Mastercard Incorporated Financial Ratios — M4I 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 (%)	34.43	43.16	43.27	50.68	59.42	69.48	70.39	107.87	143.83	104.38	126.79	145.92	169.27	191.95	210.49
Return on Assets (%)	19.52	23.83	23.34	24.46	24.12	23.24	19.57	25.37	30.01	20.41	24.38	26	27.58	28.44	29.28
Return on Capital (%)	34.71	43.32	43.34	46.18	43.69	40.88	36.67	52.69	63.06	39.9	44.69	49.52	54.17	56.6	60.4
Return on Invested Capital (%)	33.68	42.55	42.68	45.42	43.59	40.41	35.79	51.13	60.1	38.99	41.4	49.05	52.45	54.39	57.61
Gross Margin (%)	78.36	78.83	79.08	78.14	78.22	79.35	78.5	78.5	79.05	75.25	76.23	76.33	76.01	76.31	77.89
EBITDA Margin (%)	43.3	56.38	57.28	57.48	56.32	56.92	56.49	51.78	60.33	56.6	57.23	58.52	59	58.5	61.11
Operating Margin (%)	51.68	53.9	55.34	53.77	52.31	54.86	53.96	56.01	57.43	53.35	54.16	57.21	58.29	57.96	59.51
Incremental Operating Margin (%)	60.85	75.92	66.88	42.16	- -	77.1	48.29	66.49	68.39	96.9	57.61	74.41	66.69	55.29	68.92
Pretax Margin (%)	40.93	53.21	54.14	53.8	51.29	52.39	52.19	48.19	57.64	50.72	54.58	52.76	54.34	54.16	56.66
Profit Margin (%)	28.39	37.33	37.49	38.31	39.39	37.67	31.33	39.19	48.08	41.9	46	44.66	44.61	45.71	45.65
Net Income to Common Margin (%)	28.39	37.33	37.49	38.31	39.39	37.67	31.33	39.19	48.08	41.9	46	44.66	44.61	45.71	45.65
Effective Tax Rate (%)	30.64	29.85	30.76	28.79	23.19	28.11	39.97	18.67	16.58	17.38	15.72	15.36	17.92	15.6	19.43
Dvd Payout Ratio (%)	4.04	4.79	8.18	14.24	19.09	20.62	24.06	17.82	16.57	25.04	20.04	19.16	19.28	19.02	18.41
Sustainable Growth Rate (%)	33.03	41.09	39.73	43.46	48.07	55.15	53.45	88.65	120	78.25	101.38	117.96	136.64	155.45	171.73

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	- -	- -	- -	1,494	3,268	5,180	5,424	6,334	8,527	12,672	13,901	14,023	15,681	18,226	19,000
ST Debt	- -	- -	- -	- -	- -	- -	- -	500	- -	649	792	274	1,337	750	749
LT Debt	- -	- -	- -	1,494	3,268	5,180	5,424	5,834	8,527	12,023	13,109	13,749	14,344	17,476	18,251
Total Debt/EBITDA	- -	- -	- -	0.28	0.6	0.84	0.77	0.82	0.84	1.46	1.29	1.08	1.06	1.11	0.95
Net Debt/EBITDA	-1.28	-0.49	-0.76	-0.67	-0.46	-0.25	-0.07	-0.04	0.15	0.3	0.6	0.54	0.48	0.59	0.42
Total Debt/EBIT	- -	- -	- -	0.29	0.64	0.9	0.82	0.87	0.88	1.57	1.38	1.14	1.12	1.17	1.01
Net Debt/EBIT	-1.38	-0.52	-0.8	-0.71	-0.49	-0.27	-0.08	-0.05	0.16	0.32	0.64	0.57	0.51	0.63	0.45
EBITDA to Interest Expense	116.28	208.35	340.07	113.06	89.25	64.57	45.84	41.62	45.47	22.79	25.08	27.63	25.75	25.51	27.76
EBITDA-CapEx/Interest Expense	109.2	203.55	329	109.42	86.34	62.31	43.89	39.84	43.59	21.9	24.13	26.69	25.11	24.78	27.08
EBIT to Interest Expense	138.8	199.2	328.57	105.75	82.9	62.23	43.79	45.02	43.29	21.48	23.73	27.01	25.44	25.27	27.03
Interest Expense	25	20	14	48	61	95	154	186	224	380	431	471	575	646	722
Common Equity/Total Assets	54.88	55.5	52.55	44.3	37.1	30.29	25.64	21.7	20.16	19.03	19.41	16.26	16.32	13.49	14.29
Long-Term Debt/Equity (%)	- -	- -	- -	21.89	53.91	91.13	97.41	106.29	142.33	184.49	176.86	215.6	205	268.24	235.62
Long-Term Debt/Capital (%)	- -	- -	- -	17.96	35.03	47.68	49.34	49.34	58.73	62.66	61.51	67.4	63.25	70.64	68.24
Long-Term Debt/Total Assets (%)	- -	- -	- -	9.75	20.11	27.74	25.43	23.47	29.17	35.8	34.8	35.51	33.79	36.35	33.7
Total Debt/Equity (%)	- -	- -	- -	21.89	53.91	91.13	97.41	115.39	142.33	194.45	187.55	219.9	224.11	279.75	245.29
Total Debt/Capital (%)	- -	- -	- -	17.96	35.03	47.68	49.34	53.57	58.73	66.04	65.22	68.74	69.15	73.67	71.04
Total Debt/Total Assets (%)	- -	- -	- -	9.75	20.11	27.74	25.43	25.48	29.17	37.73	36.9	36.21	36.94	37.91	35.08
Net Debt to Equity	-63.54	-29.61	-48.02	-53.39	-40.89	-27.11	-9.14	-6.34	25.69	39.27	87.43	110	101.37	150.18	108.88
Net Debt/Capital (%)	-174.24	-42.08	-92.38	-114.52	-69.19	-37.2	-10.06	-6.77	20.44	28.2	46.65	52.38	50.34	60.03	52.13
EBITDA	2,907	4,167	4,761	5,427	5,444	6,134	7,059	7,741	10,186	8,661	10,808	13,014	14,807	16,479	20,040
EBITDA-CapEx	2,730	4,071	4,606	5,252	5,267	5,919	6,759	7,411	9,764	8,322	10,401	12,572	14,436	16,005	19,551
Operating Income (Loss)	3,470	3,984	4,600	5,076	5,057	5,912	6,743	8,374	9,696	8,163	10,227	12,722	14,630	16,327	19,514

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	1.17	1.02	1.04	1.02	1.07	1.16	0.89	0.72	0.64	0.89	0.6	0.52	0.56	0.46	0.48
Current Ratio	1.84	1.91	1.82	1.77	1.75	1.84	1.57	1.39	1.42	1.61	1.29	1.17	1.17	1.03	1.03
Quick Ratio	1.52	1.44	1.43	1.37	1.42	1.5	1.27	1.13	1.11	1.26	0.83	0.76	0.81	0.65	0.68
CFO/Avg Current Liab	0.73	0.65	0.76	0.56	0.66	0.69	0.71	0.61	0.7	0.61	0.76	0.82	0.79	0.83	0.84
Common Equity/Total Assets	54.88	55.5	52.55	44.3	37.1	30.29	25.64	21.7	20.16	19.03	19.41	16.26	16.32	13.49	14.29
Long-Term Debt/Equity (%)	- -	- -	- -	21.89	53.91	91.13	97.41	106.29	142.33	184.49	176.86	215.6	205	268.24	235.62
Long-Term Debt/Capital (%)	- -	- -	- -	17.96	35.03	47.68	49.34	49.34	58.73	62.66	61.51	67.4	63.25	70.64	68.24
Long-Term Debt/Total Assets (%)	- -	- -	- -	9.75	20.11	27.74	25.43	23.47	29.17	35.8	34.8	35.51	33.79	36.35	33.7
Total Debt/Equity (%)	- -	- -	- -	21.89	53.91	91.13	97.41	115.39	142.33	194.45	187.55	219.9	224.11	279.75	245.29
Total Debt/Capital (%)	- -	- -	- -	17.96	35.03	47.68	49.34	53.57	58.73	66.04	65.22	68.74	69.15	73.67	71.04
Total Debt/Total Assets (%)	- -	- -	- -	9.75	20.11	27.74	25.43	25.48	29.17	37.73	36.9	36.21	36.94	37.91	35.08
CFO/Total Liabilities	55.73	53.28	61.29	40.06	40.25	35.69	35.94	32.13	35.2	26.69	31.28	34.61	33.79	35.56	38.03
CFO/CapEx	15.16	30.71	26.68	19.47	23.17	21.57	18.88	18.86	19.39	21.31	23.25	25.33	32.29	31.18	36.09
Altman's Z-Score	- -	- -	- -	- -	10.57	9.17	10.29	10.11	12.11	11.61	11.61	11.36	12.06	12.5	12.18

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	6.87	8.53	8.79	9.1	8.84	8.64	7.38	7.04	7.05	5.93	6.68	6.92	6.71	7.19	7.82
Days Sales Outstanding	53.14	42.79	41.52	40.11	41.31	42.25	49.43	51.82	51.78	61.54	54.62	52.78	54.43	50.75	46.65
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	- -	- -	- -	- -	111,002	112,130	160,093	193,656	302,439	346,903	353,830	332,281	396,324	483,419	512,094
- Cash & Cash Equivalents	3,734	2,052	3,599	5,137	5,747	6,721	5,933	6,682	6,988	10,113	7,421	7,008	8,588	8,442	10,566
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	9	12	11	34	34	28	100	94	98	126	100	79	68	30	9
+ Total Debt	- -	- -	- -	1,494	3,268	5,180	5,424	6,334	8,527	12,672	13,901	14,023	15,681	18,226	19,000
Enterprise Value	- -	- -	- -	- -	107,566	109,003	157,835	191,706	303,388	349,105	359,937	338,975	402,893	492,903	520,205
Total Capital	5,877	6,929	7,495	8,318	9,330	10,864	10,992	11,823	14,518	19,189	21,313	20,400	22,678	24,741	26,746
Total Debt/Capital (%)	- -	- -	- -	17.96	35.03	47.68	49.34	53.57	58.73	66.04	65.22	68.74	69.15	73.67	71.04
Total Debt / EV	- -	- -	- -	- -	0.03	0.05	0.03	0.03	0.03	0.04	0.04	0.04	0.04	0.04	0.04
EV/Sales	- -	- -	- -	- -	11.13	10.12	12.63	12.82	17.97	22.82	19.06	15.24	16.05	17.5	15.86
EV/EBITDA	- -	- -	- -	- -	19.76	17.77	22.36	24.77	29.78	40.31	33.3	26.05	27.21	29.91	25.96
EV/EBIT	- -	- -	- -	- -	21.18	18.92	23.83	26.33	31.39	43.2	35.7	27.64	28.76	31.63	27.53
EV/Cash Flow to Firm	- -	- -	- -	- -	25.93	23.17	27.42	30.07	36.25	46.31	36.63	29.24	32.36	32.16	28.54
EV/Free Cash Flow to Firm	- -	- -	- -	- -	27.09	24.28	28.93	31.72	38.17	48.49	38.21	30.4	33.35	33.19	29.32
Diluted Market Cap	- -	- -	- -	- -	113,091	114,204	162,827	196,662	306,818	350,578	358,163	337,495	401,416	490,617	518,946
Diluted Enterprise Value	- -	- -	- -	- -	109,655	111,077	160,569	194,712	307,767	352,780	364,270	344,189	407,985	500,101	527,057
EV per Share	- -	- -	- -	- -	96.39	100.84	149.75	185.94	301.15	350.7	367.28	354.58	431.36	539.64	581.86
TTM Sales	6,714	7,391	8,312	9,441	9,667	10,776	12,497	14,950	16,883	15,301	18,884	22,237	25,098	28,167	32,791
TTM EBITDA	2,907	4,167	4,761	5,427	5,444	6,134	7,059	7,741	10,186	8,661	10,808	13,014	14,807	16,479	20,040
TTM Operating Income	3,470	3,984	4,600	5,076	5,057	5,912	6,743	8,374	9,696	8,163	10,227	12,722	14,630	16,327	19,514
TTM Cash Flow to Firm	2,701	2,962	4,145	3,441	4,148	4,705	5,756	6,374	8,370	7,538	9,826	11,594	12,452	15,325	18,230
TTM Free Cash Flow to Firm	2,524	2,866	3,990	3,266	3,971	4,490	5,456	6,044	7,948	7,199	9,419	11,152	12,081	14,851	17,741

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	- -	- -	- -	- -	28.82	25.83	30.36	33.37	39.53	50.92	39.55	31.39	34.58	34.29	30.24
EV/EBIT	- -	- -	- -	- -	21.18	18.92	23.83	26.33	31.39	43.2	35.7	27.64	28.76	31.63	27.53
Enterprise Value	- -	- -	- -	- -	107,566	109,003	157,835	191,706	303,388	349,105	359,937	338,975	402,893	492,903	520,205
Low Price	- -	- -	- -	- -	95.04	80.47	102.28	151.39	181.68	203.84	309.12	284.41	343.18	418.26	451.92
EV/Sales	- -	- -	- -	- -	11.13	10.12	12.63	12.82	17.97	22.82	19.06	15.24	16.05	17.5	15.86
EV/EBITDA	- -	- -	- -	- -	19.76	17.77	22.36	24.77	29.78	40.31	33.3	26.05	27.21	29.91	25.96
Price/Earnings	- -	- -	- -	- -	29.62	28.06	41.4	33.37	37.61	54.47	41.06	33.88	35.78	38.03	34.63
Price/Earnings Average	- -	- -	- -	- -	29.28	25.83	34.56	34	32	48.49	40.63	33.16	32.38	33.95	33.72
Price/Earnings High	- -	- -	- -	- -	30.11	29.08	42.08	39.89	37.65	57.29	45.49	38.95	36.08	38.61	36.27
Price/Earnings Low	- -	- -	- -	- -	28.3	21.77	27.88	26.9	22.76	31.86	35.16	27.72	28.94	30.05	27.32
Price/Book Value	- -	- -	- -	- -	18.41	19.82	29.28	35.9	51.32	54.28	48.39	52.76	57.2	74.54	66.19
Price/Book Value Average	- -	- -	- -	- -	18.2	18.25	24.44	36.57	43.66	48.33	47.88	51.64	51.76	66.56	64.45
Price/Book Value High	- -	- -	- -	- -	18.72	20.55	29.76	42.91	51.37	57.1	53.61	60.65	57.68	75.7	69.31
Price/Book Value Low	- -	- -	- -	- -	17.6	15.38	19.72	28.93	31.06	31.75	41.43	43.17	46.26	58.91	52.22
Price/Tangible Book Value	- -	- -	- -	- -	33.29	35.28	121.93	129.1	664.7	-1,077.34	-88	-65.37	-82.28	-59.24	-69.42
Price/Tangible Book Value Average	- -	- -	- -	- -	32.91	32.48	101.8	131.54	565.52	-959.22	-87.07	-63.98	-74.46	-52.89	-67.59
Price/Tangible Book Value High	- -	- -	- -	- -	33.85	36.57	123.94	154.33	665.38	-1,133.22	-97.49	-75.15	-82.96	-60.15	-72.69
Price/Tangible Book Value Low	- -	- -	- -	- -	31.81	27.37	82.1	104.05	402.26	-630.17	-75.34	-53.49	-66.54	-46.81	-54.77
Price/Sales	- -	- -	- -	- -	11.67	10.57	12.97	13.08	18.08	22.82	18.89	15.13	15.96	17.38	15.81
Price/Sales Average	- -	- -	- -	- -	11.53	9.73	10.83	13.33	15.39	20.32	18.69	14.81	14.44	15.52	15.39
Price/Sales High	- -	- -	- -	- -	11.86	10.95	13.18	15.63	18.1	24	20.93	17.39	16.09	17.65	16.55
Price/Sales Low	- -	- -	- -	- -	11.15	8.2	8.73	10.54	10.94	13.35	16.17	12.38	12.91	13.74	12.47
Price/Cash Flow	- -	- -	- -	- -	27.5	24.56	28.61	31.42	37.31	48.34	37.7	30.05	33.44	33.12	29.37
Price/Cash Flow Average	- -	- -	- -	- -	27.19	22.61	23.89	32.01	31.74	43.04	37.3	29.41	30.26	29.58	28.6
Price/Cash Flow High	- -	- -	- -	- -	27.96	25.46	29.08	37.56	37.35	50.84	41.76	34.55	33.72	33.63	30.76
Price/Cash Flow Low	- -	- -	- -	- -	26.28	19.05	19.27	25.32	22.58	28.27	32.27	24.59	27.04	26.18	23.17
Price/Free Cash Flow Average	- -	- -	- -	- -	28.49	23.78	25.34	34	33.63	45.34	39.13	30.72	31.29	30.62	29.45
Price/Free Cash Flow High	- -	- -	- -	- -	29.3	26.77	30.85	39.89	39.57	53.56	43.82	36.08	34.87	34.82	31.67
Price/Free Cash Flow Low	- -	- -	- -	- -	27.54	20.04	20.44	26.9	23.92	29.78	33.86	25.68	27.97	27.1	23.86
EV/Sales Average	- -	- -	- -	- -	11	9.29	10.51	13.07	15.3	20.33	18.86	14.93	14.55	15.66	15.45
EV/Sales High	- -	- -	- -	- -	11.32	10.49	12.84	15.35	17.99	23.99	21.08	17.48	16.18	17.76	16.6
EV/Sales Low	- -	- -	- -	- -	10.62	7.78	8.45	10.31	10.9	13.41	16.37	12.53	13.03	13.9	12.57
EV/EBITDA Average	- -	- -	- -	- -	19.53	16.32	18.61	25.24	25.35	35.92	32.96	25.5	24.67	26.77	25.29
EV/EBITDA High	- -	- -	- -	- -	20.1	18.44	22.73	29.65	29.82	42.39	36.84	29.86	27.43	30.36	27.16
EV/EBITDA Low	- -	- -	- -	- -	18.85	13.67	14.95	19.91	18.06	23.68	28.59	21.41	22.09	23.76	20.57
EV/EBIT Average	- -	- -	- -	- -	20.93	17.38	19.84	26.83	26.72	38.49	35.33	27.06	26.07	28.31	26.82
EV/EBIT High	- -	- -	- -	- -	21.55	19.63	24.23	31.52	31.43	45.43	39.49	31.69	29	32.11	28.81
EV/EBIT Low	- -	- -	- -	- -	20.21	14.56	15.94	21.17	19.04	25.38	30.65	22.72	23.35	25.13	21.81
Last Price	- -	- -	- -	- -	99.46	103.73	151.89	187.83	300.21	348.49	361.05	347.57	424.33	529.25	572.79
High Price	- -	- -	- -	- -	101.11	107.51	154.39	224.53	300.52	366.56	400.01	399.54	427.88	537.43	599.81
Enterprise Value Average	- -	- -	- -	- -	106,301	100,102	131,402	195,358	258,260	311,072	356,212	331,909	365,229	441,136	506,727
Enterprise Value High	- -	- -	- -	- -	109,407	113,091	160,469	229,543	303,699	367,099	398,119	388,656	406,209	500,370	544,366
Enterprise Value Low	- -	- -	- -	- -	102,629	83,859	105,544	154,130	183,976	205,116	309,047	278,588	327,099	391,526	412,141

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	1,269	1,232	1,149	1,153	1,116	1,081	1,054	1,031	1,007	995	980	956	934	913	894
Diluted Weighted Avg Shares	1,280	1,260	1,215	1,169	1,137	1,101	1,072	1,047	1,022	1,006	992	971	946	927	906
Basic Weighted Avg Shares	1,280	1,250	1,211	1,165	1,134	1,098	1,067	1,041	1,017	1,002	988	968	944	925	905
Revenue per Share	5.25	5.91	6.86	8.1	8.52	9.81	11.71	14.36	16.6	15.27	19.11	22.97	26.59	30.45	36.23
EBITDA per Share	2.27	3.33	3.93	4.66	4.8	5.59	6.62	7.44	10.02	8.64	10.94	13.44	15.69	17.82	22.14
Operating Income per Share	2.71	3.19	3.8	4.36	4.46	5.38	6.32	8.04	9.53	8.15	10.35	13.14	15.5	17.65	21.56
Basic EPS, GAAP	1.49	2.21	2.57	3.1	3.36	3.7	3.67	5.63	7.98	6.4	8.79	10.26	11.86	13.92	16.54
Basic EPS from Cont Ops	1.49	2.21	2.57	3.1	3.36	3.7	3.67	5.63	7.98	6.4	8.79	10.26	11.86	13.92	16.54
Diluted EPS, GAAP	1.49	2.19	2.56	3.09	3.35	3.69	3.65	5.6	7.94	6.37	8.76	10.23	11.83	13.89	16.52
Diluted EPS from Cont Ops	1.49	2.19	2.56	3.09	3.35	3.69	3.65	5.6	7.94	6.37	8.76	10.23	11.83	13.89	16.52
Dividend per Share	0.06	0.11	0.21	0.44	0.64	0.76	0.88	1	1.32	1.6	1.76	1.97	2.29	2.65	3.05
Cash Flow per Share	2.1	2.36	3.41	2.92	3.62	4.22	5.31	5.98	8.05	7.21	9.58	11.57	12.69	15.98	19.5
Free Cash Flow per Basic Share	1.96	2.28	3.29	2.77	3.46	4.03	5.03	5.66	7.63	6.87	9.17	11.11	12.3	15.47	18.96
Cash & Equivalents per Share	3.9	4.06	5.48	5.53	6.04	7.71	7.38	8.13	7.62	10.64	8.06	7.75	9.83	9.6	12.19
Book Value per Share	4.63	5.61	6.51	5.89	5.4	5.23	5.19	5.23	5.85	6.42	7.46	6.59	7.42	7.1	8.65
Tangible Book Value per Share	3.3	4.18	4.95	3.95	2.99	2.94	1.25	1.45	0.45	-0.32	-4.1	-5.32	-5.16	-8.93	-8.25