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	- -	- -	- -	- -	22.92	22.56	26.78	29.54	30.6	43.07	50.88	31.82	36.56	53.19	50.36

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	- -	- -	- -	- -	20,744	24,546	41,672	53,470	69,494	97,007	131,093	93,243	118,438	189,808	203,126
- 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	- -	- -	- -	- -	19,184	21,991	39,713	50,416	66,293	91,863	127,000	89,196	113,304	185,891	197,309
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	- -	- -	- -	- -	8.05	8.13	12.65	13.54	14.8	21.08	22.24	14.34	15.9	22.26	19.6
EV/EBITDA	- -	- -	- -	- -	23.13	21.11	34.18	38.13	42.02	69.28	59.59	45.91	51	65.26	54.47
EV/EBIT	- -	- -	- -	- -	25.92	23.16	37.36	42.03	48.23	87.51	69.74	56.56	64.13	79.14	66.99
EV/Cash Flow to Firm	- -	- -	- -	- -	23.8	20.23	34.72	43.11	41.48	61.87	60.78	59.83	62.47	76.97	65.11
EV/Free Cash Flow to Firm	- -	- -	- -	- -	26.45	21.29	41.66	51.33	56.53	80.35	72.58	93.07	151.15	142.58	79.22
Diluted Market Cap	- -	- -	- -	- -	21,021	24,862	43,156	55,478	71,590	99,150	134,062	96,440	120,153	192,682	207,473
Diluted Enterprise Value	- -	- -	- -	- -	19,461	22,308	41,197	52,424	68,390	94,006	129,968	92,393	115,019	188,765	201,656
EV per Share	- -	- -	- -	- -	56.99	62.98	117.88	146.77	190.5	260.16	355.05	254.85	321.61	521.29	555.64
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	- -	- -	- -	- -	28.99	24.07	45.28	56.48	61.05	86.72	76.61	100.63	160.29	147.79	83.3
EV/EBIT	- -	- -	- -	- -	25.92	23.16	37.36	42.03	48.23	87.51	69.74	56.56	64.13	79.14	66.99
Enterprise Value	- -	- -	- -	- -	19,184	21,991	39,713	50,416	66,293	91,863	127,000	89,196	113,304	185,891	197,309
Low Price	- -	- -	- -	- -	50.45	56.04	69.79	119.79	150.22	120.43	228.7	182.65	222.99	320.59	398.97
EV/Sales	- -	- -	- -	- -	8.05	8.13	12.65	13.54	14.8	21.08	22.24	14.34	15.9	22.26	19.6
EV/EBITDA	- -	- -	- -	- -	23.13	21.11	34.18	38.13	42.02	69.28	59.59	45.91	51	65.26	54.47
Price/Earnings	- -	- -	- -	- -	34.95	32.82	61.78	47.08	50.12	90.92	76.56	71.66	65.67	81.4	71.48
Price/Earnings Average	- -	- -	- -	- -	31.85	32.98	51	48.4	44.5	69.22	63.52	66.14	56.68	67.44	65.27
Price/Earnings High	- -	- -	- -	- -	35.53	37.62	67.23	58.38	50.38	92.03	77.76	98.54	70.01	85.02	77.83
Price/Earnings Low	- -	- -	- -	- -	28.61	26.17	34.86	36.23	37.71	39.85	47.78	49.13	43.56	49.03	49.86
Price/Book Value	- -	- -	- -	- -	4.8	4.25	8.72	8.01	8.41	9.97	11.02	8.44	8.9	11.55	11.4
Price/Book Value Average	- -	- -	- -	- -	4.38	4.27	7.2	8.23	7.47	7.59	9.14	7.79	7.68	9.57	10.41
Price/Book Value High	- -	- -	- -	- -	4.88	4.87	9.49	9.93	8.45	10.09	11.19	11.61	9.49	12.06	12.41
Price/Book Value Low	- -	- -	- -	- -	3.93	3.39	4.92	6.16	6.33	4.37	6.87	5.79	5.9	6.96	7.95
Price/Tangible Book Value	- -	- -	- -	- -	5.1	4.43	9.16	8.39	8.86	10.41	11.41	8.76	9.17	11.82	11.65
Price/Tangible Book Value Average	- -	- -	- -	- -	4.65	4.45	7.56	8.63	7.87	7.93	9.47	8.09	7.91	9.79	10.63
Price/Tangible Book Value High	- -	- -	- -	- -	5.18	5.07	9.96	10.41	8.9	10.54	11.59	12.05	9.77	12.34	12.68
Price/Tangible Book Value Low	- -	- -	- -	- -	4.17	3.53	5.17	6.46	6.66	4.56	7.12	6.01	6.08	7.12	8.12
Price/Sales	- -	- -	- -	- -	8.63	8.95	13.21	14.26	15.44	22.13	22.86	15.23	16.57	22.64	20.28
Price/Sales Average	- -	- -	- -	- -	7.86	9	10.9	14.66	13.71	16.84	18.96	14.06	14.31	18.76	18.52
Price/Sales High	- -	- -	- -	- -	8.77	10.26	14.37	17.68	15.52	22.39	23.21	20.94	17.67	23.64	22.09
Price/Sales Low	- -	- -	- -	- -	7.07	7.14	7.45	10.97	11.61	9.7	14.26	10.44	10.99	13.63	14.15
Price/Cash Flow	- -	- -	- -	- -	25.52	22.29	36.23	45.4	43.26	64.94	62.46	63.56	65.09	78.29	67.37
Price/Cash Flow Average	- -	- -	- -	- -	23.26	22.4	29.91	46.67	38.41	49.44	51.82	58.67	56.19	64.86	61.51
Price/Cash Flow High	- -	- -	- -	- -	25.95	25.55	39.43	56.3	43.48	65.74	63.44	87.41	69.4	81.76	73.35
Price/Cash Flow Low	- -	- -	- -	- -	20.9	17.77	20.45	34.94	32.54	28.47	38.98	43.58	43.18	47.15	46.99
Price/Free Cash Flow Average	- -	- -	- -	- -	26.41	24.19	37.38	58.07	54.21	66.02	63.56	92.88	138.35	122.44	76.06
Price/Free Cash Flow High	- -	- -	- -	- -	29.47	27.59	49.27	70.04	61.37	87.78	77.81	138.37	170.9	154.35	90.7
Price/Free Cash Flow Low	- -	- -	- -	- -	23.73	19.19	25.55	43.47	45.93	38.01	47.81	68.99	106.32	89.01	58.1
EV/Sales Average	- -	- -	- -	- -	7.27	8.17	10.34	13.94	13.06	15.76	18.33	13.18	13.63	18.36	17.85
EV/Sales High	- -	- -	- -	- -	8.19	9.45	13.83	16.98	14.88	21.35	22.6	19.96	17	23.27	21.4
EV/Sales Low	- -	- -	- -	- -	6.47	6.29	6.87	10.23	10.96	8.58	13.61	9.62	10.31	13.22	13.5
EV/EBITDA Average	- -	- -	- -	- -	20.91	21.23	27.92	39.27	37.09	51.82	49.11	42.21	43.71	53.83	49.59
EV/EBITDA High	- -	- -	- -	- -	23.54	24.56	37.34	47.84	42.25	70.17	60.55	63.91	54.53	68.22	59.45
EV/EBITDA Low	- -	- -	- -	- -	18.59	16.33	18.55	28.81	31.11	28.19	36.46	30.82	33.05	38.76	37.5
EV/EBIT Average	- -	- -	- -	- -	23.44	23.29	30.52	43.29	42.56	65.45	57.48	52	54.96	65.28	60.99
EV/EBIT High	- -	- -	- -	- -	26.39	26.94	40.82	52.74	48.49	88.63	70.87	78.73	68.57	82.73	73.11
EV/EBIT Low	- -	- -	- -	- -	20.84	17.92	20.28	31.76	35.71	35.61	42.68	37.97	41.56	47	46.12
Last Price	- -	- -	- -	- -	61.63	70.29	123.69	155.66	199.69	274.73	366.49	266.41	336.19	532.27	572.02
High Price	- -	- -	- -	- -	62.65	80.58	134.6	193.04	200.72	278.08	372.23	366.34	358.43	555.91	622.85
Enterprise Value Average	- -	- -	- -	- -	17,343	22,116	32,443	51,918	58,502	68,708	104,662	82,014	97,096	153,345	179,652
Enterprise Value High	- -	- -	- -	- -	19,528	25,584	43,389	63,253	66,651	93,045	129,054	124,170	121,142	194,319	215,357
Enterprise Value Low	- -	- -	- -	- -	15,423	17,016	21,554	38,095	49,077	37,379	77,713	59,880	73,424	110,406	135,858

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