Gartner, Inc. Financial Ratios — GGRA 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 (%)	74.23	67.93	54.73	70.34	- -	- -	0.63	13.35	26.08	26.29	108.6	269.78	194.28	122.93	86.86
Return on Assets (%)	10.27	11.06	10.74	9.97	8.62	8.54	0.07	1.82	3.49	3.69	10.77	10.98	11.66	15.32	8.78
Return on Capital (%)	36.63	38.7	35.24	33.91	30.37	28.66	- -	5.42	8.74	9.07	23.58	25.89	27.59	34.26	20.78
Return on Invested Capital (%)	35.67	37.84	34.43	33.25	29.23	27.31	- -	4.55	8.49	9.93	19.48	24.1	25.82	25.4	18.97
Gross Margin (%)	58.55	59.21	60.01	60.53	61.21	61.32	60.13	63.05	63.48	67.19	69.5	69.07	67.78	67.72	68.39
EBITDA Margin (%)	16.76	17.05	17.37	16.11	15.49	15.02	7.06	12.96	13.71	17.3	23.83	23.6	24.17	21.68	18.87
Operating Margin (%)	14.58	15.36	15.46	15.24	14.52	14.23	4.59	9.23	8.94	12.11	19.47	20.26	18.81	18.46	18.1
Incremental Operating Margin (%)	31.58	23.14	16.45	13.57	4.34	11.93	- -	32.35	4.68	- -	67.03	25.26	0.44	12.81	8.03
Pretax Margin (%)	13.77	14.58	14.93	13.59	12.58	11.8	-3.86	4.56	6.5	7.96	20.49	18.76	19.42	22.14	14.9
Profit Margin (%)	9.32	10.27	10.25	9.09	8.12	7.92	0.1	3.08	5.5	6.51	16.76	14.75	14.94	20	11.22
Net Income to Common Margin (%)	9.32	10.27	10.25	9.09	8.12	7.92	0.1	3.08	5.5	6.51	16.76	14.75	14.94	20	11.22
Effective Tax Rate (%)	32.29	29.58	31.39	33.1	35.48	32.88	- -	32.39	15.39	18.21	18.18	21.36	23.07	9.63	24.68
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	74.23	67.93	54.73	70.34	- -	- -	0.63	13.35	26.08	26.29	108.6	269.78	194.28	122.93	86.86

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	200	205	205	405	819	732	3,395	2,447	3,093	2,843	3,250	3,158	3,070	2,900	3,348
ST Debt	50	90	69	20	35	30	380	166	216	105	96	108	108	100	101
LT Debt	150	115	136	385	784	702	3,015	2,281	2,876	2,738	3,155	3,051	2,962	2,800	3,247
Total Debt/EBITDA	0.81	0.74	0.66	1.24	2.44	2	14.52	4.75	5.32	4.01	2.88	2.44	2.15	2.13	2.73
Net Debt/EBITDA	0.23	-0.34	-0.71	0.12	1.33	0.6	11.72	4.12	3.27	1.79	1.51	1.36	0.8	0.39	1.03
Total Debt/EBIT	0.93	0.83	0.74	1.42	2.84	2.4	-536.37	9.42	8.36	5.8	3.55	2.87	2.48	2.51	3.26
Net Debt/EBIT	0.27	-0.39	-0.79	0.14	1.55	0.72	-432.92	8.18	5.14	2.58	1.86	1.6	0.92	0.46	1.23
EBITDA to Interest Expense	21.94	27.81	29.84	26.47	14.86	13.32	1.83	4.06	5.66	6.13	9.52	10.24	10.76	10.37	9.79
EBITDA-CapEx/Interest Expense	18.2	23.34	26.32	23.34	12.82	11.51	0.96	3.06	4.21	5.41	9.01	9.38	9.98	9.59	8.87
EBIT to Interest Expense	19.09	25.05	26.55	25.04	13.93	12.62	1.19	2.89	3.69	4.29	7.78	8.79	8.37	8.83	9.38
Interest Expense	11	10	10	12	23	28	128	127	103	116	119	126	133	131	125
Common Equity/Total Assets	13.17	18.92	20.26	8.46	-6.11	2.57	13.5	13.72	13.12	14.9	5	3.12	8.69	15.93	3.96
Long-Term Debt/Equity (%)	82.52	37.5	37.71	238.88	- -	1,153.84	306.57	268.17	306.46	251.14	850.16	1,339.29	435.2	205.99	1,014.94
Long-Term Debt/Capital (%)	39.29	22.48	24.06	68	114.19	88.54	68.86	69.18	71.35	69.62	87.11	90.1	78.97	65.73	88.52
Long-Term Debt/Total Assets (%)	10.87	7.09	7.64	20.22	36.15	29.67	41.4	36.79	40.22	37.43	42.54	41.79	37.8	32.8	40.16
Total Debt/Equity (%)	110.02	66.85	56.74	251.29	-618.45	1,203.12	345.18	287.63	329.5	260.72	875.95	1,386.49	451.08	213.37	1,046.54
Total Debt/Capital (%)	52.39	40.06	36.2	71.53	119.29	92.33	77.54	74.2	76.72	72.28	89.75	93.27	81.85	68.09	91.28
Total Debt/Total Assets (%)	14.49	12.64	11.49	21.27	37.76	30.94	46.61	39.46	43.25	38.86	43.83	43.27	39.18	33.98	41.41
Net Debt to Equity	31.5	-30.93	-60.61	24.63	-336.75	361.64	278.6	249.82	202.73	116.12	459.84	774.11	167.39	38.76	393.6
Net Debt/Capital (%)	23.95	-44.78	-153.87	19.76	142.24	69	71.37	67.65	50.73	39.31	59.56	65.6	46.85	22.65	64.73
EBITDA	246	275	310	326	335	367	234	515	582	709	1,128	1,292	1,428	1,359	1,226
EBITDA-CapEx	204	231	273	287	289	317	123	388	433	625	1,068	1,184	1,325	1,257	1,111
Operating Income (Loss)	214	248	276	308	314	348	152	367	380	496	922	1,109	1,111	1,157	1,176

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	0.15	0.28	0.37	0.3	0.28	0.32	0.19	0.06	0.1	0.24	0.22	0.19	0.35	0.49	0.42
Current Ratio	0.77	0.87	0.94	0.9	0.86	0.92	0.92	0.69	0.71	0.79	0.78	0.77	0.91	1.06	1
Quick Ratio	0.61	0.71	0.79	0.75	0.72	0.77	0.61	0.54	0.56	0.66	0.63	0.63	0.77	0.91	0.84
CFO/Avg Current Liab	0.3	0.28	0.28	0.29	0.27	0.26	0.12	0.17	0.21	0.31	0.41	0.32	0.31	0.38	0.32
Common Equity/Total Assets	13.17	18.92	20.26	8.46	-6.11	2.57	13.5	13.72	13.12	14.9	5	3.12	8.69	15.93	3.96
Long-Term Debt/Equity (%)	82.52	37.5	37.71	238.88	- -	1,153.84	306.57	268.17	306.46	251.14	850.16	1,339.29	435.2	205.99	1,014.94
Long-Term Debt/Capital (%)	39.29	22.48	24.06	68	114.19	88.54	68.86	69.18	71.35	69.62	87.11	90.1	78.97	65.73	88.52
Long-Term Debt/Total Assets (%)	10.87	7.09	7.64	20.22	36.15	29.67	41.4	36.79	40.22	37.43	42.54	41.79	37.8	32.8	40.16
Total Debt/Equity (%)	110.02	66.85	56.74	251.29	-618.45	1,203.12	345.18	287.63	329.5	260.72	875.95	1,386.49	451.08	213.37	1,046.54
Total Debt/Capital (%)	52.39	40.06	36.2	71.53	119.29	92.33	77.54	74.2	76.72	72.28	89.75	93.27	81.85	68.09	91.28
Total Debt/Total Assets (%)	14.49	12.64	11.49	21.27	37.76	30.94	46.61	39.46	43.25	38.86	43.83	43.27	39.18	33.98	41.41
CFO/Total Liabilities	21.33	21.28	22.19	19.89	15.02	15.85	4.04	8.81	9.1	14.51	18.63	15.57	16.15	20.69	16.62
CFO/CapEx	6.09	6.31	8.65	9.01	7.49	7.33	2.3	3.71	3.79	10.77	21.94	10.19	11.21	14.6	11.21
Altman's Z-Score	- -	- -	- -	- -	- -	- -	3.02	4.25	3.54	3.66	5.34	5.85	6.56	6.72	5.34

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	- -	3.65	3.74	3.88	3.82	4	3.64	3.27	3.29	3.19	3.63	3.75	3.74	3.8	3.84
Days Sales Outstanding	- -	99.96	97.67	94.17	95.58	91.36	100.29	111.64	110.96	114.3	100.49	97.38	97.57	96.02	94.96
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	- -	- -	- -	- -	- -	- -	11,285	11,252	13,783	14,209	27,817	26,768	35,368	37,159	18,031
- Cash & Cash Equivalents	143	300	424	365	373	474	539	156	281	713	756	698	1,319	1,933	1,723
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	200	205	205	405	819	732	3,395	2,447	3,093	2,843	3,250	3,158	3,070	2,900	3,348
Enterprise Value	- -	- -	- -	- -	- -	- -	14,141	13,542	16,594	16,340	30,311	29,229	37,119	38,126	19,656
Total Capital	382	512	566	566	686	793	4,378	3,298	4,031	3,933	3,621	3,386	3,751	4,259	3,668
Total Debt/Capital (%)	52.39	40.06	36.2	71.53	119.29	92.33	77.54	74.2	76.72	72.28	89.75	93.27	81.85	68.09	91.28
Total Debt / EV	- -	- -	- -	- -	- -	- -	0.24	0.18	0.19	0.17	0.11	0.11	0.08	0.08	0.17
EV/Sales	- -	- -	- -	- -	- -	- -	4.27	3.41	3.91	3.99	6.4	5.34	6.28	6.08	3.03
EV/EBITDA	- -	- -	- -	- -	- -	- -	60.47	26.28	28.52	23.04	26.87	22.62	25.99	28.06	16.03
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	52.14	44.84	33.34	33.1	26.57	30.01	32.97	19.16
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	24.32	25.43	16.37	21.51	24.34	29.51	23.78	14.19
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	31.49	32.96	17.88	22.46	26.75	32.14	25.39	15.48
Diluted Market Cap	- -	- -	- -	- -	- -	- -	11,157	11,555	14,063	14,397	29,093	27,409	35,974	37,620	19,241
Diluted Enterprise Value	- -	- -	- -	- -	- -	- -	14,012	13,846	16,875	16,528	31,587	29,869	37,725	38,586	20,866
EV per Share	- -	- -	- -	- -	- -	- -	155.69	150.97	186.12	183.92	367.87	369.17	473.84	492.72	277.44
TTM Sales	1,469	1,616	1,784	2,021	2,163	2,445	3,311	3,975	4,245	4,099	4,734	5,476	5,907	6,267	6,497
TTM EBITDA	246	275	310	326	335	367	234	515	582	709	1,128	1,292	1,428	1,359	1,226
TTM Operating Income	214	248	276	308	314	348	152	367	380	496	922	1,109	1,111	1,157	1,176
TTM Cash Flow to Firm	263	287	323	355	360	384	- -	557	652	998	1,409	1,201	1,258	1,603	1,385
TTM Free Cash Flow to Firm	221	242	286	317	314	334	- -	430	503	914	1,350	1,093	1,155	1,502	1,270

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	- -	- -	- -	- -	- -	- -	77.61	33.56	33.77	17.57	23.23	27.59	34.18	27.2	16.37
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	52.14	44.84	33.34	33.1	26.57	30.01	32.97	19.16
Enterprise Value	- -	- -	- -	- -	- -	- -	14,141	13,542	16,594	16,340	30,311	29,229	37,119	38,126	19,656
Low Price	- -	- -	- -	- -	- -	- -	124.25	113.41	123.19	82.64	152.63	224.18	292.66	412.4	222.23
EV/Sales	- -	- -	- -	- -	- -	- -	4.27	3.41	3.91	3.99	6.4	5.34	6.28	6.08	3.03
EV/EBITDA	- -	- -	- -	- -	- -	- -	60.47	26.28	28.52	23.04	26.87	22.62	25.99	28.06	16.03
Price/Earnings	- -	- -	- -	- -	- -	- -	3,352.25	93.03	59.52	53.55	36.17	33.56	40.42	29.79	26.3
Price/Earnings Average	- -	- -	- -	- -	- -	- -	3,352.25	100.76	57.15	44.1	27.1	28.76	31.47	29.51	37.45
Price/Earnings High	- -	- -	- -	- -	- -	- -	3,352.25	119.14	66.01	55.21	38.72	35.44	42.67	34.82	60.19
Price/Earnings Low	- -	- -	- -	- -	- -	- -	3,352.25	84.11	47.43	27.67	16.35	22.25	26.2	25.59	22.96
Price/Book Value	- -	- -	- -	- -	- -	- -	11.47	13.23	14.68	13.03	74.97	117.51	51.96	27.34	56.36
Price/Book Value Average	- -	- -	- -	- -	- -	- -	11.47	14.32	14.1	10.73	56.17	100.72	40.46	27.08	80.25
Price/Book Value High	- -	- -	- -	- -	- -	- -	11.47	16.94	16.29	13.43	80.24	124.11	54.85	31.95	128.99
Price/Book Value Low	- -	- -	- -	- -	- -	- -	11.47	11.96	11.7	6.73	33.89	77.92	33.68	23.48	49.22
Price/Tangible Book Value	- -	- -	- -	- -	- -	- -	-3.42	-3.61	-4.71	-5.34	-8.44	-8.14	-12.82	-18.76	-6.54
Price/Tangible Book Value Average	- -	- -	- -	- -	- -	- -	-3.42	-3.91	-4.53	-4.4	-6.33	-6.98	-9.98	-18.58	-9.31
Price/Tangible Book Value High	- -	- -	- -	- -	- -	- -	-3.42	-4.63	-5.23	-5.5	-9.04	-8.6	-13.53	-21.93	-14.97
Price/Tangible Book Value Low	- -	- -	- -	- -	- -	- -	-3.42	-3.27	-3.76	-2.76	-3.82	-5.4	-8.31	-16.11	-5.71
Price/Sales	- -	- -	- -	- -	- -	- -	3.32	2.87	3.27	3.48	6.06	4.95	6.04	5.96	2.95
Price/Sales Average	- -	- -	- -	- -	- -	- -	3.32	3.1	3.14	2.87	4.54	4.24	4.7	5.9	4.2
Price/Sales High	- -	- -	- -	- -	- -	- -	3.32	3.67	3.63	3.59	6.49	5.23	6.37	6.97	6.76
Price/Sales Low	- -	- -	- -	- -	- -	- -	3.32	2.59	2.61	1.8	2.74	3.28	3.91	5.12	2.58
Price/Cash Flow	- -	- -	- -	- -	- -	- -	43.19	24.18	24.56	15.81	21.87	24.61	30.86	25.16	14.86
Price/Cash Flow Average	- -	- -	- -	- -	- -	- -	43.19	26.19	23.58	13.02	16.39	21.1	24.03	24.91	21.16
Price/Cash Flow High	- -	- -	- -	- -	- -	- -	43.19	30.97	27.23	16.3	23.41	25.99	32.58	29.4	34.01
Price/Cash Flow Low	- -	- -	- -	- -	- -	- -	43.19	21.86	19.57	8.17	9.89	16.32	20.01	21.6	12.98
Price/Free Cash Flow Average	- -	- -	- -	- -	- -	- -	77.61	36.35	32.43	14.47	17.4	23.65	26.61	26.93	23.31
Price/Free Cash Flow High	- -	- -	- -	- -	- -	- -	77.61	42.98	37.46	18.11	24.86	29.14	36.08	31.79	37.47
Price/Free Cash Flow Low	- -	- -	- -	- -	- -	- -	77.61	30.34	26.91	9.08	10.5	18.29	22.15	23.36	14.3
EV/Sales Average	- -	- -	- -	- -	- -	- -	4.27	3.64	3.78	3.37	4.93	4.64	4.96	6.03	4.2
EV/Sales High	- -	- -	- -	- -	- -	- -	4.27	4.2	4.26	4.09	6.82	5.61	6.62	7.08	6.6
EV/Sales Low	- -	- -	- -	- -	- -	- -	4.27	3.14	3.25	2.31	3.18	3.69	4.18	5.25	2.67
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	60.47	28.09	27.58	19.5	20.68	19.66	20.51	27.8	22.27
EV/EBITDA High	- -	- -	- -	- -	- -	- -	60.47	32.41	31.1	23.66	28.6	23.79	27.37	32.68	34.98
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	60.47	24.19	23.71	13.36	13.36	15.64	17.28	24.2	14.17
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	55.74	43.36	28.22	25.48	23.09	23.68	32.66	26.61
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	64.3	48.9	34.23	35.24	27.94	31.6	38.4	41.82
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	47.99	37.28	19.33	16.46	18.37	19.95	28.43	16.93
Last Price	- -	- -	- -	- -	- -	- -	124.25	125.43	154.59	159.94	337.6	338.1	451.48	480.22	254.49
High Price	- -	- -	- -	- -	- -	- -	124.25	160.63	171.45	164.88	361.36	357.09	476.58	561.26	582.43
Enterprise Value Average	- -	- -	- -	- -	- -	- -	14,141	14,477	16,046	13,831	23,335	25,405	29,287	37,767	27,299
Enterprise Value High	- -	- -	- -	- -	- -	- -	14,141	16,699	18,098	16,778	32,269	30,732	39,086	44,397	42,890
Enterprise Value Low	- -	- -	- -	- -	- -	- -	14,141	12,463	13,795	9,472	15,070	20,210	24,677	32,878	17,370

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	93	93	92	88	82	83	91	90	89	89	82	79	78	77	71
Diluted Weighted Avg Shares	99	96	95	91	85	84	90	92	91	90	86	81	80	78	76
Basic Weighted Avg Shares	96	93	93	89	84	83	88	91	90	89	85	80	79	78	75
Revenue per Share	15.29	17.29	19.18	22.63	25.8	29.61	37.43	43.77	47.27	45.9	55.68	68.3	74.77	80.57	86.22
EBITDA per Share	2.56	2.95	3.33	3.64	4	4.45	2.64	5.67	6.48	7.94	13.27	16.11	18.07	17.47	16.27
Operating Income per Share	2.23	2.66	2.97	3.45	3.75	4.21	1.72	4.04	4.23	5.56	10.84	13.83	14.06	14.88	15.6
Basic EPS, GAAP	1.43	1.78	1.97	2.06	2.09	2.34	0.04	1.35	2.6	2.99	9.33	10.08	11.17	16.12	9.68
Basic EPS from Cont Ops	1.43	1.78	1.97	2.06	2.09	2.34	0.04	1.35	2.6	2.99	9.33	10.08	11.17	16.12	9.68
Diluted EPS, GAAP	1.39	1.73	1.93	2.03	2.06	2.31	0.04	1.33	2.56	2.96	9.21	9.96	11.08	16	9.65
Diluted EPS from Cont Ops	1.39	1.73	1.93	2.03	2.06	2.31	0.04	1.33	2.56	2.96	9.21	9.96	11.08	16	9.65
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	2.66	2.99	3.39	3.88	4.12	4.43	2.88	5.19	6.3	10.11	15.44	13.74	14.63	19.09	17.12
Free Cash Flow per Basic Share	2.22	2.52	3	3.45	3.57	3.82	1.62	3.79	4.64	9.17	14.73	12.39	13.32	17.78	15.6
Cash & Equivalents per Share	1.53	3.21	4.61	4.17	4.53	5.74	5.93	1.74	3.15	8.02	9.18	8.82	16.84	24.98	24.31
Book Value per Share	1.95	3.28	3.93	1.84	-1.61	0.74	10.83	9.48	10.53	12.27	4.5	2.88	8.69	17.56	4.52
Tangible Book Value per Share	-3.58	-2.41	-1.78	-5.21	-11.47	-9.13	-36.29	-34.73	-32.8	-29.96	-39.99	-41.52	-35.21	-25.6	-38.92