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	28.89	26.67	21.61	21.71	22.76	22.74	26.61	29.49	30.6	43.48	50.8	31.91	36.62	53.48	50.7

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	18,482	19,468	14,506	19,362	20,586	24,752	41,385	53,372	69,493	97,963	130,891	93,524	118,652	190,885	204,565
- 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	17,453	18,144	13,103	18,130	19,026	22,197	39,426	50,318	66,293	92,819	126,797	89,477	113,518	186,967	198,748
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	9.93	8.33	5.78	8.5	7.98	8.2	12.56	13.51	14.8	21.3	22.21	14.38	15.93	22.39	19.75
EV/EBITDA	23.54	19.39	14.25	29.28	22.94	21.31	33.93	38.06	42.02	70	59.5	46.05	51.1	65.63	54.86
EV/EBIT	25.12	20.66	15.37	33.28	25.71	23.37	37.09	41.95	48.23	88.42	69.63	56.74	64.25	79.6	67.48
EV/Cash Flow to Firm	25.76	22.28	14.89	27.26	23.6	20.42	34.47	43.02	41.48	62.51	60.69	60.02	62.59	77.42	65.58
EV/Free Cash Flow to Firm	29.35	25.92	16.9	32.4	26.24	21.49	41.36	51.23	56.53	81.18	72.46	93.36	151.44	143.4	79.8
Diluted Market Cap	18,905	19,904	15,231	19,944	20,861	25,071	42,859	55,377	71,590	100,127	133,855	96,731	120,370	193,775	208,943
Diluted Enterprise Value	17,876	18,580	13,827	18,712	19,302	22,516	40,900	52,322	68,389	94,983	129,761	92,684	115,236	189,858	203,126
EV per Share	49.34	50.15	38.11	55.04	56.53	63.57	117.03	146.49	190.5	262.87	354.48	255.65	322.22	524.31	559.7
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	31.79	28.43	19.64	35.65	28.77	24.27	44.96	56.38	61.05	87.58	76.49	100.93	160.58	148.62	83.89
EV/EBIT	25.12	20.66	15.37	33.28	25.71	23.37	37.09	41.95	48.23	88.42	69.63	56.74	64.25	79.6	67.48
Enterprise Value	17,453	18,144	13,103	18,130	19,026	22,197	39,426	50,318	66,293	92,819	126,797	89,477	113,518	186,967	198,748
Low Price	29.01	48.76	39.38	39.01	50.59	56.82	69.94	123.16	151.01	124.99	229.21	183.66	226.02	322.29	400.5
EV/Sales	9.93	8.33	5.78	8.5	7.98	8.2	12.56	13.51	14.8	21.3	22.21	14.38	15.93	22.39	19.75
EV/EBITDA	23.54	19.39	14.25	29.28	22.94	21.31	33.93	38.06	42.02	70	59.5	46.05	51.1	65.63	54.86
Price/Earnings	37.23	29.35	22.7	46.61	34.68	33.09	61.36	46.99	50.12	91.82	76.44	71.88	65.78	81.86	71.99
Price/Earnings Average	29.05	31.27	26.89	38.89	31.95	33.01	50.98	48.34	44.45	69.23	63.52	66.15	56.61	67.43	65.21
Price/Earnings High	37.25	35.82	34.79	47.52	35.52	37.62	67.39	58.39	50.32	91.82	77.2	98.21	69.34	84.54	76.48
Price/Earnings Low	20.67	26.6	21.19	30.94	28.69	26.53	34.93	37.25	37.9	41.36	47.88	49.4	44.15	49.29	50.05
Price/Book Value	6.99	5.44	4.14	5.73	4.77	4.28	8.66	7.99	8.41	10.07	11	8.47	8.92	11.62	11.48
Price/Book Value Average	5.45	5.79	4.91	4.78	4.39	4.27	7.2	8.22	7.46	7.59	9.14	7.79	7.67	9.57	10.4
Price/Book Value High	6.99	6.64	6.35	5.84	4.88	4.87	9.51	9.93	8.44	10.07	11.11	11.57	9.4	12	12.19
Price/Book Value Low	3.88	4.93	3.87	3.8	3.94	3.43	4.93	6.33	6.36	4.54	6.89	5.82	5.98	6.99	7.98
Price/Tangible Book Value	7.52	5.83	4.4	6.23	5.06	4.46	9.09	8.38	8.86	10.51	11.39	8.79	9.18	11.88	11.73
Price/Tangible Book Value Average	5.87	6.21	5.21	5.2	4.66	4.45	7.56	8.62	7.86	7.93	9.47	8.09	7.9	9.79	10.62
Price/Tangible Book Value High	7.52	7.12	6.74	6.35	5.18	5.07	9.99	10.41	8.89	10.51	11.51	12.01	9.68	12.27	12.46
Price/Tangible Book Value Low	4.18	5.28	4.1	4.14	4.19	3.58	5.18	6.64	6.7	4.74	7.14	6.04	6.16	7.15	8.15
Price/Sales	10.49	8.85	6.72	9.16	8.56	9.03	13.12	14.23	15.44	22.34	22.82	15.28	16.6	22.76	20.43
Price/Sales Average	8.18	9.42	7.97	7.64	7.89	9	10.9	14.64	13.69	16.85	18.96	14.06	14.29	18.75	18.5
Price/Sales High	10.49	10.8	10.31	9.34	8.77	10.26	14.41	17.69	15.5	22.34	23.05	20.87	17.5	23.51	21.7
Price/Sales Low	5.82	8.02	6.28	6.08	7.08	7.24	7.47	11.28	11.67	10.07	14.29	10.5	11.14	13.71	14.2
Price/Cash Flow	27.21	23.67	17.31	29.35	25.33	22.48	35.99	45.31	43.26	65.58	62.36	63.76	65.21	78.73	67.84
Price/Cash Flow Average	21.22	25.22	20.5	24.49	23.33	22.42	29.9	46.62	38.37	49.45	51.82	58.67	56.12	64.85	61.45
Price/Cash Flow High	27.22	28.89	26.53	29.92	25.94	25.55	39.53	56.31	43.43	65.58	62.99	87.11	68.74	81.3	72.08
Price/Cash Flow Low	15.1	21.45	16.15	19.48	20.95	18.02	20.49	35.92	32.71	29.55	39.06	43.82	43.76	47.4	47.17
Price/Free Cash Flow Average	24.8	30.29	23.27	29.74	26.5	24.2	37.36	58	54.15	66.03	63.56	92.88	138.18	122.42	75.99
Price/Free Cash Flow High	31.8	34.7	30.11	36.34	29.46	27.59	49.39	70.06	61.3	87.58	77.25	137.9	169.26	153.48	89.12
Price/Free Cash Flow Low	17.65	25.77	18.33	23.66	23.79	19.45	25.6	44.69	46.17	39.45	47.91	69.37	107.76	89.48	58.32
EV/Sales Average	7.62	8.91	6.97	7	7.3	8.18	10.33	13.92	13.05	15.77	18.33	13.18	13.61	18.36	17.83
EV/Sales High	9.94	10.3	9.2	8.68	8.19	9.45	13.86	16.99	14.87	21.3	22.43	19.89	16.84	23.13	21.02
EV/Sales Low	5.25	7.49	5.36	5.45	6.49	6.39	6.88	10.54	11.02	8.95	13.64	9.68	10.46	13.29	13.55
EV/EBITDA Average	18.06	20.74	17.16	24.1	20.98	21.25	27.91	39.22	37.04	51.82	49.11	42.21	43.65	53.82	49.54
EV/EBITDA High	23.55	23.97	22.65	29.89	23.54	24.56	37.43	47.85	42.2	70	60.11	63.69	53.99	67.83	58.39
EV/EBITDA Low	12.45	17.43	13.19	18.76	18.65	16.59	18.59	29.69	31.29	29.4	36.55	31	33.53	38.97	37.65
EV/EBIT Average	19.27	22.11	18.51	27.39	23.52	23.31	30.51	43.23	42.51	65.46	57.48	52	54.88	65.27	60.93
EV/EBIT High	25.13	25.55	24.44	33.97	26.38	26.94	40.92	52.75	48.43	88.42	70.35	78.46	67.88	82.25	71.81
EV/EBIT Low	13.29	18.58	14.24	21.32	20.9	18.2	20.32	32.72	35.91	37.14	42.78	38.19	42.16	47.26	46.31
Last Price	52.25	53.81	42.19	58.78	61.16	70.88	122.84	155.38	199.69	277.44	365.92	267.21	336.79	535.29	576.08
High Price	52.27	65.67	64.68	59.93	62.64	80.59	134.92	193.09	200.5	277.44	369.57	365.1	355.01	552.79	612.02
Enterprise Value Average	13,388	19,415	15,782	14,924	17,403	22,133	32,430	51,851	58,433	68,716	104,668	82,015	96,971	153,314	179,479
Enterprise Value High	17,460	22,434	20,832	18,507	19,524	25,586	43,497	63,272	66,573	92,819	128,101	123,736	119,935	193,207	211,511
Enterprise Value Low	9,232	16,317	12,136	11,618	15,468	17,286	21,603	39,250	49,352	38,989	77,894	60,234	74,493	111,011	136,401

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