A	B	C	D	E	F	G	H	I	J	K	L	M	N	O	P	Q	R	S	T	U	V	W	X	Y	Z	AA	AB	AC	AD	AE	AF	AG	AH	AI	AJ	AK	AL	AM	AN	AO	AP	AQ	AR	AS	AT	AU	AV	AW	AX	AY	AZ	BA	BB	BC	BD	BE	BF	BG	BH	BI	BJ	BK	BL	BM	BN	BO	BP	BQ	BR	BS	BT	BU	BV	BW	BX	BY	BZ	CA	CB	CC	CD	CE	CF	CG	CH	CI	CJ	CK	CL	CM	CN	CO	CP	CQ	CR	CS	CT	CU	CV	CW	CX	CY	CZ	DA	DB	DC	DD	DE	DF	DG	DH	DI	DJ	DK	DL	DM	DN	DO	DP	DQ	DR	DS	DT	DU	DV	DW	DX	DY	DZ	EA	EB	EC	ED	EE	EF	EG	EH	EI	EJ	EK	EL	EM	EN	EO	EP	EQ	ER	ES	ET	EU	EV	EW	EX	EY	EZ	FA	FB	FC	FD	FE	FF	FG	FH	FI	FJ	FK	FL	FM
1	Main
2			Q105	Q205	Q305	Q405	Q106	Q206	Q306	Q406	Q107	Q207	Q307	Q407	Q108	Q208	Q308	Q408	Q109	Q209	Q309	Q409	Q110	Q210	Q310	Q410	Q111	Q211	Q311	Q411	Q112	Q212	Q312	Q412	Q113	Q213	Q313	Q413	Q114	Q214	Q314	Q414	Q115	Q215	Q315	Q415	Q116	Q216	Q316	Q416	Q117	Q217	Q317	Q417	Q118	Q218	Q318	Q418	Q119	Q219	Q319	Q419	Q120	Q220	Q320	Q420	Q121	Q221	Q321	Q421	Q122	Q222	Q322	Q422	Q123	Q223	Q323	Q423				2004	2005	2006	2007	2008	2009	2010	2011	2012	2013	2014	2015	2016	2017	2018	2019	2020
3		Remodulin	21.465	28.456	31.352	28.27	31.304	38.53	38.817	44.147	38.15	49.177	56.661	56.899	59.153	65.497	72.149	73.137	76.858	81.009	87.4	86.415	95.769	96.367	109.584	101.879	100	104.894	104.894	104.894																																		119	124.5	127.9	130.2	139.8	125.4	118.3	131.7	132	114	122.5	121.4	130.68	112.86	121.275				66.05	109.191	152.478	200.887	269.93600000000004	331.682	403.598	414.682	414.682	414.682	414.682	414.682	414.682	331.7456	265.39648000000005	212.31718400000005	169.85374720000004
4		Tyvaso																			5.113	15.155	24.884	29.483	48.717	48.714	50	61.809	52	52																																	102.9	119.2	129.5	131.7	123	153.8	164.2	166.5	172	201	257.7	242.3	238.4	221.10000000000002	283.47	266.53000000000003									20.268	151.797	215.809	291.34215	300	325	325	325	162.5	81.25	40.625	20.3125
5		Adcirca																			1.514	4.275	4.979	8.589	9.935	12.804	14	16.843	16	17																																		19.4	13.8	21.6	9.6	23.6	14.6	8.1	9.8	10.4	10.7	10.4	7.3	6.3	5.3	4.3									5.789000000000001	36.307	63.843	70.22730000000001	77.25003000000002	84.97503300000004	42.48751650000002	21.24375825000001	10.621879125000005	5.310939562500002	2.655469781250001	1.3277348906250006
6		Orenitram																																																														75.4	74.7	74	72.4	76.2	85.2	72.3	82.8	79	87.5	75.8	88.2	82.95	91.875	79.59
7		Unituxin																																																														29	37.6	29.7	43.9	53.1	55.3	50	55.6	44.5	46.1	36.7	49.1	44.5	46.1	36.7
8		Telemedicine	1.38	1.385	1.484	1.371	1.749	1.563	1.511	1.679	1.886	1.839	1.718	2.172	2.227	2.393	2.324	2.37	2.53	2.648	2.904	2.795	2.966	2.77	2.408	2.787	3	0.205	3	3																																		0	0	0	0	0	0	0	0	0	0	0	0							5.346	5.773	6.597	7.615	9.314	10.877	10.932	9.205
9		Other	0.229	0.151	0.109		0.111	0.152	0.069		0.133	0.148	0.666	0.827	0.667	0.666	0.559	0.35500000000000004	0.342	0.323	0.284	0.283	0.282	0.282	0.339	0.293	0	0	0	0																																		0	0	0	0	0	0	0	10	0	0	3.8	2.5	2.5	2.5	2.5				2.195	0.689	0.557	1.774	2.2470000000000003	1.232	1.197	0
10		Distr. Fee	0.133	0.065	0.065							0.667																																																				0	0	0	0	0	0	0	0	0	0	0	0								0.262
11		Total Revenue	23.206999999999997	30.057000000000002	33.01	29.641	33.163999999999994	40.245000000000005	40.397000000000006	45.826	40.169000000000004	51.831	59.045	59.897999999999996	62.047	68.556	75.032	75.86200000000001	79.73	83.97999999999999	97.215	108.92300000000002	128.88000000000002	137.49100000000004	170.98299999999998	166.47700000000003	167	183.751	175.894	176.894																																		362	380.1	384.90000000000003	379.1	446.50000000000006	444.70000000000005	415.20000000000005	461.90000000000003	466.9	516	491.5	506.90000000000003	488.03000000000003	542.105	510.89500000000004				73.591	115.91499999999999	159.632	210.276	281.49700000000007	369.84800000000007	603.831	703.539	776.25145	791.93203	824.6570330000001	782.1695165	760.9257582500001	504.86747912500005	351.95741956250004	255.59765378125005	191.49398209062505
12		COGS	2.555	3.175	3.432	3.153	3.8770000000000002	4.244	4.154	4.753	4.396	5.3420000000000005	6.1659999999999995	6.357	6.886	7.332	7.7410000000000005	8.106	8.986	7.680999999999999	12.755	13.486	14.886000000000001	16.684	21.722	18.536	20.039999999999992	22.050119999999993	21.107280000000003	21.227280000000007																																		25.9	24	34.8	23	37.2	27.7	34.6	25.9	29.7	37.2	58.8	52.3	39.04239999999999	43.36839999999995	40.8716				8.25	12.315	17.028	22.261	30.065000000000055	42.908000000000015	73.46499999999999	84.42468	93.15017399999999	95.0318436	98.95884395999997	93.86034198000004	91.31109099000003	60.58409749499998	42.23489034750003
13		Gross Profit	20.651999999999997	26.882	29.578	26.488	29.286999999999995	36.001000000000005	36.24300000000001	41.073	35.773	46.489000000000004	52.879000000000005	53.541	55.160999999999994	61.224	67.291	67.75600000000001	70.744	76.29899999999999	84.46000000000001	95.43700000000001	113.99400000000003	120.80700000000004	149.26099999999997	147.94100000000003	146.96	161.70088	154.78672	155.66672																																		336.1	356.1	350.1	356.1	409.30000000000007	417.00000000000006	380.6	436.00000000000006	437.2	478.8	432.7	454.6	448.98760000000004	498.73660000000007	470.02340000000004				65.341	103.6	142.604	188.01500000000001	251.43200000000002	326.94000000000005	530.366	619.11432	683.101276	696.9001864	725.6981890400001	688.3091745199999	669.61466726	444.28338163000006	309.722529215
14		SG&A	5.34	7.025	5.62	6.67	12.103000000000002	11.871	12.891	19.187	15.164	20.474	19.163	44.226	19.331	18.759999999999998	30.018	21.865	29.218	24.009000000000004	41.172	56.577	46.877	31.036	46.689	74.998	60	41.34	65	70																																		105.9	66.3	85.99999999999999	117.2	112.8	109.1	92.4	79	141.5	98.4	112.29999999999998	87.3	141.5	98.4	112.29999999999998				21.529	24.655	56.052	99.027	89.97399999999999	150.976	199.6	236.34	186.34	186.34	161.34	136.34	111.34	86.34	61.34
15		R&D	8.473	8.694	9.423	9.463	14.7	12.614	11.919	18.337	17.101	17.97	19.559	17.71	21.076	15.827999999999998	19.213	26.751000000000005	20.959	19.713	31.551	41.032	34.871	28.944	40.691	62.255	50	53	55	60																																		89.7	68.7	126.1	79.79999999999998	74.3	79.2	82.9	69	93.9	66.1	93.9	82.9							30.602	36.052	57.57	72.34	82.868	113.255	166.761	218
16		SBC																		34.295				-0.5800000000000001																																								0	0	0	0	0	0	0
17		Operating Expenses	13.813	15.719000000000001	15.043	16.133	26.803	24.485	24.810000000000002	37.524	32.265	38.444	38.722	61.936	40.407	34.587999999999994	49.231	48.616	50.177	43.72200000000001	72.723	97.609	81.748	59.980000000000004	87.38	137.25300000000001	110	94.34	120	130																																		195.60000000000002	135	212.09999999999997	197	187.1	188.3	175.3	148	235.4	164.5	206.2	170.2	141.5	98.4	112.29999999999998				52.131	60.707	113.622	171.36700000000002	172.84199999999998	264.231	366.361	454.34000000000003	186.34	186.34	161.34	136.34	111.34	86.34	61.34
18		Operating Income	6.838999999999997	11.163	14.535	10.355	2.4839999999999947	11.516000000000005	11.433000000000007	3.5489999999999995	3.5080000000000027	8.045000000000002	14.157000000000004	-8.395000000000003	14.753999999999998	26.636000000000003	18.059999999999995	19.140000000000015	20.567	32.576999999999984	11.737000000000009	-2.171999999999983	32.24600000000002	60.82700000000004	61.88099999999997	10.688000000000017	36.96000000000001	67.36088000000001	34.78672	25.666719999999998																																		140.5	221.10000000000002	138.00000000000006	159.10000000000002	222.20000000000007	228.70000000000005	205.3	288.00000000000006	201.79999999999998	314.3	226.5	284.40000000000003	307.48760000000004	400.3366000000001	357.7234000000001				13.209999999999994	42.892999999999994	28.982000000000014	16.647999999999996	78.59000000000003	62.70900000000006	164.005	164.77432	496.76127599999995	510.5601864	564.3581890400001	551.9691745199999	558.27466726	357.9433816300001	248.382529215
19		Other	0.822	1.018	1.228	1.561	1.701	0.8670000000000001	2.667	4.241	3.279	0.8670000000000001	2.858	3.277	3.203	3.578	1.819	1.158	-0.571	1.8260000000000003	-2.246	-2.654	-3.5650000000000004	-3.9080000000000004	-4.147	-6.183																																						1.6000000000000005	1.5	0.20000000000000018	0.1	-0.7000000000000002	-0.7999999999999998	-0.5	-0.40000000000000036	0.5999999999999996	-1.799999999999999	6.4	14.999999999999998							2.24	4.629	10.926	10.280999999999999			-16.166	0	27.544615400000005	44.5845568705	62.62676102679125	83.00377190396196	103.64039266274072	125.1526321102298	140.85325255678728
20		Pretax	7.660999999999997	12.181000000000001	15.763	11.916	4.184999999999995	12.383000000000006	14.100000000000007	7.789999999999999	6.787000000000003	8.912000000000003	17.015000000000004	-5.118000000000003	17.956999999999997	30.214000000000002	19.878999999999994	20.298000000000016	19.996	34.402999999999984	9.491000000000009	-4.825999999999983	28.681000000000022	56.91900000000004	57.73399999999997	4.505000000000017	36.96000000000001	67.36088000000001	34.78672	25.666719999999998																																		142.1	222.60000000000002	138.20000000000005	159.20000000000002	221.50000000000009	227.90000000000003	204.8	287.6000000000001	202.39999999999998	312.5	232.9	299.40000000000003	307.48760000000004	400.3366000000001	357.7234000000001				15.449999999999994	47.52199999999999	39.908000000000015	26.928999999999995	78.59000000000003	62.70900000000006	147.839	164.77432	524.3058914	555.1447432705	626.9849500667913	634.9729464239618	661.9150599227407	483.09601374022986	389.2357817717873
21		Taxes				-17.494	1.878	6.161	5.622	-47.718	1.445	3.106	2.167	-7.104	6.554	8.237	7.256	7.104300000000005	6.799	1.936	-2.891	1.403	9.752	19.212	17.998	-5.039	12.936000000000002	23.576308	12.175352	8.983351999999998																																		26.8	47.8	15.6	4.2	43.9	41.7	28.3	68.8	34.6	73.2	46.7	51	61.49752000000001	80.06732000000002	71.54468000000001					-17.494	-34.057	-0.3860000000000001	29.151300000000006	21.94815000000002	41.923	57.671012000000005	183.50706198999998	194.300660144675	219.44473252337693	222.24053124838665	231.67027097295923	169.08360480908044	136.23252362012553
22		Net	7.660999999999997	12.181000000000001	15.763	29.41	2.306999999999995	6.222000000000007	8.478000000000007	55.508	8.232000000000003	5.806000000000003	14.848000000000004	1.985999999999997	11.402999999999997	21.977000000000004	12.622999999999994	13.19370000000001	13.197	32.466999999999985	12.382000000000009	-6.228999999999983	18.929000000000023	37.707000000000036	39.735999999999976	9.544000000000016	24.024000000000008	43.78457200000001	22.611368000000002	16.683368																																		115.3	174.8	122.60000000000005	155.00000000000003	177.60000000000008	186.20000000000005	176.5	218.80000000000007	167.79999999999998	239.3	186.2	248.40000000000003	245.99008000000003	320.2692800000001	286.17872000000006				15.449999999999994	65.01599999999999	73.96500000000002	27.314999999999994	49.438700000000026	40.76085000000004	105.916	107.10330799999998	340.79882940999994	360.844083125825	407.5402175434143	412.73241517557517	430.24478894978154	314.0124089311494	251.20992714491956	200.96794171593567	160.77435337274855	128.61948269819885	102.89558615855908	82.31646892684728	65.85317514147782	52.682540113182256	42.14603209054581	33.71682567243665	26.97346053794932	21.57876843035946	17.26301474428757	13.810411795430056	11.048329436344046	8.838663549075237	7.07093083926019	5.656744671408152	4.525395737126522	3.620316589701218	2.8962532717609744	2.3170026174087797	1.853602093927024	1.4828816751416192	1.1863053401132955	0.9490442720906365	0.7592354176725092	0.6073883341380074	0.48591066731040594	0.3887285338483248	0.3109828270786599	0.24878626166292792	0.19902900933034234	0.15922320746427387	0.1273785659714191	0.10190285277713529	0.08152228222170824	0.0652178257773666	0.05217426062189328	0.041739408497514625	0.0333915267980117	0.026713221438409363	0.02137057715072749	0.017096461720581994	0.013677169376465596	0.010941735501172478	0.008753388400937983	0.007002710720750387	0.00560216857660031	0.004481734861280249	0.003585387889024199	0.0028683103112193595	0.0022946482489754876	0.0018357185991803903	0.0014685748793443123	0.00117485990347545	0.00093988792278036	0.000751910338224288	0.0006015282705794304	0.0004812226164635444	0.00038497809317083553	0.00030798247453666847	0.0002463859796293348	0.00019710878370346786	0.0001576870269627743	0.00012614962157021944	0.00010091969725617555	0.00008073575780494045	0.00006458860624395236	0.000051670884995161896	0.00004133670799612952	0.00003306936639690362	0.000026455493117522896	0.00002116439449401832
23		EPS	0.3122096340370037	0.48729847581709806	0.6131554379959546	1.1383781691503774	0.0900855168104961	0.2455018939393942	0.34024962876750836	2.4245653883113483	0.38642444726094927	0.2636693914623071	0.6615871318451189	0.08363513854965035	0.4736251869081241	0.903362380795791	0.49536928027627325	0.5560627133645218	0.48604154390100174	1.2255860480918042	0.21476766170017186	-0.11551014353002231	0.34561522028884994	0.6727746355737156	0.7028442054620061	0.16881279184944134	0.42493278618933084	0.774454719117023	0.3999463704542239	0.2950928258101033																																		2.596846846846847	3.9192825112107625	2.7184035476718416	3.340517241379311	3.754756871035943	3.9117647058823537	3.692468619246862	4.58700209643606	3.488565488565488	4.9137577002053385	3.769230769230769	5.008064516129033	4.959477419354839	6.457041935483873	5.769732258064517				0.6616418997045093	2.579385860509402	3.0642555306984844	1.2206184645634102	2.025906385419976	0.986814104659187	1.886573331908375	1.8944267015706804	6.027996841127775	6.382554180094542	7.208508163708333	7.300346950183514	7.610103101559742	5.554202789924108	4.443362231939288
24		Shares	24.538	24.997	25.708	25.835	25.609	25.344	24.917	22.894	21.303	22.02	22.443	23.746	24.076	24.328	25.482	23.727	27.152	26.491	57.653	53.926	54.769	56.047	56.536	56.536	56.536	56.536	56.536	56.536																																		44.4	44.6	45.1	46.4	47.3	47.6	47.8	47.7	48.1	48.7	49.4	49.6	49.6	49.6	49.6				23.351	25.206	24.138	22.378	24.40325	41.305499999999995	56.142	56.536	56.536	56.536	56.536	56.536	56.536	56.536	56.536
25		Consensus											0.33	0.41																																																																							1.48	2.07
26
27		Revenue y/y					0.4290515792648768	0.3389559836311009	0.22378067252347789	0.5460342093721535	0.21122301290556056	0.2878866939992546	0.46161843701264926	0.3070745864792912	0.5446488585725309	0.32268333622735423	0.270759590143111	0.2665197502420784	0.2849936338582044	0.22498395472314603	0.2956471905320397	0.4358044870949882	0.6164555374388563	0.6371874255775192	0.7588129403898571	0.5283916160957742																																										0.23342541436464104	0.16995527492765072	0.07872174590802805	0.21841202848852537	0.045688689809630256	0.16033280863503463	0.183766859344894	0.09742368478025543	0.04525594345684314	0.05059108527131784	0.039460834181078486					0.5751246755717412	0.3771470474054266	0.31725468577728777	0.338702467233541	0.31386124896535295	0.6326463844606429	0.16512567258057298	0.103352408324201	0.020200387387360186	0.041322994600938134	-0.051521438367457706	-0.02716004370134506	-0.33650888585226835						ROIC	0.05
28		Earnings y/y																																																																		0.5403295750216832	0.06521739130434812	0.4396411092985313	0.4116129032258067	-0.05518018018018067	0.28517722878625107	0.05495750708215286	0.13528336380255923	0.465971871275328	0.338358880066862	0.5369426423200863					2.898462086003564	0.18797872687932204	-0.601659048230493	0.6597376200962195	-0.5129024165375649	0.9117818877953059	0.004162769360447349	2.1819636178744353	0.05881843476554183	0.12940806459422127	0.012740331895238599	0.04243033289923859	-0.2701540681116742	-0.19999999999999984					Mat	-0.2
29		Remodulin y/y %					0.4583740973678081	0.35402024177677816	0.23810283235519258	0.5616200919702865	0.2186940966010733	0.2763301323643914	0.45969549424221356	0.2888531497043967	0.5505373525557011	0.33186245602619113	0.2733449815569793	0.28538287140371543	0.2993085726843947	0.23683527489808687	0.21138200113653705	0.1815496944091226	0.2460511592807515	0.18958387339678318	0.2538215102974828	0.17895041370132492																																										0.1747899159663866	0.0072289156626506035	-0.07505863956215797	0.011520737327188835	-0.05579399141630914	-0.09090909090909094	0.035502958579881616	-0.07820804859529218	-0.009999999999999898	-0.010000000000000009	-0.010000000000000009					0.6531566994700986	0.39643377201417707	0.3174818662364407	0.34372059914280184	0.22874310947780208	0.21682213686603435	0	0	-0.1	-0.15	-0.2	-0.2	-0.2	-0.2	-0.2	-0.2			Dis	0.09
30		Tyvaso y/y %																																																																		0.2902684563758391	0.2679536679536678	0.2642369020501141	0.39837398373983746	0.306892067620286	0.5694275274056029	0.45525525525525534	0.38604651162790704	0.10000000000000009	0.10000000000000009	0.10000000000000009
31		Viveta y/y %																																																																																					0.35	0.35	0.4216947634011212	0.35	0.35	0.35	-0.15								PV	2313.9401153877834
32		Remodulin q/q %		0.32569298858607043	0.10177115546809112	-0.09830313855575401	0.10732224973470106	0.23083312036800407	0.007448741240591694	0.13731097199680553	-0.13584162004213196	0.2890432503276541	0.15218496451593233	0.0042004200420042714	0.039614052971054026	0.10724730782885072	0.10156190359863815	0.013693883491108672	0.05087712101945674	0.05400869135288455	0.07889246873804145	-0.01127002288329515	0.1082450963374415	0.006244191753072448	0.13715275976215913	-0.07031135932252885																																																																												49.39404733361051
33		Gross Margin	0.8899039083035291	0.8943673686662009	0.8960315056043624	0.8936270706116528	0.8830961283319262	0.894545906323767	0.8971705819739091	0.8962815868720814	0.8905623739699768	0.8969342671374274	0.8955711745279025	0.8938695782830812	0.8890196141634567	0.8930509364607037	0.896830685574155	0.8931480846800771	0.8872946193402734	0.9085377470826388	0.8687959677004577	0.876187765669326	0.8844972067039106	0.8786538755263982	0.8729581303404431	0.888657291998294	0.88	0.88	0.88	0.88																																				0.9095869056897895	0.9393299920865207	0.9166853303471445	0.9377108162806387	0.9166666666666666	0.9439272569820308	0.9363889483829514	0.9279069767441861	0.8803662258392675	0.8968238311304004	0.92	0.92	0.92				0.8878939000693019	0.8937583574170729	0.893329658213892	0.8941343757727939	0.8931960198510107	0.85	0.85	0.88	0.88	0.88	0.88	0.88	0.88	0.88	0.88
34		SG&A %	0.2301029861679666	0.23372259373856338	0.17025143895789155	0.22502614621638947	0.36494391508865043	0.2949683190458442	0.3191078545436542	0.41869244533670846	0.37750504120092604	0.39501456657212863	0.32454907274112965	0.7383552038465392	0.3115541444388931	0.2736449034366065	0.4000693037637275	0.2882207165642877	0.3664618086040386	0.2858894974994047	0.4235148896775189	0.5194219769929215	0.363725946617008	0.2257311387654464	0.2730622342572069	0.45050066976218933																																																								0.29254936065551496	0.2126989604451538	0.3511326049914804	0.4709381955144667	0.3196268521511773	0.4	0.4	0.3359302042957107
35		R&D%	0.3651053561425433	0.28925042419403135	0.285458951832778	0.31925373637866467	0.4432517187311543	0.31343023978133927	0.29504666188083273	0.40014402304368696	0.42572630635564734	0.34670371013486134	0.33125582183080704	0.29566930448429	0.3396779860428385	0.23087694731314543	0.2560640793261542	0.35262713875194435	0.2628747021196538	0.23473446058585382	0.32454868075914206	0.3767064807249157	0.27056952203600243	0.210515597384556	0.237982723428645	0.373955561428906																																																								0.415838893342936	0.3110210067722038	0.3606419765460559	0.34402404458901636	0.29438324387116016	0.35	0.35	0.30986199770019857
36		Tax Rate	0	0	0	-1.4681101040617657	0.44874551971326215	0.4975369458128076	0.39872340425531894	-6.125545571245187	0.2129070281420362	0.34851885098743257	0.1273582133411695	1.3880422039859313	0.3649830149802306	0.2726219633282584	0.3650083002163088	0.35	0.3400180036007202	0.05627416213702296	-0.3046043620271834	-0.2907169498549534	0.3400160384923815	0.33753228271754576	0.31174004919111803	-1.1185349611542688	0.35	0.35	0.35	0.35																																																				0	-0.36812423719540427	-0.853387791921419	-0.014333989379479379	0.37092887135767905	0.35	0.35	0.35000000000000003	0.35	0.35	0.35	0.35	0.35	0.35	0.35
37
38		Net Cash																	156.075	183.986	188.27100000000004	197.824	270.03999999999996	326.96899999999994	434.245	443.78900000000004																																													3026.7999999999997																197.824	443.78900000000004	550.8923080000001	891.69113741	1252.535220535825	1660.0754380792391	2072.8078532548143	2503.052642204596	2817.0650511357453	3068.274978280665
39		CIC																		27.911	4.285000000000053	9.552999999999969	72.21599999999995	56.928999999999974	107.27600000000007	9.54400000000004
40
41		Cash																	365.31	396.832	404.79600000000005	418.096	494.13	554.948	666.177	765.054																																													3826.7999999999997																	765.054
42		A/R																	49.41	34.368	45.645	50.626	59.815	83.514	75.569	73.707																																													170.5																	73.707
43		OCA																	2.597	3.03	3.323	2.638	3.695	2.985	8.285	6.84																																													60.2																	6.84
44		Prepaids																	9.989	9.188	8.137	8.199	8.647	9.392	7.692	8.752																																													0																	8.752
45		Inventories																	15.106	16.504	24.814	26.36	25.819	30.243	33.422	35.52																																													88.2																	35.52
46		Taxes																	4.466	4.903	4.736	7.192	7.399	10.683	11.777	12.585																																													271.8																	12.585
47		Goodwill																	7.8	7.762	19.416	18.418	17.354	16.083	16.667	9.861																																													44.6																	9.861
48		PP&E																	255.592	283.006	299.26	303.859	304.642	302.544	303.188	306.044																																													784.4																	306.044
49		Taxes																	170.956	174.427	178.007	200.969	191.567	169.478	151.872	202.135																																													0																	202.135
50		OCA																	21.587	21.651	16.593	15.187	13.635	7.805	8.135	11.137																																													113.3																	11.137
51		Assets																	902.813	951.6709999999999	1004.727	1051.5439999999999	1126.703	1187.6750000000002	1282.784	1431.6349999999998																																													5359.8																	1431.6349999999998
52
53		A/P																	10.512	19.696	17.688	18.75	6.55	9.349	11.296	16.146																																													166.4																	16.146
54		A/E																	25.641	24.113	27	29.764	32.635	41.889	45.542	50.28																																													0																	50.28
55		Stock																																																																					65.4
56		Debt																	209.235	212.846	216.525	220.272	224.09	227.979	231.932	235.968																																													800																	235.968
57		Lease																	29.524	29.789	30.057	30.327	30.6	30.875	31.152	68.929																																													0																	68.929
58		Other																	39.737	49.365	63.018	88.54	93.69800000000001	84.4	111.24900000000001	176.42600000000002																																													151.7																	176.42600000000002
59		Liabilities																	314.64900000000006	335.80899999999997	354.288	387.653	387.573	394.49199999999996	431.171	547.749																																																														547.749
60		S/E																	588.164	615.862	650.439	663.891	739.13	793.183	840.731	883.886																																													4176.3																	883.886
61		L+SE																	902.8130000000001	951.6709999999999	1004.727	1051.5439999999999	1126.703	1187.675	1271.902	1431.635																																													5359.8																	1431.635
62
63		Issued Shares																	55.364744	55.61429	56.262808	56.682369	58.108738	58.855365	59.239731
64		Outstanding Shares																	52.903154	53.1527	53.801218	54.220779	55.647148	56.393775	56.778078
65
66		Model NI																	13.197	32.466999999999985	12.382000000000009	-6.228999999999983	18.929000000000023	37.707000000000036	39.735999999999976	9.544000000000016																																																														105.916
67		Reported NI																	13.197	-2.3419999999999987	11.937000000000001	-3.330000000000002	18.929	37.70700000000001	39.73599999999999	9.544000000000016																																																														105.916
68		D&A																	1.765	2.4030000000000005	2.505	4.720999999999999	4.57	4.583	5.027999999999999	3.7390000000000025																																																														17.92
69		Bad Debt																	0.355	0.35	0.28	3.69	0.116	0.712	1.016	0.5540000000000003																																																														2.398
70		Deferred Taxes																	6.799	-3.2	-2.891	-1.7460000000000004	9.752	19.211999999999996	17.998000000000005	-5.0390000000000015																																																														41.923
71		SBC																	14.055	34.365	25.292	27.302999999999997	30.125	-0.370000000000001	31.372	52.815																																																														113.942
72		Unrealized gains																	0	0	0	4.494	1.254	-1.254	0	7.688																																																														7.688
73		Amortization of DD																	4.14	3.5820000000000007	3.963	4.029000000000001	4.101	4.172	4.246999999999999	-9.946																																																														2.574
74		Amortization of discount																	0.252	0.42800000000000005	0.45199999999999985	0.41900000000000015	0.378	0.498	0.5890000000000001	15.373999999999999																																																														16.839
75		Equity loss																	-0.339	-2.6590000000000003	-0.24999999999999994	1.4000000000000001	0.632	-0.6880000000000001	-0.492	1.5150000000000001																																																														0.967
76		Excess tax from SBC																	-0.187	-1.405	-1.1179999999999999	-1.6959999999999997	-10.759	-5.596	-2.3709999999999987	-5.100000000000001																																																														-23.826
77		Restrictions in Cash																	-2.735	2.735	0	-2.0989999999999998	0	0	0	0																																																														0
78		A/R																	-23.508	17.564999999999998	-11.401999999999997	-4.611000000000001	-9.312	-23.657000000000004	7.656000000000004	1.8609999999999935																																																														-23.452
79		Inventories																	-3.353	2.4570000000000003	-8.069	-0.0959999999999992	0.296	-5.053	-2.994	-1.4450000000000003																																																														-9.196
80		Prepaid expenses																	1.609	0.9199999999999999	0.9490000000000003	-0.05600000000000005	-0.457	-0.6859999999999999	1.6500000000000001	-1.094																																																														-0.587
81		OCA																	0.135	-0.743	-5.281	5.6930000000000005	-2.036	1.5550000000000002	-2.4899999999999998	-1.8050000000000002																																																														-4.776
82		A/P																	-9.798	-0.40300000000000047	7.478000000000001	-0.9220000000000006	-11.629	2.299999999999999	1.878000000000002	4.716999999999999																																																														-2.734
83		A/E																	4.491	-1.2719999999999998	2.963000000000001	3.020999999999999	2.914	8.771	3.641999999999999	10.284999999999998																																																														25.612
84		OL																	-5.576	3.57	-10.82	-16.230999999999998	-4.655	-6.973	-4.733000000000001	-43.315																																																														-59.676
85		CFFO																	1.3020000000000076	56.351	15.98800000000001	23.983	34.219	35.23300000000001	101.732	40.348																																																														211.53199999999998
86		Capex																	21.271	28.566000000000003	24.055999999999997	21.507000000000005	6.362	2.755000000000001	4.081999999999999	-31.839																																																														-18.64
87		FCF																	-19.968999999999994	27.784999999999997	-8.067999999999987	2.4759999999999955	27.857	32.47800000000001	97.65	72.187																																																														230.17199999999997