Fiserv, Inc. Financial Ratios — FIV 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 (%)	14.55	18.31	18.51	21.92	23.91	35.76	47.27	47.25	5.06	2.93	4.22	8.19	10.11	11	13.17
Return on Assets (%)	5.61	7.17	7.2	8.01	7.64	9.75	12.44	11.02	2.01	1.26	1.77	3.16	3.51	3.73	4.42
Return on Capital (%)	8.97	10.91	10.67	11.82	11.7	14.66	19.01	16.75	3.96	2.78	3.38	5.79	7.13	7.78	8.76
Return on Invested Capital (%)	9.7	10.39	9.57	10.56	12.02	12.46	17.91	16.5	4.04	2.78	3.33	5.67	7.46	9.29	8.59
Gross Margin (%)	41.62	42.2	42.33	43.13	44.63	46.25	46.91	47.3	47.88	47.4	49.91	54.94	59.83	60.83	59.36
EBITDA Margin (%)	31.13	31.51	30.41	31.86	32.89	33.9	34.43	39.46	32	34.08	33.8	38.95	42.61	43.87	42.37
Operating Margin (%)	23.08	23.62	22.04	23.88	24.95	26.25	26.72	26.21	15.65	9.35	14.1	20.78	25.39	28.74	26.89
Incremental Operating Margin (%)	- -	39.46	3.44	59.13	53.72	53.39	40.31	3.15	1.56	- -	65.5	92.52	85.62	75.72	- -
Pretax Margin (%)	16.86	19.86	18.65	20.67	20.12	23.16	23.84	26.7	10.63	7.88	10.27	16.42	20.42	22.03	20.12
Profit Margin (%)	11	13.77	13.46	14.88	13.55	16.89	21.88	20.38	8.77	6.45	8.22	14.26	16.07	15.31	16.42
Net Income to Common Margin (%)	11	13.77	13.46	14.88	13.55	16.89	21.88	20.38	8.77	6.45	8.22	14.26	16.07	15.31	16.42
Effective Tax Rate (%)	35.13	34.05	36.53	36.68	35.67	38.59	11.63	24.31	18.28	16.74	21.79	18.92	19.34	14.23	19.02
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	14.55	18.31	18.51	21.92	23.91	35.76	47.27	47.25	5.06	2.93	4.22	8.19	10.11	11	13.17

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	3,395	3,230	3,848	3,790	4,293	4,562	4,900	5,959	21,899	20,684	21,237	21,542	23,236	24,956	29,123
ST Debt	179	2	92	92	5	95	3	4	287	384	508	592	873	1,226	1,365
LT Debt	3,216	3,228	3,756	3,698	4,288	4,467	4,897	5,955	21,612	20,300	20,729	20,950	22,363	23,730	27,758
Total Debt/EBITDA	2.54	2.31	2.63	2.35	2.48	2.44	2.5	2.59	6.72	4.09	3.87	3.12	2.86	2.78	3.24
Net Debt/EBITDA	2.29	2.05	2.36	2.17	2.33	2.28	2.33	2.41	6.33	3.76	3.58	2.85	2.58	2.52	2.91
Total Debt/EBIT	3.43	3.08	3.63	3.13	3.27	3.16	3.2	3.4	13.61	11.17	9.28	5.76	4.63	4.24	5.01
Net Debt/EBIT	3.09	2.74	3.25	2.89	3.06	2.95	2.99	3.16	12.82	10.28	8.57	5.27	4.18	3.85	4.48
EBITDA to Interest Expense	7.1	8.03	8.98	9.84	10.16	11.45	11.21	12.16	6.43	7.07	7.88	9.26	8.1	7.25	5.86
EBITDA-CapEx/Interest Expense	7.1	8.03	8.98	9.84	10.16	11.45	11.21	12.16	6.43	7.07	7.88	9.26	8.1	7.25	5.86
EBIT to Interest Expense	5.27	6.02	6.51	7.38	7.71	8.87	8.7	8.07	3.14	1.94	3.29	4.94	4.83	4.75	3.72
Interest Expense	188	174	163	164	170	163	175	189	507	716	696	746	1,004	1,238	1,531
Common Equity/Total Assets	38.11	40.21	37.69	35.4	28.48	26.08	26.54	20.36	42.53	43.33	40.59	36.76	32.85	35.07	32.19
Long-Term Debt/Equity (%)	98.71	94.47	104.77	112.23	161.2	175.8	179.31	259.7	62	60.91	64.88	66.11	72.92	85.71	107.55
Long-Term Debt/Capital (%)	48.34	48.56	50.53	52.19	61.67	62.89	64.17	72.16	38.08	37.58	38.97	39.36	41.49	45.08	50.53
Long-Term Debt/Total Assets (%)	37.62	37.99	39.48	39.73	45.91	45.85	47.59	52.88	27.87	27.2	27.19	24.98	24.6	30.75	34.64
Total Debt/Equity (%)	104.21	94.53	107.34	115.02	161.39	179.54	179.42	259.88	62.83	62.06	66.47	67.98	75.76	90.14	112.84
Total Debt/Capital (%)	51.03	48.59	51.77	53.49	61.74	64.23	64.21	72.21	38.58	38.29	39.93	40.47	43.11	47.41	53.02
Total Debt/Total Assets (%)	39.72	38.01	40.45	40.72	45.96	46.82	47.62	52.91	28.24	27.72	27.85	25.69	25.56	32.34	36.34
Net Debt to Equity	93.86	84.05	96.18	106.1	151.05	167.73	167.52	241.56	59.16	57.11	61.36	62.19	68.31	81.71	101.08
Net Debt/Capital (%)	48.42	45.67	49.03	51.48	60.17	62.65	62.62	70.68	36.92	35.84	37.45	37.66	39.75	44.01	48.19
EBITDA	1,335	1,398	1,464	1,614	1,728	1,866	1,961	2,298	3,260	5,062	5,484	6,909	8,135	8,974	8,979
EBITDA-CapEx	1,335	1,398	1,464	1,614	1,728	1,866	1,961	2,298	3,260	5,062	5,484	6,909	8,135	8,974	8,979
Operating Income (Loss)	990	1,048	1,061	1,210	1,311	1,445	1,522	1,526	1,594	1,388	2,288	3,686	4,847	5,879	5,698

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	0.24	0.32	0.3	0.2	0.18	0.16	0.17	0.21	0.06	0.06	0.05	0.03	0.04	0.06	0.03
Current Ratio	0.98	1.31	1.18	0.97	1	0.95	1.02	1.11	1.08	1.04	1.03	1.04	1.04	1.06	1.03
Quick Ratio	0.72	0.92	0.86	0.73	0.72	0.66	0.68	0.73	0.23	0.22	0.2	0.17	0.14	0.25	0.21
CFO/Avg Current Liab	0.83	0.66	0.85	0.93	0.9	0.86	0.79	0.79	0.32	0.26	0.24	0.21	0.17	0.24	0.26
Common Equity/Total Assets	38.11	40.21	37.69	35.4	28.48	26.08	26.54	20.36	42.53	43.33	40.59	36.76	32.85	35.07	32.19
Long-Term Debt/Equity (%)	98.71	94.47	104.77	112.23	161.2	175.8	179.31	259.7	62	60.91	64.88	66.11	72.92	85.71	107.55
Long-Term Debt/Capital (%)	48.34	48.56	50.53	52.19	61.67	62.89	64.17	72.16	38.08	37.58	38.97	39.36	41.49	45.08	50.53
Long-Term Debt/Total Assets (%)	37.62	37.99	39.48	39.73	45.91	45.85	47.59	52.88	27.87	27.2	27.19	24.98	24.6	30.75	34.64
Total Debt/Equity (%)	104.21	94.53	107.34	115.02	161.39	179.54	179.42	259.88	62.83	62.06	66.47	67.98	75.76	90.14	112.84
Total Debt/Capital (%)	51.03	48.59	51.77	53.49	61.74	64.23	64.21	72.21	38.58	38.29	39.93	40.47	43.11	47.41	53.02
Total Debt/Total Assets (%)	39.72	38.01	40.45	40.72	45.96	46.82	47.62	52.91	28.24	27.72	27.85	25.69	25.56	32.34	36.34
CFO/Total Liabilities	17.86	16.26	17.53	21.74	20.15	19.87	19.62	17.3	6.55	10.04	9.11	8.85	8.57	13.4	11.16
CFO/CapEx	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	- -	- -	- -	- -	11.11	10.9	11.09	9.92	2.57	2.79	2.67	2.34	2.32	3.85	2.84

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	6.93	6.69	6.82	6.54	6.57	6.46	6	5.69	5.32	5.64	6.07	5.5	5.33	5.6	5.5
Days Sales Outstanding	52.68	54.59	53.53	55.8	55.58	56.49	60.84	64.12	68.63	64.68	60.08	66.31	68.51	65.19	66.36
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	- -	- -	- -	- -	21,260	23,218	27,474	28,342	79,437	74,912	67,909	63,850	79,209	116,863	35,713
- Cash & Cash Equivalents	337	358	400	294	275	300	325	415	893	906	835	902	1,204	1,236	798
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	1,878	999	998	860	812	618	17
+ Total Debt	3,395	3,230	3,848	3,790	4,293	4,562	4,900	5,959	21,899	20,684	21,237	21,542	23,236	24,956	29,123
Enterprise Value	- -	- -	- -	- -	25,278	27,480	32,049	33,886	102,321	95,689	89,309	85,350	102,053	141,201	64,055
Total Capital	6,653	6,647	7,433	7,085	6,953	7,103	7,631	8,252	56,756	54,013	53,187	53,230	53,905	52,642	54,932
Total Debt/Capital (%)	51.03	48.59	51.77	53.49	61.74	64.23	64.21	72.21	38.58	38.29	39.93	40.47	43.11	47.41	53.02
Total Debt / EV	- -	- -	- -	- -	0.17	0.17	0.15	0.18	0.21	0.22	0.24	0.25	0.23	0.18	0.45
EV/Sales	- -	- -	- -	- -	4.81	4.99	5.63	5.82	10.04	6.44	5.5	4.81	5.35	6.9	3.02
EV/EBITDA	- -	- -	- -	- -	14.63	14.73	16.34	14.75	31.39	18.9	16.29	12.35	12.54	15.73	7.13
EV/EBIT	- -	- -	- -	- -	19.28	19.02	20.92	19.33	63.59	51.67	39.03	22.82	20.35	24.02	11.01
EV/Cash Flow to Firm	- -	- -	- -	- -	17.37	17.95	19.57	19.99	31.88	20.17	19.51	16.34	17.09	18.35	8.77
EV/Free Cash Flow to Firm	- -	- -	- -	- -	17.37	17.95	19.57	19.99	31.88	20.17	19.51	16.34	17.09	18.35	8.77
Diluted Market Cap	- -	- -	- -	- -	22,459	24,123	28,533	29,873	79,437	76,513	70,165	65,664	82,151	120,613	36,716
Diluted Enterprise Value	- -	- -	- -	- -	26,477	28,385	33,108	35,417	102,321	97,290	91,565	87,164	104,995	144,951	65,058
EV per Share	- -	- -	- -	- -	56.1	63.76	77.19	86.33	150.49	143.01	137.4	135.48	171.81	250.36	119.95
TTM Sales	4,289	4,436	4,814	5,066	5,254	5,505	5,696	5,823	10,187	14,852	16,226	17,737	19,093	20,456	21,193
TTM EBITDA	1,335	1,398	1,464	1,614	1,728	1,866	1,961	2,298	3,260	5,062	5,484	6,909	8,135	8,974	8,979
TTM Operating Income	990	1,048	1,061	1,210	1,311	1,445	1,522	1,526	1,594	1,388	2,288	3,686	4,847	5,879	5,698
TTM Cash Flow to Firm	1,067	941	1,142	1,411	1,455	1,531	1,638	1,695	3,209	4,743	4,578	5,223	5,972	7,693	7,302
TTM Free Cash Flow to Firm	1,067	941	1,142	1,411	1,455	1,531	1,638	1,695	3,209	4,743	4,578	5,223	5,972	7,693	7,302

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	- -	- -	- -	- -	16.69	16.86	19.24	19.25	28.42	18.45	17.39	14.22	15.91	18.19	6.06
EV/EBIT	- -	- -	- -	- -	19.28	19.02	20.92	19.33	63.59	51.67	39.03	22.82	20.35	24.02	11.01
Enterprise Value	- -	- -	- -	- -	25,278	27,480	32,049	33,886	102,321	95,689	89,309	85,350	102,053	141,201	64,055
Low Price	- -	- -	- -	- -	35.23	42.63	52.55	60.48	70.66	76.98	92.55	87.57	99.24	130.95	58.14
EV/Sales	- -	- -	- -	- -	4.81	4.99	5.63	5.82	10.04	6.44	5.5	4.81	5.35	6.9	3.02
EV/EBITDA	- -	- -	- -	- -	14.63	14.73	16.34	14.75	31.39	18.9	16.29	12.35	12.54	15.73	7.13
Price/Earnings	- -	- -	- -	- -	29.86	24.97	22.05	23.88	88.96	78.2	50.91	25.24	26.78	37.32	10.26
Price/Earnings Average	- -	- -	- -	- -	26.93	23.5	20.25	24.71	72.8	73.23	54.33	24.89	23.77	29.97	24.08
Price/Earnings High	- -	- -	- -	- -	31.36	25.92	22.16	27.21	90.28	87.22	62.45	27.54	27.52	40.49	36.94
Price/Earnings Low	- -	- -	- -	- -	22.3	19.76	17.51	20	53.8	53.76	45.1	21.81	19.93	23.59	8.92
Price/Book Value	- -	- -	- -	- -	7.99	9.14	10.06	12.36	2.41	2.32	2.19	2.07	2.65	4.32	1.38
Price/Book Value Average	- -	- -	- -	- -	7.21	8.6	9.24	12.79	1.97	2.17	2.34	2.04	2.36	3.47	3.25
Price/Book Value High	- -	- -	- -	- -	8.39	9.48	10.11	14.08	2.44	2.58	2.69	2.26	2.73	4.68	4.98
Price/Book Value Low	- -	- -	- -	- -	5.97	7.23	7.99	10.35	1.46	1.59	1.94	1.79	1.97	2.73	1.2
Price/Tangible Book Value	- -	- -	- -	- -	-4.82	-4.98	-5.79	-5.1	-3.84	-3.87	-3.48	-3.47	-4.27	-6.01	-1.62
Price/Tangible Book Value Average	- -	- -	- -	- -	-4.35	-4.69	-5.32	-5.28	-3.14	-3.63	-3.72	-3.42	-3.79	-4.82	-3.8
Price/Tangible Book Value High	- -	- -	- -	- -	-5.06	-5.17	-5.82	-5.82	-3.89	-4.32	-4.27	-3.79	-4.39	-6.52	-5.82
Price/Tangible Book Value Low	- -	- -	- -	- -	-3.6	-3.94	-4.6	-4.28	-2.32	-2.66	-3.09	-3	-3.18	-3.8	-1.41
Price/Sales	- -	- -	- -	- -	4.05	4.22	4.82	4.87	7.8	5.04	4.19	3.6	4.3	5.71	1.69
Price/Sales Average	- -	- -	- -	- -	3.65	3.97	4.43	5.04	6.38	4.72	4.47	3.55	3.82	4.59	3.95
Price/Sales High	- -	- -	- -	- -	4.25	4.38	4.85	5.55	7.91	5.63	5.13	3.93	4.42	6.2	6.07
Price/Sales Low	- -	- -	- -	- -	3.02	3.34	3.83	4.08	4.72	3.47	3.71	3.11	3.2	3.61	1.46
Price/Cash Flow	- -	- -	- -	- -	15.8	16.23	18.53	18.26	28.42	18.06	16.83	13.83	15.91	17.62	5.89
Price/Cash Flow Average	- -	- -	- -	- -	14.25	15.27	17.01	18.9	23.26	16.92	17.97	13.64	14.13	14.15	13.82
Price/Cash Flow High	- -	- -	- -	- -	16.59	16.84	18.62	20.81	28.85	20.15	20.65	15.09	16.35	19.12	21.21
Price/Cash Flow Low	- -	- -	- -	- -	11.79	12.84	14.71	15.3	17.19	12.42	14.91	11.95	11.84	11.14	5.12
Price/Free Cash Flow Average	- -	- -	- -	- -	15.05	15.87	17.67	19.92	23.26	17.28	18.56	14.02	14.13	14.6	14.21
Price/Free Cash Flow High	- -	- -	- -	- -	17.53	17.5	19.34	21.93	28.85	20.58	21.34	15.52	16.35	19.73	21.8
Price/Free Cash Flow Low	- -	- -	- -	- -	12.46	13.34	15.28	16.12	17.19	12.69	15.41	12.29	11.84	11.5	5.27
EV/Sales Average	- -	- -	- -	- -	4.41	4.74	5.23	5.99	8.63	6.12	5.79	4.76	4.88	5.78	5.29
EV/Sales High	- -	- -	- -	- -	5.01	5.15	5.65	6.5	10.16	7.02	6.45	5.14	5.46	7.39	7.4
EV/Sales Low	- -	- -	- -	- -	3.79	4.11	4.63	5.03	6.96	4.87	5.03	4.32	4.28	4.8	2.8
EV/EBITDA Average	- -	- -	- -	- -	13.42	14	15.2	15.18	26.96	17.96	17.12	12.23	11.45	13.17	12.49
EV/EBITDA High	- -	- -	- -	- -	15.25	15.2	16.42	16.47	31.75	20.61	19.09	13.2	12.81	16.84	17.47
EV/EBITDA Low	- -	- -	- -	- -	11.51	12.13	13.46	12.74	21.76	14.28	14.87	11.1	10.05	10.94	6.61
EV/EBIT Average	- -	- -	- -	- -	17.69	18.08	19.45	19.89	54.63	49.1	41.03	22.59	18.58	20.1	19.27
EV/EBIT High	- -	- -	- -	- -	20.1	19.63	21.01	21.58	64.33	56.33	45.77	24.38	20.79	25.71	26.97
EV/EBIT Low	- -	- -	- -	- -	15.17	15.66	17.23	16.71	44.08	39.03	35.65	20.5	16.31	16.7	10.21
Last Price	- -	- -	- -	- -	47.18	53.87	66.17	72.21	116.84	111.96	104.47	101.35	133.35	207.2	66.88
High Price	- -	- -	- -	- -	49.56	55.92	66.51	82.28	118.58	124.88	128.17	110.62	137.04	224.79	240.75
Enterprise Value Average	- -	- -	- -	- -	23,195	26,118	29,801	34,875	87,898	90,932	93,878	84,472	93,159	118,172	112,131
Enterprise Value High	- -	- -	- -	- -	26,348	28,363	32,191	37,837	103,507	104,331	104,713	91,188	104,245	151,122	156,904
Enterprise Value Low	- -	- -	- -	- -	19,892	22,635	26,392	29,284	70,928	72,282	81,558	76,671	81,794	98,196	59,390

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	560	534	513	481	451	431	415	393	680	669	650	630	594	564	534
Diluted Weighted Avg Shares	577	550	513	505	476	448	431	414	680	683	672	648	616	582	549
Basic Weighted Avg Shares	560	534	513	481	451	431	415	393	680	669	650	630	616	564	534
Revenue per Share	7.65	8.31	9.38	10.54	11.66	12.77	13.72	14.84	14.98	22.2	24.96	28.15	30.99	36.27	39.69
EBITDA per Share	2.38	2.62	2.85	3.36	3.83	4.33	4.72	5.85	4.79	7.57	8.44	10.97	13.2	15.91	16.81
Operating Income per Share	1.77	1.96	2.07	2.52	2.91	3.35	3.67	3.89	2.34	2.07	3.52	5.85	7.87	10.42	10.67
Basic EPS, GAAP	0.84	1.15	1.26	1.57	1.58	2.16	3	3.02	1.31	1.43	2.05	4.02	4.98	5.55	6.52
Basic EPS from Cont Ops	0.87	1.11	1.27	1.57	1.58	2.16	2.97	3.02	1.34	1.46	2.16	4.1	5.08	5.64	6.54
Diluted EPS, GAAP	0.82	1.11	1.26	1.49	1.5	2.08	2.89	2.87	1.31	1.4	1.99	3.9	4.98	5.38	6.34
Diluted EPS from Cont Ops	0.84	1.08	1.27	1.49	1.5	2.08	2.86	2.87	1.34	1.43	2.09	3.99	5.08	5.46	6.36
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	1.69	1.55	2.02	2.72	2.99	3.32	3.57	3.95	4.11	6.2	6.21	7.33	8.38	11.76	11.35
Free Cash Flow per Basic Share	1.69	1.55	2.02	2.72	2.99	3.32	3.57	3.95	4.11	6.2	6.21	7.33	8.38	11.76	11.35
Cash & Equivalents per Share	0.6	0.67	0.78	0.61	0.61	0.7	0.78	1.06	1.31	1.35	1.28	1.43	2.03	2.19	1.49
Book Value per Share	5.81	6.4	6.98	6.86	5.9	5.9	6.58	5.84	48.51	48.32	47.62	48.93	50.26	47.99	48.3
Tangible Book Value per Share	-5.97	-5.68	-7.35	-8.15	-9.79	-10.82	-11.42	-14.15	-30.45	-28.92	-29.98	-29.2	-31.24	-34.5	-41.33