Akamai Technologies, Inc. Financial Ratios — AK3 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 (%)	9.27	9.06	11.8	11.98	10.6	10.11	6.76	9.1	13.96	14.09	14.84	11.78	12.23	10.66	9.17
Return on Assets (%)	8.55	8.25	10.56	9.6	7.86	7.5	4.94	5.9	7.67	7.54	8.2	6.37	6.02	4.98	4.14
Return on Capital (%)	9.27	9.06	11.8	11.16	9.18	8.77	5.99	7.65	9.43	9.3	9.96	7.14	6.75	5.67	4.71
Return on Invested Capital (%)	8.76	8.81	11.51	10.9	8.9	8.33	5.58	7.1	8.81	9.02	9.8	7.21	6.32	4.86	4.18
Gross Margin (%)	60.84	61.43	67.61	68.89	66.98	65.54	64.81	64.87	65.87	64.58	63.34	61.74	60.36	59.39	58.95
EBITDA Margin (%)	39.58	37.75	37.92	37.52	34.85	34.11	27.59	29.36	34.2	35.55	38.53	35.09	31.69	29.61	30.31
Operating Margin (%)	25.56	23.34	26.47	25.19	21.33	20.35	15.77	15.33	19.97	21.94	23.32	19.66	18.45	15.94	14.93
Incremental Operating Margin (%)	31	11.4	47.55	19.94	- -	6.09	- -	10.43	90.4	40.61	40.11	- -	- -	- -	- -
Pretax Margin (%)	26.52	23.41	26.59	24.43	20.78	19.86	12.62	12.64	18.4	19.26	21.04	18.19	17.12	14.71	14.32
Profit Margin (%)	17.34	14.85	18.6	17	14.63	13.66	8.95	10.99	16.52	17.42	18.83	14.48	14.37	12.65	10.74
Net Income to Common Margin (%)	17.34	14.85	18.6	17	14.63	13.66	8.95	10.99	16.52	17.42	18.83	14.48	14.37	12.65	10.74
Effective Tax Rate (%)	34.6	36.57	30.05	30.4	29.61	31.23	29.1	13.03	10.02	7.45	8.59	19.25	16.3	13.99	24.96
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	9.27	9.06	11.8	11.98	10.6	10.11	6.76	9.1	13.96	14.09	14.84	11.78	12.23	10.66	9.17

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	- -	- -	- -	605	618	640	663	1,561	2,671	2,777	2,859	3,175	4,536	4,635	5,675
ST Debt	- -	- -	- -	- -	- -	- -	- -	687	139	155	176	196	223	1,408	337
LT Debt	- -	- -	- -	605	618	640	663	874	2,532	2,622	2,683	2,979	4,313	3,226	5,339
Total Debt/EBITDA	- -	- -	- -	0.82	0.81	0.8	0.97	1.96	2.7	2.44	2.14	2.5	3.75	3.92	4.45
Net Debt/EBITDA	-1.22	-0.39	-0.56	0.5	0.43	0.39	0.51	0.66	1.46	1.37	1.08	1.37	2.52	2.56	2.49
Total Debt/EBIT	- -	- -	- -	1.24	1.33	1.37	2.11	4.31	4.87	4.22	3.65	4.69	7.12	8.69	10.01
Net Debt/EBIT	-1.92	-0.64	-0.81	0.75	0.7	0.68	1.11	1.45	2.63	2.36	1.84	2.58	4.78	5.68	5.6
EBITDA to Interest Expense	- -	- -	- -	47.66	41.33	42.97	36.45	18.45	20.05	16.45	18.44	114.37	68.22	43.58	41.47
EBITDA-CapEx/Interest Expense	- -	- -	- -	34.26	24.51	33.26	22.96	13.41	12.76	9.01	13.89	92.62	42.36	29.18	24.96
EBIT to Interest Expense	- -	- -	- -	31.99	25.3	25.64	20.84	9.63	11.71	10.15	11.16	64.08	39.72	23.47	20.42
Interest Expense	- -	- -	- -	15	19	19	19	43	49	69	72	11	18	27	31
Common Equity/Total Assets	91.93	90.2	88.9	73.6	74.63	73.73	72.33	58.44	52.21	54.76	55.66	52.51	46.44	47.05	43.36
Long-Term Debt/Equity (%)	- -	- -	- -	20.54	19.8	19.85	19.72	27.38	69.22	61.68	59.23	68.31	93.82	66.14	107.26
Long-Term Debt/Capital (%)	- -	- -	- -	17.04	16.53	16.56	16.47	18.39	40	37.31	36.31	39.53	47.22	33.92	50.12
Long-Term Debt/Total Assets (%)	- -	- -	- -	15.12	14.78	14.64	14.26	16	36.14	33.77	32.97	35.87	43.57	31.12	46.51
Total Debt/Equity (%)	- -	- -	- -	20.54	19.8	19.85	19.72	48.89	73.03	65.32	63.11	72.81	98.67	95	114.02
Total Debt/Capital (%)	- -	- -	- -	17.04	16.53	16.56	16.47	32.84	42.21	39.51	38.69	42.13	49.67	48.72	53.28
Total Debt/Total Assets (%)	- -	- -	- -	15.12	14.78	14.64	14.26	28.57	38.13	35.77	35.13	38.23	45.82	44.7	49.44
Net Debt to Equity	-25.93	-8.61	-12.7	12.43	10.53	9.8	10.4	16.42	39.53	36.55	31.78	39.97	66.32	62.07	63.79
Net Debt/Capital (%)	-35.01	-9.42	-14.55	11.06	9.53	8.92	9.42	14.11	24.36	23.28	21.01	24.93	35.27	33.66	32.66
EBITDA	459	519	598	737	766	801	687	797	990	1,137	1,334	1,269	1,208	1,182	1,276
EBITDA-CapEx	325	352	410	530	454	620	432	579	630	623	1,005	1,028	750	791	768
Operating Income (Loss)	296	321	418	495	469	478	393	416	578	702	807	711	703	636	628

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	5.72	2.16	2.56	2.27	2.25	2.23	1.56	1.56	2.22	1.45	1.36	1.35	1.03	0.76	1.23
Current Ratio	7.56	3.59	3.91	3.78	3.77	3.5	2.95	2.09	3.22	2.54	2.43	2.41	2.16	1.23	2.36
Quick Ratio	7.14	3.23	3.59	3.26	3.4	3.22	2.57	1.96	3.01	2.32	2.22	2.18	1.9	1.11	2.05
CFO/Avg Current Liab	3.04	3.02	2.42	2.2	2.38	2.47	1.93	1.21	1.11	1.67	1.81	1.58	1.63	1.04	0.99
Common Equity/Total Assets	91.93	90.2	88.9	73.6	74.63	73.73	72.33	58.44	52.21	54.76	55.66	52.51	46.44	47.05	43.36
Long-Term Debt/Equity (%)	- -	- -	- -	20.54	19.8	19.85	19.72	27.38	69.22	61.68	59.23	68.31	93.82	66.14	107.26
Long-Term Debt/Capital (%)	- -	- -	- -	17.04	16.53	16.56	16.47	18.39	40	37.31	36.31	39.53	47.22	33.92	50.12
Long-Term Debt/Total Assets (%)	- -	- -	- -	15.12	14.78	14.64	14.26	16	36.14	33.77	32.97	35.87	43.57	31.12	46.51
Total Debt/Equity (%)	- -	- -	- -	20.54	19.8	19.85	19.72	48.89	73.03	65.32	63.11	72.81	98.67	95	114.02
Total Debt/Capital (%)	- -	- -	- -	17.04	16.53	16.56	16.47	32.84	42.21	39.51	38.69	42.13	49.67	48.72	53.28
Total Debt/Total Assets (%)	- -	- -	- -	15.12	14.78	14.64	14.26	28.57	38.13	35.77	35.13	38.23	45.82	44.7	49.44
CFO/Total Liabilities	235.81	207.95	171.79	62.3	74.8	75.89	62.26	44.42	31.6	34.59	38.92	32.33	25.43	27.67	23.36
CFO/CapEx	3.34	3.18	3	3.18	2.55	4.82	3.15	4.63	2.94	2.36	4.27	5.28	2.94	3.89	2.99
Altman's Z-Score	- -	17.15	15.86	7.33	6.4	7.31	6.52	4	3.8	4.3	4.82	3.98	3.68	3.24	2.83

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	7.3	9.62	9.9	9.87	9.05	8.96	8.57	8.26	7.89	7.35	7.1	7.29	7.58	7.79	7.74
Days Sales Outstanding	50.02	37.95	36.89	36.98	40.31	40.72	42.6	44.2	46.27	49.63	51.43	50.06	48.18	46.87	47.13
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	- -	7,299	8,375	11,356	9,434	11,629	11,150	10,089	14,022	17,428	19,175	13,236	17,970	14,376	12,801
- Cash & Cash Equivalents	559	202	334	239	289	324	313	1,036	394	353	537	542	489	518	930
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	- -	- -	605	618	640	663	1,561	2,671	2,777	2,859	3,175	4,536	4,635	5,675
Enterprise Value	- -	6,861	7,701	11,203	9,303	11,432	11,101	9,758	15,157	19,107	20,956	15,306	21,641	17,414	17,290
Total Capital	2,156	2,346	2,629	3,550	3,739	3,864	4,025	4,752	6,329	7,028	7,389	7,535	9,133	9,513	10,653
Total Debt/Capital (%)	- -	- -	- -	17.04	16.53	16.56	16.47	32.84	42.21	39.51	38.69	42.13	49.67	48.72	53.28
Total Debt / EV	- -	- -	- -	0.05	0.07	0.06	0.06	0.16	0.18	0.15	0.14	0.21	0.21	0.27	0.33
EV/Sales	- -	4.99	4.88	5.7	4.23	4.87	4.46	3.59	5.24	5.97	6.05	4.23	5.68	4.36	4.11
EV/EBITDA	- -	13.23	12.87	15.2	12.15	14.28	16.17	12.24	15.32	16.81	15.71	12.06	17.91	14.74	13.56
EV/EBIT	- -	21.82	18.6	22.88	19.96	24.51	35.32	26.92	27.61	29.01	26.76	22.63	33.96	32.65	30.5
EV/Cash Flow to Firm	- -	12.95	13.66	16.75	11.54	12.92	13.63	9.33	13.74	14.94	14.25	11.92	15.87	11.29	11.21
EV/Free Cash Flow to Firm	- -	18.89	20.48	24.27	18.8	16.25	19.82	11.78	20.4	24.99	18.35	14.68	23.9	15.12	16.72
Diluted Market Cap	- -	7,462	8,525	11,540	9,605	11,825	11,335	10,478	14,245	17,696	19,807	13,572	18,464	14,790	13,006
Diluted Enterprise Value	- -	7,024	7,851	11,386	9,473	11,628	11,286	10,147	15,379	19,375	21,588	15,642	22,136	17,828	17,495
EV per Share	- -	38.59	43.12	62.83	52.5	65.97	65.34	59.9	93.56	117.43	130.56	97.8	143.1	116.08	119.48
TTM Sales	1,159	1,374	1,578	1,964	2,197	2,348	2,489	2,714	2,894	3,198	3,461	3,617	3,812	3,991	4,208
TTM EBITDA	459	519	598	737	766	801	687	797	990	1,137	1,334	1,269	1,208	1,182	1,276
TTM Operating Income	296	321	418	495	469	478	393	416	578	702	807	711	703	636	628
TTM Cash Flow to Firm	446	530	564	669	806	885	814	1,046	1,103	1,279	1,471	1,284	1,363	1,542	1,542
TTM Free Cash Flow to Firm	313	363	376	462	495	704	560	828	743	765	1,142	1,042	905	1,152	1,034

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	- -	20.54	22.68	25.59	19.94	17.12	20.73	13.25	20.39	25.26	18.42	13.13	20.73	13.1	12.86
EV/EBIT	- -	21.82	18.6	22.88	19.96	24.51	35.32	26.92	27.61	29.01	26.76	22.63	33.96	32.65	30.5
Enterprise Value	- -	6,861	7,701	11,203	9,303	11,432	11,101	9,758	15,157	19,107	20,956	15,306	21,641	17,414	17,290
Low Price	- -	34.6	33.26	46.27	51.13	39.39	44.5	59.93	57.56	75.57	91.8	77.55	70.53	85.82	65.73
EV/Sales	- -	4.99	4.88	5.7	4.23	4.87	4.46	3.59	5.24	5.97	6.05	4.23	5.68	4.36	4.11
EV/EBITDA	- -	13.23	12.87	15.2	12.15	14.28	16.17	12.24	15.32	16.81	15.71	12.06	17.91	14.74	13.56
Price/Earnings	- -	35.8	28.47	34	29.55	36.6	50.54	34.73	29.46	31.24	29.82	25.7	33.09	28.73	28.46
Price/Earnings Average	- -	33.07	26.16	31.3	37.69	30.11	42.67	40.03	27.2	29.86	27.42	29.89	26.3	30.5	26.27
Price/Earnings High	- -	36.51	32.42	34.82	43.39	38.58	55.29	46.72	32	35.15	31.08	37.26	33.62	38.94	33.29
Price/Earnings Low	- -	30.17	20.2	24.7	28.38	21.48	34.27	33.6	19.59	22.04	22.92	23.56	19.64	25.73	21.14
Price/Book Value	- -	3.11	3.18	3.86	3.02	3.61	3.32	3.16	3.83	4.1	4.23	3.04	3.91	2.95	2.57
Price/Book Value Average	- -	2.87	2.93	3.55	3.86	2.97	2.8	3.64	3.54	3.92	3.89	3.53	3.11	3.13	2.37
Price/Book Value High	- -	3.17	3.63	3.95	4.44	3.8	3.63	4.25	4.16	4.61	4.41	4.4	3.97	3.99	3.01
Price/Book Value Low	- -	2.62	2.26	2.8	2.9	2.12	2.25	3.06	2.55	2.89	3.25	2.78	2.32	2.64	1.91
Price/Tangible Book Value	- -	4.75	4.67	6.45	5.2	6.3	6.71	6.57	7.47	7.44	9.31	11.46	14.84	14.38	11.07
Price/Tangible Book Value Average	- -	4.38	4.29	5.93	6.63	5.18	5.66	7.57	6.89	7.11	8.56	13.34	11.8	15.27	10.22
Price/Tangible Book Value High	- -	4.84	5.31	6.6	7.63	6.64	7.34	8.84	8.11	8.37	9.7	16.62	15.08	19.49	12.95
Price/Tangible Book Value Low	- -	4	3.31	4.68	4.99	3.7	4.55	6.36	4.96	5.25	7.15	10.51	8.81	12.88	8.23
Price/Sales	- -	5.32	5.3	5.78	4.32	5	4.52	3.82	4.87	5.44	5.61	3.72	4.75	3.63	3.06
Price/Sales Average	- -	4.91	4.87	5.32	5.51	4.11	3.82	4.4	4.49	5.2	5.16	4.33	3.78	3.86	2.82
Price/Sales High	- -	5.42	6.03	5.92	6.35	5.27	4.95	5.14	5.29	6.12	5.85	5.4	4.83	4.93	3.58
Price/Sales Low	- -	4.48	3.76	4.2	4.15	2.93	3.07	3.69	3.24	3.84	4.31	3.41	2.82	3.26	2.27
Price/Cash Flow	- -	13.78	14.82	17.25	11.97	13.46	14.06	10.28	13.31	14.32	13.84	10.56	13.44	9.55	8.47
Price/Cash Flow Average	- -	12.73	13.62	15.88	15.27	11.08	11.87	11.84	12.28	13.69	12.72	12.28	10.68	10.14	7.82
Price/Cash Flow High	- -	14.05	16.87	17.67	17.58	14.19	15.38	13.83	14.45	16.12	14.42	15.31	13.65	12.94	9.91
Price/Cash Flow Low	- -	11.61	10.51	12.53	11.5	7.9	9.53	9.94	8.85	10.11	10.63	9.68	7.98	8.55	6.29
Price/Free Cash Flow Average	- -	18.97	20.83	23.56	25.43	14.08	17.5	15.27	18.82	24.14	16.94	15.28	16.48	13.91	11.88
Price/Free Cash Flow High	- -	20.95	25.82	26.21	29.27	18.05	22.68	17.83	22.14	28.41	19.19	19.04	21.07	17.76	15.05
Price/Free Cash Flow Low	- -	17.31	16.08	18.59	19.15	10.05	14.05	12.82	13.56	17.82	14.15	12.04	12.31	11.74	9.56
EV/Sales Average	- -	4.59	4.45	5.25	5.42	3.99	3.76	4.16	4.87	5.73	5.61	4.83	4.71	4.59	3.87
EV/Sales High	- -	5.1	5.62	5.84	6.24	5.14	4.88	4.88	5.65	6.66	6.29	5.88	5.75	5.64	4.63
EV/Sales Low	- -	4.16	3.34	4.12	4.06	2.82	3.02	3.47	3.61	4.37	4.77	3.93	3.76	3.99	3.33
EV/EBITDA Average	- -	12.15	11.73	13.98	15.54	11.7	13.64	14.17	14.23	16.13	14.56	13.77	14.86	15.48	12.78
EV/EBITDA High	- -	13.51	14.81	15.57	17.92	15.06	17.69	16.62	16.54	18.72	16.32	16.76	18.15	19.06	15.26
EV/EBITDA Low	- -	11.02	8.8	10.99	11.66	8.28	10.94	11.83	10.57	12.29	12.38	11.19	11.87	13.46	10.98
EV/EBIT Average	- -	20.04	16.96	21.04	25.53	20.08	29.8	31.16	25.65	27.85	24.79	25.83	28.17	34.31	28.76
EV/EBIT High	- -	22.28	21.4	23.44	29.44	25.86	38.66	36.53	29.81	32.32	27.79	31.44	34.41	42.22	34.33
EV/EBIT Low	- -	18.17	12.72	16.54	19.15	14.21	23.9	26.02	19.05	21.22	21.09	21.01	22.5	29.83	24.69
Last Price	- -	41.05	46.89	63.69	53.24	67.1	65.63	61.93	86.56	107.11	119.46	84.58	118.82	95.83	88.46
High Price	- -	41.87	53.39	65.22	78.17	70.75	71.8	83.33	94	120.51	124.51	122.65	120.72	129.86	103.49
Enterprise Value Average	- -	6,303	7,021	10,301	11,902	9,369	9,365	11,297	14,079	18,337	19,415	17,468	17,955	18,300	16,306
Enterprise Value High	- -	7,006	8,861	11,475	13,721	12,063	12,149	13,243	16,363	21,287	21,766	21,263	21,929	22,520	19,466
Enterprise Value Low	- -	5,713	5,266	8,096	8,929	6,629	7,511	9,431	10,459	13,975	16,516	14,206	14,338	15,913	14,000

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	178	178	179	178	177	173	170	163	162	163	161	156	151	150	145
Diluted Weighted Avg Shares	188	182	182	181	180	176	173	169	165	165	166	160	155	154	147
Basic Weighted Avg Shares	184	178	178	178	178	175	172	167	163	162	163	159	153	151	145
Revenue per Share	6.3	7.72	8.85	11.02	12.32	13.42	14.51	16.22	17.78	19.68	21.28	22.73	24.99	26.36	28.94
EBITDA per Share	2.49	2.92	3.36	4.13	4.29	4.58	4	4.76	6.08	7	8.2	7.98	7.92	7.81	8.77
Operating Income per Share	1.61	1.8	2.34	2.77	2.63	2.73	2.29	2.49	3.55	4.32	4.96	4.47	4.61	4.2	4.32
Basic EPS, GAAP	1.09	1.15	1.65	1.87	1.8	1.83	1.3	1.78	2.94	3.43	4.01	3.29	3.59	3.34	3.11
Basic EPS from Cont Ops	1.09	1.15	1.65	1.87	1.8	1.83	1.3	1.78	2.94	3.43	4.01	3.29	3.59	3.34	3.11
Diluted EPS, GAAP	1.07	1.12	1.61	1.84	1.78	1.82	1.29	1.76	2.9	3.37	3.93	3.26	3.52	3.27	3.07
Diluted EPS from Cont Ops	1.07	1.12	1.61	1.84	1.78	1.82	1.29	1.76	2.9	3.37	3.93	3.26	3.52	3.27	3.07
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	2.43	2.98	3.16	3.69	4.45	4.98	4.67	6.03	6.5	7.48	8.63	8.01	8.84	10.03	10.45
Free Cash Flow per Basic Share	1.7	2.04	2.11	2.53	2.7	3.95	3.19	4.73	4.29	4.31	6.61	6.5	5.84	7.46	6.95
Cash & Equivalents per Share	4.78	2.46	3.77	4.25	4.23	4.83	4.19	11.61	9.49	6.75	6.72	7.06	5.72	10.64	8.2
Book Value per Share	12.15	13.19	14.72	16.52	17.61	18.61	19.79	19.59	22.58	26.13	28.22	27.86	30.4	32.52	34.4
Tangible Book Value per Share	9.34	8.65	10.05	9.88	10.24	10.65	9.79	9.43	11.59	14.39	12.84	7.38	8	6.66	7.99