	2,979	2,673	3,400	3,537	3,244	3,434	3,939
TTM Operating Income	1,136	1,361	1,678	1,885	2,142	2,289	2,553	2,820	2,670	2,329	2,826	2,968	2,918	3,026	3,327
TTM Cash Flow to Firm	875	1,173	1,424	1,475	2,201	1,658	2,420	2,612	2,518	3,315	2,502	2,582	2,361	2,165	2,907
TTM Free Cash Flow to Firm	587	838	1,162	1,263	1,928	1,358	2,136	2,235	2,126	2,917	2,223	2,250	2,044	1,868	2,619

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	- -	- -	- -	- -	19.69	25.58	20.06	16.61	16.57	15.1	21.38	13.2	18.95	21.17	16.05
EV/EBIT	- -	- -	- -	- -	15.76	13.1	15.28	11.63	13.22	19.85	16.29	9.43	13.5	13.06	11.81
Enterprise Value	- -	- -	- -	- -	33,753	29,995	37,907	32,583	32,429	41,953	46,040	27,985	36,303	37,761	40,030
Low Price	- -	- -	- -	- -	53.84	46.22	51.72	61.43	56.93	40.23	66.41	51.69	56.67	64.09	64.35
EV/Sales	- -	- -	- -	- -	2.72	2.22	2.56	2.02	1.93	2.52	2.49	1.44	1.88	1.91	1.9
EV/EBITDA	- -	- -	- -	- -	13.65	11.24	12.96	9.88	10.89	15.7	13.54	7.91	11.19	11	10.16
Price/Earnings	- -	- -	- -	- -	23.05	22.04	28.22	17.45	18.92	31.41	22.13	12.87	17.95	17.23	18.64
Price/Earnings Average	- -	- -	- -	- -	23.55	22.38	26.04	21.19	19.77	24.71	18.87	16.29	15.6	16.44	16.7
Price/Earnings High	- -	- -	- -	- -	26.16	24.76	29.75	34.27	22.69	31.99	22.29	21.22	18.19	18.24	19.97
Price/Earnings Low	- -	- -	- -	- -	20.19	18.07	20.39	17.02	17.28	15.61	16.38	11.69	13.46	14.19	14.08
Price/Book Value	- -	- -	- -	- -	4.03	3.2	3.95	3.18	3.1	3.96	3.93	2.35	2.84	2.67	2.72
Price/Book Value Average	- -	- -	- -	- -	4.12	3.24	3.64	3.86	3.24	3.12	3.35	2.98	2.47	2.55	2.43
Price/Book Value High	- -	- -	- -	- -	4.58	3.59	4.16	6.25	3.72	4.03	3.96	3.88	2.88	2.83	2.91
Price/Book Value Low	- -	- -	- -	- -	3.53	2.62	2.85	3.1	2.83	1.97	2.91	2.14	2.13	2.2	2.05
Price/Tangible Book Value	- -	- -	- -	- -	6.23	4.75	6.03	5.35	5.69	9.02	9.14	5.33	6.28	6.58	6.28
Price/Tangible Book Value Average	- -	- -	- -	- -	6.36	4.82	5.56	6.5	5.95	7.09	7.79	6.75	5.46	6.28	5.63
Price/Tangible Book Value High	- -	- -	- -	- -	7.07	5.33	6.35	10.51	6.83	9.18	9.21	8.79	6.36	6.96	6.73
Price/Tangible Book Value Low	- -	- -	- -	- -	5.46	3.89	4.35	5.22	5.2	4.48	6.77	4.84	4.71	5.42	4.75
Price/Sales	- -	- -	- -	- -	3.01	2.54	2.87	2.27	2.08	2.63	2.56	1.52	1.97	1.96	1.97
Price/Sales Average	- -	- -	- -	- -	3.08	2.58	2.64	2.76	2.17	2.07	2.18	1.92	1.71	1.87	1.76
Price/Sales High	- -	- -	- -	- -	3.42	2.85	3.02	4.47	2.49	2.67	2.57	2.5	2	2.07	2.11
Price/Sales Low	- -	- -	- -	- -	2.64	2.08	2.07	2.22	1.9	1.3	1.89	1.38	1.48	1.61	1.49
Price/Cash Flow	- -	- -	- -	- -	17.11	20.81	17.64	14.15	13.95	13.26	18.96	11.47	16.37	18.17	14.41
Price/Cash Flow Average	- -	- -	- -	- -	17.49	21.13	16.27	17.18	14.57	10.43	16.16	14.52	14.23	17.34	12.92
Price/Cash Flow High	- -	- -	- -	- -	19.42	23.38	18.59	27.78	16.72	13.5	19.1	18.92	16.6	19.23	15.45
Price/Cash Flow Low	- -	- -	- -	- -	14.99	17.06	12.74	13.79	12.74	6.59	14.03	10.43	12.28	14.97	10.89
Price/Free Cash Flow Average	- -	- -	- -	- -	20.12	25.97	18.51	20.17	17.32	11.88	18.23	16.71	16.48	20.2	14.38
Price/Free Cash Flow High	- -	- -	- -	- -	22.35	28.74	21.14	32.62	19.87	15.38	21.54	21.78	19.21	22.41	17.2
Price/Free Cash Flow Low	- -	- -	- -	- -	17.25	20.96	14.5	16.2	15.13	7.5	15.82	12	14.22	17.43	12.13
EV/Sales Average	- -	- -	- -	- -	2.78	2.26	2.34	2.5	2.02	1.97	2.11	1.84	1.62	1.82	1.7
EV/Sales High	- -	- -	- -	- -	3.13	2.54	2.71	4.19	2.34	2.57	2.51	2.41	1.9	2.03	2.03
EV/Sales Low	- -	- -	- -	- -	2.35	1.77	1.77	1.96	1.76	1.22	1.83	1.3	1.39	1.57	1.42
EV/EBITDA Average	- -	- -	- -	- -	13.99	11.44	11.85	12.24	11.4	12.27	11.5	10.09	9.68	10.48	9.08
EV/EBITDA High	- -	- -	- -	- -	15.7	12.83	13.74	20.5	13.17	15.99	13.64	13.23	11.35	11.65	10.9
EV/EBITDA Low	- -	- -	- -	- -	11.78	8.92	8.97	9.6	9.89	7.62	9.94	7.17	8.29	9.02	7.63
EV/EBIT Average	- -	- -	- -	- -	16.14	13.33	13.96	14.42	13.85	15.51	13.83	12.02	11.67	12.44	10.56
EV/EBIT High	- -	- -	- -	- -	18.12	14.95	16.19	24.14	15.99	20.22	16.41	15.76	13.69	13.83	12.67
EV/EBIT Low	- -	- -	- -	- -	13.6	10.4	10.57	11.31	12.01	9.63	11.96	8.54	10	10.71	8.87
Last Price	- -	- -	- -	- -	61.44	56.39	71.58	63	62.35	80.98	89.75	56.88	75.55	77.83	85.16
High Price	- -	- -	- -	- -	69.74	63.36	75.44	123.72	74.77	82.45	90.4	93.82	76.58	82.37	91.26
Enterprise Value Average	- -	- -	- -	- -	34,578	30,518	34,645	40,379	33,963	32,797	39,086	35,678	31,387	35,985	35,785
Enterprise Value High	- -	- -	- -	- -	38,803	34,231	40,178	67,619	39,234	42,735	46,385	46,786	36,819	40,008	42,949
Enterprise Value Low	- -	- -	- -	- -	29,122	23,812	26,229	31,679	29,460	20,357	33,791	25,344	26,903	30,962	30,061

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	606	603	608	609	609	608	588	577	548	530	525	509	498	495	479
Diluted Weighted Avg Shares	621	612	610	612	613	610	595	584	560	541	528	519	505	497	489
Basic Weighted Avg Shares	607	603	604	608	609	607	593	582	559	540	527	518	505	496	488
Revenue per Share	10.09	12.19	14.64	16.88	20.38	22.22	24.97	27.71	30.02	30.84	35.12	37.51	38.32	39.79	43.25
EBITDA per Share	2.08	2.52	3.08	3.44	4.06	4.4	4.93	5.67	5.33	4.95	6.45	6.83	6.42	6.92	8.07
Operating Income per Share	1.87	2.26	2.78	3.1	3.52	3.77	4.31	4.85	4.78	4.31	5.36	5.73	5.78	6.1	6.82
Basic EPS, GAAP	1.46	1.74	2.03	2.37	2.67	2.56	2.54	3.61	3.3	2.58	4.06	4.42	4.21	4.52	4.57
Basic EPS from Cont Ops	1.46	1.74	2.03	2.37	2.67	2.56	2.54	3.61	3.3	2.58	4.06	4.42	4.21	4.52	4.57
Diluted EPS, GAAP	1.42	1.72	2.02	2.35	2.65	2.55	2.53	3.6	3.29	2.57	4.05	4.41	4.21	4.51	4.56
Diluted EPS from Cont Ops	1.42	1.72	2.02	2.35	2.65	2.55	2.53	3.6	3.29	2.57	4.05	4.41	4.21	4.51	4.56
Dividend per Share	- -	- -	- -	- -	- -	- -	0.45	0.8	0.81	0.89	0.97	1.09	1.17	1.21	1.25
Cash Flow per Share	1.44	1.95	2.36	2.42	3.59	2.71	4.06	4.45	4.47	6.11	4.73	4.96	4.61	4.28	5.91
Free Cash Flow per Basic Share	0.97	1.39	1.92	2.07	3.14	2.22	3.58	3.81	3.77	5.37	4.2	4.32	3.99	3.68	5.32
Cash & Equivalents per Share	4.01	4.75	6.17	6.19	8.13	8.5	8.6	7.82	6.25	5.14	5.18	4.91	5.29	4.53	4
Book Value per Share	6.52	8.05	10.1	12.7	15.23	17.64	18.14	19.8	20.11	20.45	22.84	24.18	26.56	29.11	31.35
Tangible Book Value per Share	5.88	7.39	9.15	7.18	9.87	11.88	11.88	11.77	10.95	8.98	9.82	10.67	12.03	11.83	13.55