C.H. Robinson Worldwide, Inc. Financial Ratios — CH1A 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 (%)	35.2	43.14	34.03	45.27	46.39	42.63	37.63	43.99	35.33	28.53	43.27	55.73	23.46	29.65	32.91
Return on Assets (%)	20.88	24.03	14.84	14.95	15.93	14.94	12.74	15.34	12.72	10.35	13.87	14.49	5.82	8.85	11.34
Return on Capital (%)	35.2	51.17	23.6	23.46	25.01	23.03	19.94	23.61	19.91	16.61	23.65	25.65	11.54	15.74	19.27
Return on Invested Capital (%)	34.81	27.29	23.22	23.84	25.41	23.31	20.14	23.79	20.02	16.65	23.45	25.5	11.58	15.77	19.23
Gross Margin (%)	9.06	8.38	7.92	7.93	9.03	9.23	7.99	8.19	8.41	7.22	6.96	7.57	6.47	7.38	8.37
EBITDA Margin (%)	7.02	6.28	5.8	5.98	6.86	6.94	5.84	6.07	5.82	4.78	5.08	5.51	3.49	4.32	5.53
Operating Margin (%)	6.7	5.95	5.35	5.56	6.37	6.37	5.21	5.48	5.16	4.15	4.68	5.13	2.92	3.78	4.9
Incremental Operating Margin (%)	6.58	- -	0.53	9.16	1,826.36	6.26	- -	7.77	9.24	- -	5.93	11.58	10.59	120.25	- -
Pretax Margin (%)	6.72	8.44	5.28	5.37	6.11	6.18	4.9	5.29	4.85	3.88	4.43	4.72	2.33	3.27	4.45
Profit Margin (%)	4.18	5.23	3.26	3.34	3.78	3.91	3.4	4	3.77	3.12	3.65	3.81	1.85	2.63	3.62
Net Income to Common Margin (%)	4.18	5.23	3.26	3.34	3.78	3.91	3.4	4	3.77	3.12	3.65	3.81	1.85	2.63	3.62
Effective Tax Rate (%)	37.87	38.05	38.23	37.84	38.05	36.77	30.69	24.51	22.27	19.4	17.42	19.39	20.54	19.6	18.74
Dvd Payout Ratio (%)	45.11	46.37	52.96	47.81	46.23	47.81	51.14	39.91	48.15	41.46	32.85	30.34	89.68	63.3	51.33
Sustainable Growth Rate (%)	19.32	23.14	16.01	23.63	24.95	22.25	18.38	26.44	18.32	16.7	29.06	38.82	2.42	10.88	16.02

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	- -	254	875	1,105	950	1,240	1,465	1,346	1,556	1,428	2,226	2,361	1,953	1,741	1,395
ST Debt	- -	254	375	605	450	740	715	5	204	66	591	1,127	234	529	72
LT Debt	- -	- -	500	500	500	500	750	1,341	1,352	1,362	1,635	1,234	1,718	1,212	1,323
Total Debt/EBITDA	- -	0.36	1.18	1.37	1.03	1.36	1.69	1.33	1.75	1.84	1.9	1.74	3.18	2.27	1.55
Net Debt/EBITDA	-0.52	0.06	0.96	1.21	0.85	1.09	1.3	0.96	0.88	1.1	1.42	1.29	2.34	1.61	1.03
Total Debt/EBIT	- -	0.38	1.28	1.48	1.11	1.48	1.89	1.48	1.97	2.12	2.06	1.86	3.79	2.6	1.76
Net Debt/EBIT	-0.54	0.06	1.04	1.3	0.91	1.18	1.46	1.06	1	1.26	1.54	1.39	2.79	1.84	1.17
EBITDA to Interest Expense	- -	2.52	79.61	32.23	26.03	35.66	18.61	31.71	18.66	17.25	19.62	13.59	5.82	8.52	12.38
EBITDA-CapEx/Interest Expense	- -	2.34	74.42	31.05	24.77	32.08	17.36	29.71	17.18	16.04	18.43	12.31	5.02	7.69	11.41
EBIT to Interest Expense	- -	2.39	73.49	29.95	24.16	32.74	16.61	28.67	16.55	14.98	18.09	12.67	4.88	7.44	10.96
Interest Expense	- -	283	9	25	36	26	47	32	48	45	60	100	105	90	73
Common Equity/Total Assets	58.39	53.65	33.53	32.57	36.13	34.11	33.66	36.03	36	36.54	28.77	22.73	27.15	32.5	36.49
Long-Term Debt/Equity (%)	- -	- -	53.21	47.75	43.46	39.75	52.6	84.09	80.92	72.44	80.86	91.16	121.1	70.41	71.69
Long-Term Debt/Capital (%)	- -	- -	27.55	23.23	23.8	20.02	25.94	45.6	41.9	41.17	38.49	33.21	50.96	35.01	40.83
Long-Term Debt/Total Assets (%)	- -	- -	17.84	15.56	15.7	13.56	17.71	30.3	29.13	26.47	23.26	20.72	32.88	22.89	26.16
Total Debt/Equity (%)	- -	16.86	93.11	105.54	82.58	98.58	102.75	84.41	93.14	75.96	110.11	174.46	137.63	101.11	75.6
Total Debt/Capital (%)	- -	14.43	48.22	51.35	45.23	49.64	50.68	45.77	48.22	43.17	52.41	63.56	57.92	50.28	43.05
Total Debt/Total Assets (%)	- -	9.05	31.22	34.38	29.83	33.62	34.59	30.41	33.53	27.76	31.68	39.65	37.37	32.86	27.59
Net Debt to Equity	-29.93	2.9	75.87	93.22	67.95	78.89	79.33	60.67	47.13	45.19	82.16	129.76	101.15	71.54	50.31
Net Debt/Capital (%)	-42.71	2.82	43.14	48.25	40.46	44.1	44.24	37.76	28.34	27.72	41.63	50.22	44.49	37.13	30.15
EBITDA	725	713	740	805	925	912	868	1,009	890	775	1,173	1,360	614	766	898
EBITDA-CapEx	672	663	691	776	880	821	810	945	820	721	1,102	1,231	529	692	827
Operating Income (Loss)	693	675	683	748	858	838	775	912	790	673	1,082	1,267	515	669	795

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	0.43	0.17	0.13	0.08	0.12	0.13	0.17	0.26	0.29	0.13	0.08	0.07	0.07	0.06	0.09
Current Ratio	1.84	1.36	1.31	1.34	1.19	1.09	1.26	1.92	1.7	1.6	1.44	1.08	1.4	1.28	1.53
Quick Ratio	1.78	1.32	1.27	1.08	1.16	1.06	1.23	1.88	1.64	1.57	1.41	1.04	1.32	1.17	1.46
CFO/Avg Current Liab	0.52	0.44	0.28	0.36	0.48	0.32	0.2	0.46	0.56	0.29	0.04	0.5	0.27	0.23	0.44
Common Equity/Total Assets	58.39	53.65	33.53	32.57	36.13	34.11	33.66	36.03	36	36.54	28.77	22.73	27.15	32.5	36.49
Long-Term Debt/Equity (%)	- -	- -	53.21	47.75	43.46	39.75	52.6	84.09	80.92	72.44	80.86	91.16	121.1	70.41	71.69
Long-Term Debt/Capital (%)	- -	- -	27.55	23.23	23.8	20.02	25.94	45.6	41.9	41.17	38.49	33.21	50.96	35.01	40.83
Long-Term Debt/Total Assets (%)	- -	- -	17.84	15.56	15.7	13.56	17.71	30.3	29.13	26.47	23.26	20.72	32.88	22.89	26.16
Total Debt/Equity (%)	- -	16.86	93.11	105.54	82.58	98.58	102.75	84.41	93.14	75.96	110.11	174.46	137.63	101.11	75.6
Total Debt/Capital (%)	- -	14.43	48.22	51.35	45.23	49.64	50.68	45.77	48.22	43.17	52.41	63.56	57.92	50.28	43.05
Total Debt/Total Assets (%)	- -	9.05	31.22	34.38	29.83	33.62	34.59	30.41	33.53	27.76	31.68	39.65	37.37	32.86	27.59
CFO/Total Liabilities	48.31	35.41	18.67	23.69	35.32	21.79	13.67	27.99	28.13	15.29	1.9	35.86	19.23	14.24	28.47
CFO/CapEx	8.14	9.09	7.21	17.4	16.09	5.79	6.63	12.41	11.86	9.24	1.34	12.84	8.7	6.85	12.96
Altman's Z-Score	16.94	14.06	13.04	12	13.36	11.66	10.89	11.19	9.92	9.72	8.22	9.93	9.39	9.76	11.78

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	- -	8.73	8.91	8.92	8.76	8.17	7.77	7.78	7.4	7.33	7.2	7.1	6.55	7.44	6.84
Days Sales Outstanding	- -	41.8	40.96	40.93	41.67	44.66	46.95	46.93	49.31	49.82	50.66	51.4	55.73	49.07	53.34
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	11,433	10,075	8,688	11,176	8,959	10,379	12,488	11,291	10,502	12,475	13,757	10,587	10,054	12,230	19,342
- Cash & Cash Equivalents	374	210	162	129	168	248	334	379	448	244	257	217	146	146	161
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	254	875	1,105	950	1,240	1,465	1,346	1,556	1,428	2,226	2,361	1,953	1,741	1,395
Enterprise Value	11,059	10,119	9,401	12,152	9,741	11,372	13,619	12,259	11,610	13,659	15,726	12,731	11,861	13,825	20,576
Total Capital	1,248	1,758	1,815	2,152	2,100	2,498	2,891	2,941	3,227	3,308	4,248	3,715	3,371	3,463	3,241
Total Debt/Capital (%)	- -	14.43	48.22	51.35	45.23	49.64	50.68	45.77	48.22	43.17	52.41	63.56	57.92	50.28	43.05
Total Debt / EV	- -	0.03	0.09	0.09	0.1	0.11	0.11	0.11	0.13	0.1	0.14	0.19	0.16	0.13	0.07
EV/Sales	1.07	0.89	0.74	0.9	0.72	0.87	0.92	0.74	0.76	0.84	0.68	0.52	0.67	0.78	1.27
EV/EBITDA	15.25	14.18	12.71	15.09	10.53	12.47	15.69	12.15	13.04	17.62	13.4	9.36	19.33	18.04	22.92
EV/EBIT	15.96	14.98	13.77	16.24	11.35	13.58	17.57	13.44	14.7	20.29	14.53	10.05	23.05	20.66	25.88
EV/Cash Flow to Firm	25.74	15.92	26.59	22.97	13.16	20.84	32.71	15.01	13.31	25.51	108.94	7.36	14.54	23.78	21.14
EV/Free Cash Flow to Firm	29.34	17.29	30.79	24.33	14	25.04	38	16.28	14.48	28.37	214.16	7.95	16.21	27.26	22.79
Diluted Market Cap	11,524	10,114	9,086	11,259	9,077	10,507	12,653	11,548	10,723	12,649	14,252	11,573	10,304	12,437	19,843
Diluted Enterprise Value	11,150	10,158	9,799	12,235	9,859	11,499	13,784	12,516	11,831	13,833	16,221	13,716	12,111	14,033	21,078
EV per Share	67.66	62.72	62.59	82.97	67.9	80.5	97.6	89.3	86.07	101.71	121.73	109.44	101.58	116.51	173.74
TTM Sales	10,336	11,359	12,752	13,470	13,476	13,144	14,869	16,631	15,310	16,207	23,102	24,697	17,596	17,725	16,233
TTM EBITDA	725	713	740	805	925	912	868	1,009	890	775	1,173	1,360	614	766	898
TTM Operating Income	693	675	683	748	858	838	775	912	790	673	1,082	1,267	515	669	795
TTM Cash Flow to Firm	430	636	354	529	740	546	416	817	873	535	144	1,731	816	581	973
TTM Free Cash Flow to Firm	377	585	305	499	696	454	358	753	802	481	73	1,602	732	507	903

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	30.57	24.69	30.33	23.27	13.47	23.99	38.81	15.84	14.02	28.41	593.03	7.61	15.91	28.6	23.51
EV/EBIT	15.96	14.98	13.77	16.24	11.35	13.58	17.57	13.44	14.7	20.29	14.53	10.05	23.05	20.66	25.88
Enterprise Value	11,059	10,119	9,401	12,152	9,741	11,372	13,619	12,259	11,610	13,659	15,726	12,731	11,861	13,825	20,576
Low Price	63.05	50.86	54.22	50.22	59.72	60.32	62.97	81.02	72.76	58.08	84.44	84.98	78.64	66.72	83.24
EV/Sales	1.07	0.89	0.74	0.9	0.72	0.87	0.92	0.74	0.76	0.84	0.68	0.52	0.67	0.78	1.27
EV/EBITDA	15.25	14.18	12.71	15.09	10.53	12.47	15.69	12.15	13.04	17.62	13.4	9.36	19.33	18.04	22.92
Price/Earnings	26.6	16.99	21.82	24.98	17.76	20.42	24.92	17.21	18.48	24.86	16.71	12.17	31.4	26.51	33.45
Price/Earnings Average	27.77	16.62	22.22	20.48	19.41	19.73	20.73	19.06	19.89	22.49	14.78	13.58	33.75	23.26	23.4
Price/Earnings High	31.15	19.14	25.7	25.2	21.68	21.64	24.97	20.92	21.84	28.48	16.83	15.88	38.6	29.46	34.21
Price/Earnings Low	23.97	13.84	20.46	16.44	16.99	16.77	17.54	16.95	17.27	15.54	13.25	11.36	28.68	17.16	17.05
Price/Book Value	9.16	6.7	9.24	10.67	7.79	8.25	8.76	7.08	6.29	6.64	6.8	7.82	7.09	7.1	10.48
Price/Book Value Average	9.56	6.55	9.41	8.75	8.51	7.97	7.29	7.84	6.77	6	6.02	8.73	7.62	6.23	7.33
Price/Book Value High	10.73	7.54	10.89	10.77	9.5	8.74	8.77	8.61	7.43	7.6	6.85	10.21	8.71	7.89	10.72
Price/Book Value Low	8.25	5.45	8.67	7.02	7.45	6.77	6.16	6.97	5.87	4.15	5.4	7.3	6.47	4.6	5.34
Price/Tangible Book Value	13.39	19.01	-398.43	101.86	-89.98	-61.13	-439.23	58.61	44.45	56.9	36.45	-39.18	-50	75.13	69.27
Price/Tangible Book Value Average	13.98	18.6	-405.68	83.53	-98.33	-59.05	-365.35	64.92	47.85	51.48	32.23	-43.74	-53.75	65.91	48.47
Price/Tangible Book Value High	15.68	21.41	-469.22	102.76	-109.82	-64.77	-440	71.25	52.54	65.2	36.72	-51.12	-61.47	83.47	70.85
Price/Tangible Book Value Low	12.07	15.48	-373.49	67.04	-86.04	-50.19	-309.07	57.73	41.54	35.58	28.9	-36.58	-45.67	48.63	35.31
Price/Sales	1.11	0.89	0.71	0.83	0.67	0.8	0.85	0.69	0.7	0.78	0.61	0.46	0.58	0.7	1.21
Price/Sales Average	1.16	0.87	0.72	0.68	0.73	0.77	0.7	0.76	0.75	0.7	0.54	0.52	0.62	0.61	0.85
Price/Sales High	1.3	1	0.84	0.84	0.82	0.85	0.85	0.84	0.82	0.89	0.62	0.6	0.71	0.77	1.24
Price/Sales Low	1	0.72	0.67	0.55	0.64	0.65	0.6	0.68	0.65	0.49	0.48	0.43	0.53	0.45	0.62
Price/Cash Flow	26.71	21.92	26.1	21.88	12.6	19.81	32.77	14.42	12.76	25.22	148.58	6.94	13.95	24.25	21.47
Price/Cash Flow Average	27.89	21.44	26.57	17.94	13.77	19.13	27.26	15.97	13.74	22.81	131.37	7.74	14.99	21.28	15.02
Price/Cash Flow High	31.29	24.69	30.73	22.07	15.38	20.99	32.83	17.53	15.09	28.9	149.67	9.05	17.14	26.95	21.96
Price/Cash Flow Low	24.08	17.85	24.46	14.4	12.05	16.26	23.06	14.2	11.93	15.77	117.81	6.48	12.74	15.7	10.94
Price/Free Cash Flow Average	31.92	24.15	30.88	19.08	14.72	23.17	32.28	17.55	15.09	25.7	524.35	8.49	17.1	25.1	16.45
Price/Free Cash Flow High	35.81	27.8	35.72	23.47	16.44	25.42	38.87	19.26	16.57	32.56	597.4	9.92	19.55	31.78	24.05
Price/Free Cash Flow Low	27.56	20.1	28.43	15.31	12.88	19.69	27.31	15.6	13.1	17.77	470.22	7.1	14.53	18.52	11.98
EV/Sales Average	1.12	0.87	0.75	0.75	0.78	0.84	0.77	0.81	0.81	0.77	0.61	0.57	0.72	0.7	0.91
EV/Sales High	1.26	1	0.86	0.91	0.87	0.91	0.92	0.88	0.88	0.96	0.69	0.65	0.81	0.86	1.29
EV/Sales Low	0.96	0.73	0.69	0.62	0.69	0.72	0.67	0.73	0.71	0.55	0.56	0.49	0.62	0.54	0.68
EV/EBITDA Average	15.94	13.87	12.93	12.59	11.43	12.08	13.27	13.36	13.94	16.09	12.04	10.27	20.56	16.08	16.45
EV/EBITDA High	17.95	15.97	14.8	15.21	12.67	13.14	15.71	14.57	15.19	19.97	13.49	11.74	23.09	19.81	23.41
EV/EBITDA Low	13.69	11.56	11.98	10.34	10.11	10.43	11.43	11.98	12.27	11.59	10.97	8.85	17.91	12.41	12.36
EV/EBIT Average	16.69	14.66	14	13.55	12.32	13.16	14.86	14.77	15.71	18.52	13.06	11.02	24.52	18.42	18.58
EV/EBIT High	18.79	16.87	16.03	16.37	13.65	14.32	17.6	16.11	17.12	22.99	14.63	12.6	27.53	22.69	26.44
EV/EBIT Low	14.34	12.21	12.97	11.13	10.89	11.36	12.8	13.26	13.83	13.34	11.9	9.5	21.36	14.22	13.95
Last Price	69.95	62.45	57.84	76.31	62.45	73.48	89.49	82.25	77.85	92.89	106.49	91.02	86.1	103.06	163.32
High Price	81.93	70.34	68.12	76.98	76.22	77.85	89.65	99.99	92.02	106.43	107.28	118.76	105.85	114.51	167.04
Enterprise Value Average	11,561	9,898	9,559	10,141	10,572	11,018	11,519	13,475	12,414	12,469	14,133	13,963	12,616	12,324	14,767
Enterprise Value High	13,017	11,391	10,944	12,250	11,716	11,990	13,641	14,695	13,521	15,478	15,828	15,958	14,167	15,183	21,017
Enterprise Value Low	9,932	8,248	8,857	8,331	9,349	9,513	9,919	12,090	10,924	8,984	12,877	12,029	10,990	9,512	11,093

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	163	161	150	146	143	141	140	137	135	134	129	116	117	119	118
Diluted Weighted Avg Shares	165	162	157	148	145	143	141	140	138	136	134	127	120	121	122
Basic Weighted Avg Shares	164	162	157	147	145	143	141	139	137	136	132	126	119	120	120
Revenue per Share	62.98	70.31	81.27	91.51	92.96	92.11	105.75	119.64	111.78	119.58	174.38	196.41	148.43	147.95	135
EBITDA per Share	4.42	4.42	4.71	5.47	6.38	6.39	6.17	7.26	6.5	5.72	8.86	10.81	5.18	6.4	7.47
Operating Income per Share	4.22	4.18	4.35	5.08	5.92	5.87	5.51	6.56	5.77	4.97	8.17	10.07	4.34	5.59	6.61
Basic EPS, GAAP	2.63	3.68	2.65	3.06	3.52	3.6	3.59	4.78	4.21	3.74	6.37	7.48	2.74	3.89	4.88
Basic EPS from Cont Ops	2.63	3.68	2.65	3.06	3.52	3.6	3.59	4.78	4.21	3.74	6.37	7.48	2.74	3.89	4.88
Diluted EPS, GAAP	2.62	3.67	2.65	3.05	3.51	3.59	3.57	4.73	4.19	3.72	6.31	7.4	2.72	3.86	4.83
Diluted EPS from Cont Ops	2.62	3.67	2.65	3.05	3.51	3.59	3.57	4.73	4.19	3.72	6.31	7.4	2.72	3.86	4.83
Dividend per Share	1.19	1.7	1.4	1.46	1.63	1.72	1.84	1.91	2.03	1.55	2.09	2.27	2.46	2.46	2.51
Cash Flow per Share	2.62	2.85	2.22	3.49	4.96	3.71	2.73	5.7	6.1	3.68	0.72	13.12	6.17	4.25	7.61
Free Cash Flow per Basic Share	2.3	2.54	1.91	3.29	4.65	3.07	2.32	5.24	5.59	3.28	0.18	12.1	5.46	3.63	7.02
Cash & Equivalents per Share	2.29	1.3	1.08	0.88	1.17	1.75	2.39	2.76	3.32	1.82	1.99	1.87	1.25	1.23	1.36
Book Value per Share	7.64	9.32	6.26	7.15	8.02	8.9	10.22	11.62	12.39	14	15.65	11.64	12.15	14.51	15.58
Tangible Book Value per Share	5.22	3.28	-0.15	0.75	-0.69	-1.2	-0.2	1.4	1.75	1.63	2.92	-2.32	-1.72	1.37	2.36