Equinix, Inc. Financial Ratios — EQN2 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 (%)	4.95	6.57	3.97	-10.98	7.49	3.57	4.15	5.19	6.32	3.8	4.65	6.3	8.08	6.27	9.75
Return on Assets (%)	1.85	2.35	1.39	-3.4	2.07	1.1	1.49	1.88	2.3	1.45	1.82	2.42	3.08	2.41	3.59
Return on Capital (%)	4.98	5.23	5.04	-15.98	5.61	4	4.43	4.54	4.22	2.83	3.08	3.74	4.54	3.83	5.25
Return on Invested Capital (%)	4.79	5.07	6.39	-22.6	6.19	4.31	4.65	4.62	4.19	3.22	3.59	3.77	4.27	3.53	4.73
Gross Margin (%)	47.05	49.95	50.56	50.98	52.62	49.59	49.8	48.63	49.48	48.75	47.67	48.35	48.36	48.94	51.09
EBITDA Margin (%)	41.75	41.94	41.5	40.55	40.09	40.31	42.38	43.47	44.13	41.28	41.66	40.44	40.14	38.17	42.47
Operating Margin (%)	19.97	21.81	21.69	20.94	22.34	18.21	19.4	19.83	20.96	18.59	16.88	16.88	17.72	18.56	21.33
Incremental Operating Margin (%)	27.08	30.73	20.86	15.4	34.49	5.5	25.1	22.49	32.64	- -	0.82	16.88	24.32	30.89	72.92
Pretax Margin (%)	8.29	9.99	5.22	3.47	7.74	4.43	6.57	8.54	12.45	8.61	9.18	11.41	13.73	11.15	16.36
Profit Margin (%)	6.05	7.42	4.4	-10.62	6.89	3.51	5.33	7.2	9.12	6.16	7.54	9.71	11.83	9.32	14.65
Net Income to Common Margin (%)	6.05	7.42	4.4	-10.62	6.89	3.51	5.33	7.2	9.12	6.16	7.54	9.71	11.83	9.32	14.65
Effective Tax Rate (%)	28.79	31.05	14.39	407.7	11.01	28.43	18.77	15.63	26.76	28.31	17.94	14.96	13.79	16.51	10.61
Dvd Payout Ratio (%)	- -	- -	- -	-31.79	277.71	436.56	266.76	202.16	164.91	255.94	208.89	163.4	141.9	202.09	137.89
Sustainable Growth Rate (%)	4.95	6.57	3.97	-14.47	-13.31	-12	-6.93	-5.31	-4.1	-5.92	-5.06	-3.99	-3.38	-6.4	-3.7

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	3,099	3,011	4,159	4,644	6,521	6,760	10,080	11,332	13,287	13,923	14,993	16,470	17,454	18,961	22,726
ST Debt	345	67	71	81	956	169	143	452	942	524	325	301	1,275	1,537	1,639
LT Debt	2,754	2,943	4,088	4,563	5,565	6,591	9,937	10,881	12,346	13,399	14,668	16,169	16,179	17,424	21,087
Total Debt/EBITDA	4.74	3.8	4.65	4.69	5.97	4.64	5.44	5.14	5.41	5.62	5.42	5.61	5.31	5.68	5.81
Net Debt/EBITDA	3.7	2.78	3.32	2.87	2.71	3.09	3.76	4.18	3.44	3.61	3.64	3.7	3.54	3.63	4.39
Total Debt/EBIT	10.13	7.66	9.02	9.12	11.49	10.92	12.46	11.59	11.36	13.22	13.53	13.72	12.1	14.28	12.3
Net Debt/EBIT	7.91	5.59	6.43	5.58	5.23	7.27	8.61	9.42	7.22	8.48	9.08	9.05	8.06	9.13	9.3
EBITDA to Interest Expense	3.6	3.95	3.59	3.66	3.65	3.71	3.87	4.23	5.12	6.09	8.23	8.25	8.18	7.31	7.43
EBITDA-CapEx/Interest Expense	-0.18	0.13	1.29	1.22	0.75	0.87	0.99	0.21	0.78	0.48	0.04	1.85	1.26	0.6	-0.75
EBIT to Interest Expense	1.72	2.05	1.88	1.89	2.04	1.68	1.77	1.93	2.43	2.74	3.33	3.44	3.61	3.55	3.73
Interest Expense	181	200	249	271	299	392	479	521	480	406	336	356	402	457	527
Common Equity/Total Assets	33.74	37.7	32.82	29.17	26.51	34.63	36.65	35.66	36.89	39.38	38.98	37.96	38.25	38.56	35.27
Long-Term Debt/Equity (%)	136.34	122.76	158.27	201.01	202.69	150.96	145.07	150.71	139.65	126	134.79	140.53	129.29	128.57	148.73
Long-Term Debt/Capital (%)	53.8	54.42	60.64	66	60.05	59.24	58.7	58.65	55.79	54.56	56.69	57.8	53.99	53.59	57.14
Long-Term Debt/Total Assets (%)	47.6	47.97	54.56	58.64	53.73	52.27	53.16	53.75	51.51	49.61	52.54	53.34	49.55	49.66	52.53
Total Debt/Equity (%)	153.44	125.57	161	204.57	237.53	154.83	147.16	156.98	150.3	130.93	137.78	143.14	139.48	139.91	160.29
Total Debt/Capital (%)	60.54	55.67	61.69	67.17	70.37	60.76	59.54	61.09	60.05	56.7	57.94	58.87	58.24	58.32	61.58
Total Debt/Total Assets (%)	53.57	49.07	55.51	59.68	62.96	53.61	53.93	55.98	55.44	51.55	53.7	54.34	53.46	54.04	56.62
Net Debt to Equity	119.74	91.65	114.81	125.26	108	103.06	101.74	127.54	95.59	84	92.52	94.35	92.98	89.51	121.21
Net Debt/Capital (%)	49.97	42.62	45.77	45.11	42.13	43.36	44.91	51.31	41.71	38.92	41.37	41.64	41.74	41.21	48.85
EBITDA	654	791	893	991	1,093	1,456	1,851	2,205	2,454	2,476	2,764	2,937	3,287	3,339	3,914
EBITDA-CapEx	-32	27	321	331	225	343	473	109	375	194	13	659	506	273	-397
Operating Income (Loss)	313	412	467	512	609	658	848	1,006	1,166	1,115	1,120	1,226	1,451	1,624	1,966

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	1.26	0.76	1.16	1.77	1.35	0.73	1.16	0.4	0.87	0.79	0.96	1.04	0.66	1.08	0.83
Current Ratio	1.7	1.17	1.63	2.32	1.97	1.43	1.81	1	1.33	1.29	1.84	1.8	1.13	1.63	1.32
Quick Ratio	1.49	1.08	1.54	2.21	1.55	1.26	1.72	0.9	1.27	1.22	1.54	1.64	1.07	1.49	1.19
CFO/Avg Current Liab	1.13	0.99	1.1	1.16	0.78	0.76	1.27	1.32	1.09	1.1	1.4	1.72	1.29	1	1.08
Common Equity/Total Assets	33.74	37.7	32.82	29.17	26.51	34.63	36.65	35.66	36.89	39.38	38.98	37.96	38.25	38.56	35.27
Long-Term Debt/Equity (%)	136.34	122.76	158.27	201.01	202.69	150.96	145.07	150.71	139.65	126	134.79	140.53	129.29	128.57	148.73
Long-Term Debt/Capital (%)	53.8	54.42	60.64	66	60.05	59.24	58.7	58.65	55.79	54.56	56.69	57.8	53.99	53.59	57.14
Long-Term Debt/Total Assets (%)	47.6	47.97	54.56	58.64	53.73	52.27	53.16	53.75	51.51	49.61	52.54	53.34	49.55	49.66	52.53
Total Debt/Equity (%)	153.44	125.57	161	204.57	237.53	154.83	147.16	156.98	150.3	130.93	137.78	143.14	139.48	139.91	160.29
Total Debt/Capital (%)	60.54	55.67	61.69	67.17	70.37	60.76	59.54	61.09	60.05	56.7	57.94	58.87	58.24	58.32	61.58
Total Debt/Total Assets (%)	53.57	49.07	55.51	59.68	62.96	53.61	53.93	55.98	55.44	51.55	53.7	54.34	53.46	54.04	56.62
CFO/Total Liabilities	15.6	16.91	12.32	12.51	11.76	12.37	12.15	13.94	13.17	14.11	14.95	15.76	15.98	15.09	15.06
CFO/CapEx	0.86	0.83	1.06	1.04	1.03	0.92	1.04	0.87	0.96	1.01	0.93	1.3	1.16	1.06	0.91
Altman's Z-Score	- -	- -	- -	- -	1.98	2.27	2.25	1.68	2.34	2.62	3	2.27	2.55	2.86	1.99

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	12.26	12.46	12.35	10.92	9.83	10.5	8.98	8.41	8.43	8.78	9.77	9.45	8.81	8.96	9.45
Days Sales Outstanding	29.77	29.29	29.56	33.41	37.13	34.77	40.63	43.41	43.29	41.56	37.36	38.63	41.44	40.74	38.61
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	- -	- -	- -	- -	18,907	25,600	35,927	28,185	49,683	63,462	76,258	61,479	76,447	91,474	74,878
- Cash & Cash Equivalents	279	252	262	611	2,229	748	1,413	606	1,870	1,605	1,536	1,906	2,096	3,081	1,727
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	68	84	124	- -	- -	- -	- -	- -	- -	- -	- -	- -	25	24	22
+ Total Debt	3,099	3,011	4,159	4,644	6,521	6,760	10,080	11,332	13,287	13,923	14,993	16,470	17,454	18,961	22,726
Enterprise Value	- -	- -	- -	- -	23,186	31,608	44,567	38,907	61,090	75,776	89,714	76,042	91,830	106,851	94,399
Total Capital	5,119	5,408	6,742	6,914	9,266	11,125	16,930	18,552	22,128	24,557	25,874	27,975	29,968	32,513	36,904
Total Debt/Capital (%)	60.54	55.67	61.69	67.17	70.37	60.76	59.54	61.09	60.05	56.7	57.94	58.87	58.24	58.32	61.58
Total Debt / EV	- -	- -	- -	- -	0.28	0.21	0.23	0.29	0.22	0.18	0.17	0.22	0.19	0.18	0.24
EV/Sales	- -	- -	- -	- -	8.51	8.75	10.2	7.67	10.98	12.63	13.52	10.47	11.22	12.21	10.24
EV/EBITDA	- -	- -	- -	- -	21.22	21.71	24.07	17.65	24.89	30.6	32.45	25.89	27.94	32	24.12
EV/EBIT	- -	- -	- -	- -	40.87	51.08	55.09	39.81	52.23	71.97	80.96	63.37	63.64	80.46	51.08
EV/Cash Flow to Firm	- -	- -	- -	- -	19.97	24.31	24.38	17.25	26.06	29.13	31.78	23.28	25.77	29.43	21.54
EV/Free Cash Flow to Firm	- -	- -	- -	- -	79.18	169.35	99.18	244.32	230.95	237.76	1,254.82	76.99	117.34	189.27	1,327.98
Diluted Market Cap	- -	- -	- -	- -	17,806	25,387	35,244	28,001	49,316	62,946	76,121	60,953	76,066	90,101	74,800
Diluted Enterprise Value	- -	- -	- -	- -	22,085	31,395	43,884	38,723	60,723	75,261	89,577	75,516	91,449	105,478	94,321
EV per Share	- -	- -	- -	- -	373.37	442.63	563.87	481.98	716.11	850.14	990.53	821.01	971.96	1,098.3	961.04
TTM Sales	1,566	1,887	2,153	2,444	2,726	3,612	4,368	5,072	5,562	5,999	6,636	7,263	8,188	8,748	9,217
TTM EBITDA	654	791	893	991	1,093	1,456	1,851	2,205	2,454	2,476	2,764	2,937	3,287	3,339	3,914
TTM Operating Income	313	412	467	512	609	658	848	1,006	1,166	1,115	1,120	1,226	1,451	1,624	1,966
TTM Cash Flow to Firm	716	770	818	-143	1,161	1,300	1,828	2,255	2,344	2,601	2,823	3,266	3,564	3,631	4,382
TTM Free Cash Flow to Firm	31	6	245	-803	293	187	449	159	265	319	71	988	783	565	71

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	- -	- -	- -	- -	666.81	-270.04	582.47	-99.74	-568.21	2,303.87	-372.58	88.98	174.46	492.35	-187
EV/EBIT	- -	- -	- -	- -	40.87	51.08	55.09	39.81	52.23	71.97	80.96	63.37	63.64	80.46	51.08
Enterprise Value	- -	- -	- -	- -	23,186	31,608	44,567	38,907	61,090	75,776	89,714	76,042	91,830	106,851	94,399
Low Price	- -	- -	- -	- -	217.64	267.51	355.95	347.43	346.11	493.99	591.29	517.13	650.81	695.64	726.13
EV/Sales	- -	- -	- -	- -	8.51	8.75	10.2	7.67	10.98	12.63	13.52	10.47	11.22	12.21	10.24
EV/EBITDA	- -	- -	- -	- -	21.22	21.71	24.07	17.65	24.89	30.6	32.45	25.89	27.94	32	24.12
Price/Earnings	- -	- -	- -	- -	93.7	198.24	149.94	76.24	96.57	168.86	151.11	86.21	78.17	110.13	55.27
Price/Earnings Average	- -	- -	- -	- -	81.64	190.36	141.28	90.37	82.2	164.77	137.47	87.18	71.89	97.66	60.16
Price/Earnings High	- -	- -	- -	- -	95.42	217.35	162.26	100.08	96.75	200.59	159.26	109.11	79.02	115.32	69.96
Price/Earnings Low	- -	- -	- -	- -	66.98	147.93	117.42	75.86	57.39	117.16	106.12	67.17	62.87	81.48	52.65
Price/Book Value	- -	- -	- -	- -	6.89	5.86	5.25	3.9	5.62	5.97	7.01	5.34	6.12	6.76	5.29
Price/Book Value Average	- -	- -	- -	- -	6	5.63	4.94	4.63	4.78	5.82	6.37	5.4	5.63	6	5.76
Price/Book Value High	- -	- -	- -	- -	7.01	6.43	5.68	5.13	5.63	7.09	7.39	6.76	6.19	7.08	6.7
Price/Book Value Low	- -	- -	- -	- -	4.92	4.38	4.11	3.88	3.34	4.14	4.92	4.16	4.92	5	5.04
Price/Tangible Book Value	- -	- -	- -	- -	12.97	38.76	677.16	568.3	25.4	21.22	21.33	15.55	15.15	13.84	10.92
Price/Tangible Book Value Average	- -	- -	- -	- -	11.3	37.22	638.01	673.64	21.62	20.71	19.41	15.72	13.93	12.28	11.89
Price/Tangible Book Value High	- -	- -	- -	- -	13.21	42.49	732.78	746.03	25.44	25.21	22.48	19.68	15.31	14.5	13.82
Price/Tangible Book Value Low	- -	- -	- -	- -	9.27	28.92	530.26	565.49	15.09	14.72	14.98	12.11	12.18	10.24	10.4
Price/Sales	- -	- -	- -	- -	6.45	6.96	8	5.49	8.81	10.41	11.39	8.37	9.25	10.26	8.1
Price/Sales Average	- -	- -	- -	- -	5.62	6.68	7.53	6.51	7.5	10.16	10.36	8.46	8.51	9.1	8.81
Price/Sales High	- -	- -	- -	- -	6.57	7.63	8.65	7.21	8.83	12.37	12.01	10.59	9.35	10.74	10.25
Price/Sales Low	- -	- -	- -	- -	4.61	5.19	6.26	5.47	5.24	7.22	8	6.52	7.44	7.59	7.71
Price/Cash Flow	- -	- -	- -	- -	19.66	24.66	24.27	15.34	24.59	27.03	29.67	20.51	23.55	27.62	19.08
Price/Cash Flow Average	- -	- -	- -	- -	17.13	23.68	22.87	18.19	20.93	26.38	26.99	20.74	21.65	24.5	20.77
Price/Cash Flow High	- -	- -	- -	- -	20.02	27.04	26.27	20.14	24.64	32.11	31.27	25.96	23.8	28.93	24.15
Price/Cash Flow Low	- -	- -	- -	- -	14.06	18.4	19.01	15.27	14.61	18.76	20.84	15.98	18.94	20.44	18.17
Price/Free Cash Flow Average	- -	- -	- -	- -	580.95	-259.31	548.79	-118.23	-483.67	2,248.09	-338.94	89.98	160.44	436.63	-203.54
Price/Free Cash Flow High	- -	- -	- -	- -	679.06	-296.08	630.32	-130.93	-569.28	2,736.71	-392.67	112.61	176.35	515.56	-236.69
Price/Free Cash Flow Low	- -	- -	- -	- -	476.66	-201.51	456.11	-99.25	-337.68	1,598.49	-261.66	69.32	140.33	364.27	-178.13
EV/Sales Average	- -	- -	- -	- -	7.61	8.47	9.73	8.7	9.65	12.38	12.48	10.56	10.46	11.03	10.96
EV/Sales High	- -	- -	- -	- -	8.63	9.43	10.88	9.41	11	14.62	14.14	12.72	11.32	12.71	12.4
EV/Sales Low	- -	- -	- -	- -	6.53	6.95	8.42	7.64	7.36	9.39	10.1	8.6	9.39	9.49	9.86
EV/EBITDA Average	- -	- -	- -	- -	18.99	21.01	22.95	20.02	21.88	29.98	29.96	26.13	26.07	28.9	25.81
EV/EBITDA High	- -	- -	- -	- -	21.53	23.4	25.66	21.64	24.93	35.42	33.94	31.45	28.19	33.29	29.2
EV/EBITDA Low	- -	- -	- -	- -	16.28	17.25	19.86	17.58	16.68	22.75	24.24	21.27	23.39	24.87	23.21
EV/EBIT Average	- -	- -	- -	- -	36.58	49.44	52.52	45.15	45.91	70.51	74.74	63.94	59.38	72.66	54.67
EV/EBIT High	- -	- -	- -	- -	41.48	55.07	58.74	48.83	52.31	83.29	84.67	76.97	64.21	83.71	61.85
EV/EBIT Low	- -	- -	- -	- -	31.37	40.58	45.45	39.66	35	53.51	60.47	52.05	53.27	62.54	49.16
Last Price	- -	- -	- -	- -	304.46	358.5	454.56	349.16	582.39	711.98	841.96	663.78	809.14	940.25	762.31
High Price	- -	- -	- -	- -	310.06	393.06	491.9	458.35	583.49	845.75	887.36	840.06	817.91	984.57	964.87
Enterprise Value Average	- -	- -	- -	- -	20,752	30,590	42,490	44,131	53,698	74,240	82,828	76,729	85,685	96,498	101,022
Enterprise Value High	- -	- -	- -	- -	23,534	34,076	47,518	47,721	61,184	87,699	93,825	92,370	92,658	111,163	114,297
Enterprise Value Low	- -	- -	- -	- -	17,795	25,110	36,773	38,767	40,933	56,346	67,010	62,460	76,871	83,054	90,846

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	47	49	50	56	62	71	79	81	85	89	91	93	94	97	98
Diluted Weighted Avg Shares	48	52	50	52	58	71	78	80	85	88	90	92	94	96	98
Basic Weighted Avg Shares	47	48	49	52	58	70	77	80	84	88	90	92	94	95	98
Revenue per Share	33.34	39.32	43.54	46.67	47.17	51.51	56.84	63.57	66.11	68.4	73.92	79.32	87.46	91.64	94.16
EBITDA per Share	13.92	16.49	18.07	18.93	18.91	20.76	24.09	27.64	29.17	28.24	30.79	32.07	35.11	34.98	39.99
Operating Income per Share	6.66	8.57	9.45	9.77	10.54	9.38	11.03	12.61	13.86	12.71	12.48	13.39	15.5	17.01	20.09
Basic EPS, GAAP	2.02	2.92	1.92	-4.96	3.25	1.81	3.03	4.58	6.03	4.22	5.57	7.7	10.35	8.54	13.79
Basic EPS from Cont Ops	1.97	2.71	1.94	-4.98	3.25	1.63	3.03	4.58	6.03	4.22	5.57	7.7	10.35	8.53	13.77
Diluted EPS, GAAP	1.98	2.7	1.89	-4.96	3.21	1.79	3	4.56	5.99	4.18	5.53	7.68	10.31	8.5	13.76
Diluted EPS from Cont Ops	1.93	2.51	1.92	-4.98	3.21	1.62	3	4.56	5.99	4.19	5.53	7.68	10.31	8.49	13.74
Dividend per Share	- -	- -	- -	1.59	9.02	7.12	8.09	9.26	9.94	10.81	11.62	12.58	14.69	17.21	18.96
Cash Flow per Share	12.51	13.17	12.23	13.17	15.48	14.54	18.73	22.76	23.68	26.34	28.37	32.36	34.36	34.04	39.96
Free Cash Flow per Basic Share	-2.09	-2.76	0.65	0.56	0.46	-1.34	0.79	-3.52	-1.03	0.31	-2.28	7.48	4.66	1.92	-4.09
Cash & Equivalents per Share	19.6	8.58	12.74	20.2	36.1	10.53	18.23	7.57	22.04	18.06	16.96	20.58	22.18	37.09	32.85
Book Value per Share	41.83	47.43	49.59	40.21	44.21	61.14	86.66	89.43	103.63	119.3	120.15	124.23	132.19	139.05	144.12
Tangible Book Value per Share	20.08	21.92	24.86	19.85	23.47	9.25	0.67	0.61	22.93	33.55	39.47	42.69	53.42	67.91	69.8