Atmos Energy Corporation Financial Ratios — ATO 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	09/30/2011	09/30/2012	09/30/2013	09/30/2014	09/30/2015	09/30/2016	09/30/2017	09/30/2018	09/30/2019	09/30/2020	09/30/2021	09/30/2022	09/30/2023	09/30/2024	09/30/2025

Return on Common Equity (%)	39.25	35.17	33.85	34.21	31.63	29.97	29.04	36.04	25.37	26.01	25.19	25.71	25.75	26.45	26.4
Return on Assets (%)	2.96	2.93	3.15	3.51	3.57	3.67	3.82	5.33	4.05	4.19	3.81	3.71	3.96	4.37	4.49
Return on Capital (%)	10.54	10.05	9.5	10.28	10.26	9.96	9.93	13.48	10.15	10	8.33	7.9	9.01	10.41	10.09
Return on Invested Capital (%)	6.36	6.18	5.94	6.55	6.24	6.41	6.49	8.94	6.37	6.15	5.38	4.98	5.23	5.91	5.8
Gross Margin (%)	20.01	25.32	23.84	21.8	38.09	47.66	46.94	43.42	48.68	54.33	49.77	43.05	48.14	57.92	58.13
EBITDA Margin (%)	16.09	20.32	19.08	17.51	30.31	38.72	38.24	34.95	39.2	44.45	40.59	34.67	39.1	48.63	48.8
Operating Margin (%)	10.64	13.14	12.95	12.37	20.92	26.77	26.66	23.36	25.71	29.21	26.56	21.92	24.96	32.54	33.17
Incremental Operating Margin (%)	4.82	0.56	11.46	10.27	-0.04	-9.53	25.7	-2.16	-8.48	-96.69	13.8	2.01	198.34	-261.61	38.06
Pretax Margin (%)	6.92	8.45	9.63	9.65	16.92	22.09	21.89	19.62	22.41	26.47	24.04	20.28	23.38	29.67	31.43
Profit Margin (%)	4.84	6.31	6.28	5.87	10.76	14.26	14.36	19.36	17.62	21.32	19.53	18.43	20.72	25.04	25.49
Net Income to Common Margin (%)	4.84	6.31	6.28	5.87	10.76	14.26	14.36	19.36	17.62	21.32	19.53	18.43	20.72	25.04	25.49
Effective Tax Rate (%)	36.04	33.82	38.2	39.22	38.28	36.27	36.65	1.32	21.36	19.46	18.76	9.1	11.38	15.61	18.9
Dvd Payout Ratio (%)	65.41	65.45	55.53	50.46	52.36	50.68	50.15	35.64	48.05	46.96	48.67	48.54	48.58	47.27	46.19
Sustainable Growth Rate (%)	13.58	12.15	15.05	16.95	15.07	14.78	14.47	23.2	13.18	13.8	12.93	13.23	13.24	13.95	14.21

Credit (USD)

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	09/30/2011	09/30/2012	09/30/2013	09/30/2014	09/30/2015	09/30/2016	09/30/2017	09/30/2018	09/30/2019	09/30/2020	09/30/2021	09/30/2022	09/30/2023	09/30/2024	09/30/2025

Total Debt	2,415	2,527	2,824	2,653	2,895	3,269	3,515	3,644	3,994	4,769	7,563	8,370	7,123	8,129	9,304
ST Debt	209	571	368	197	458	1,080	448	1,151	465	36	2,438	2,425	289	44	66
LT Debt	2,206	1,956	2,456	2,456	2,438	2,189	3,067	2,494	3,529	4,733	5,125	5,945	6,834	8,085	9,238
Total Debt/EBITDA	3.5	3.62	3.82	3.07	3.26	3.44	3.33	3.35	3.51	3.8	5.47	5.75	4.26	4.01	4.05
Net Debt/EBITDA	3.31	3.53	3.73	3.02	3.23	3.39	3.31	3.33	3.49	3.6	5.22	5.56	4.11	3.73	3.83
Total Debt/EBIT	5.29	5.6	5.63	4.34	4.73	4.97	4.78	5.01	5.35	5.79	8.36	9.09	6.67	6	5.96
Net Debt/EBIT	5	5.46	5.49	4.27	4.68	4.9	4.74	4.99	5.32	5.47	7.97	8.79	6.44	5.58	5.64
EBITDA to Interest Expense	4.57	4.94	5.76	6.69	7.63	8.28	8.78	10.21	11.03	14.84	16.55	14.17	12.18	10.62	13.37
EBITDA-CapEx/Interest Expense	4.57	4.94	5.76	6.69	7.63	8.28	8.78	10.21	11.03	14.84	16.55	14.17	12.18	10.62	13.37
EBIT to Interest Expense	3.03	3.2	3.91	4.73	5.27	5.72	6.12	6.83	7.23	9.76	10.83	8.96	7.77	7.11	9.09
Interest Expense	151	141	128	129	116	115	120	107	103	84	84	103	137	191	172
Common Equity/Total Assets	7.84	8.82	9.78	10.69	11.83	12.62	13.65	15.82	16.1	16.09	14.35	14.47	16.29	16.74	17.21
Long-Term Debt/Equity (%)	97.81	82.92	95.17	79.58	76.3	63.2	78.67	52.28	61.38	69.69	64.82	63.12	62.87	66.5	68.13
Long-Term Debt/Capital (%)	73.88	61.35	68.22	68.77	61.41	48.3	61.56	45.15	57.42	65.37	49.39	51.33	63.33	65.48	65.21
Long-Term Debt/Total Assets (%)	30.29	26.1	30.95	28.58	26.86	21.86	28.53	21	26.4	30.81	26.14	26.79	30.35	32.09	32.7
Total Debt/Equity (%)	107.07	107.13	109.43	85.95	90.63	94.38	90.15	76.4	69.46	70.22	95.65	88.86	65.53	66.86	68.62
Total Debt/Capital (%)	80.88	79.26	78.45	74.28	72.95	72.13	70.54	65.99	64.98	65.86	72.89	72.27	66.01	65.84	65.68
Total Debt/Total Assets (%)	33.16	33.72	35.59	30.86	31.91	32.65	32.7	30.69	29.88	31.05	38.57	37.71	31.63	32.27	32.93
Net Debt to Equity	101.25	104.4	106.86	84.58	89.73	93.01	89.48	76.12	69.04	66.42	91.23	85.95	63.27	62.21	64.85
Net Debt/Capital (%)	80	78.83	78.04	73.97	72.76	71.83	70.39	65.9	64.84	62.48	70.31	70.21	63.83	62.82	62.97
EBITDA	690	698	739	865	887	950	1,055	1,089	1,138	1,254	1,383	1,457	1,671	2,025	2,295
EBITDA-CapEx	690	698	739	865	887	950	1,055	1,089	1,138	1,254	1,383	1,457	1,671	2,025	2,295
Operating Income (Loss)	456	452	502	611	612	657	736	728	746	824	905	921	1,067	1,355	1,560

Liquidity (USD)

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	09/30/2011	09/30/2012	09/30/2013	09/30/2014	09/30/2015	09/30/2016	09/30/2017	09/30/2018	09/30/2019	09/30/2020	09/30/2021	09/30/2022	09/30/2023	09/30/2024	09/30/2025

Cash Ratio	0.15	0.05	0.07	0.05	0.02	0.03	0.03	0.01	0.02	0.03	0.03	0.01	0.01	0.25	0.15
Current Ratio	1.17	0.65	0.69	0.85	0.54	0.38	0.53	0.25	0.38	0.6	0.81	0.85	0.65	0.94	0.77
Quick Ratio	0.48	0.24	0.38	0.43	0.28	0.15	0.25	0.14	0.21	0.32	0.13	0.12	0.26	0.57	0.43
CFO/Avg Current Liab	0.57	0.55	0.54	0.78	0.79	0.54	0.62	0.77	0.62	1.04	-0.51	0.27	1.4	1.36	1.6
Common Equity/Total Assets	7.84	8.82	9.78	10.69	11.83	12.62	13.65	15.82	16.1	16.09	14.35	14.47	16.29	16.74	17.21
Long-Term Debt/Equity (%)	97.81	82.92	95.17	79.58	76.3	63.2	78.67	52.28	61.38	69.69	64.82	63.12	62.87	66.5	68.13
Long-Term Debt/Capital (%)	73.88	61.35	68.22	68.77	61.41	48.3	61.56	45.15	57.42	65.37	49.39	51.33	63.33	65.48	65.21
Long-Term Debt/Total Assets (%)	30.29	26.1	30.95	28.58	26.86	21.86	28.53	21	26.4	30.81	26.14	26.79	30.35	32.09	32.7
Total Debt/Equity (%)	107.07	107.13	109.43	85.95	90.63	94.38	90.15	76.4	69.46	70.22	95.65	88.86	65.53	66.86	68.62
Total Debt/Capital (%)	80.88	79.26	78.45	74.28	72.95	72.13	70.54	65.99	64.98	65.86	72.89	72.27	66.01	65.84	65.68
Total Debt/Total Assets (%)	33.16	33.72	35.59	30.86	31.91	32.65	32.7	30.69	29.88	31.05	38.57	37.71	31.63	32.27	32.93
CFO/Total Liabilities	11.59	11.43	11.45	13.3	13.81	12.14	12.66	15.83	12.72	12.12	-9.27	7.65	29.71	13.3	13.95
CFO/CapEx	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	1.38	1.16	1.3	1.54	1.3	1.25	1.45	1.46	1.64	1.41	1.09	1.18	1.36	1.57	1.7

Working Capital (USD)

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	09/30/2011	09/30/2012	09/30/2013	09/30/2014	09/30/2015	09/30/2016	09/30/2017	09/30/2018	09/30/2019	09/30/2020	09/30/2021	09/30/2022	09/30/2023	09/30/2024	09/30/2025

Accounts Receivable Turnover	17.52	17.44	18.97	20.02	12.52	15.12	21.63	22.75	21.84	21.11	19.01	17.63	18.7	19.84	21.65
Days Sales Outstanding	20.83	20.93	19.24	18.23	29.15	24.14	16.88	16.04	16.72	17.29	19.2	20.7	19.52	18.4	16.86
Inventory Turnover	11.19	9.23	11.52	14.45	6.79	5.92	7.83	9.71	9.61	10.11	10.96	8.29	6.68	7.51	10.41
Days Inventory Outstanding	32.62	39.55	31.69	25.26	53.76	61.66	46.62	37.58	37.98	36.1	33.32	44.05	54.65	48.58	35.06
Accounts Payable Turnover	23.37	13.56	38.51	52.68	22.72	12.65	11.39	12.54	9.31	8	9.76	10.69	8.87	5.92	5.46
Accounts Payable Turnover Days	15.62	26.91	9.48	6.93	16.07	28.84	32.04	29.1	39.2	45.61	37.38	34.15	41.16	61.61	66.83
Cash Conversion Cycle	37.84	33.57	41.46	36.57	66.85	56.96	31.46	24.53	15.49	7.78	15.13	30.59	33.01	5.37	-14.9
Inventory to Cash Days	-11.79	-18.62	-12.45	-7.03	-24.61	-37.52	-29.74	-21.54	-21.26	-18.81	-14.12	-23.35	-35.13	-30.18	-18.2
Inventories	294	262	250	285	249	185	189	174	136	119	194	384	280	186	192
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	294	262	250	285	249	185	189	174	136	119	194	384	280	186	192

Enterprise Value (USD)

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	09/30/2011	09/30/2012	09/30/2013	09/30/2014	09/30/2015	09/30/2016	09/30/2017	09/30/2018	09/30/2019	09/30/2020	09/30/2021	09/30/2022	09/30/2023	09/30/2024	09/30/2025

Market Capitalization	2,927	3,226	3,856	4,656	5,928	7,709	8,895	10,425	13,348	11,737	11,447	14,038	15,373	21,154	27,140
- Cash & Cash Equivalents	131	64	66	42	29	48	26	14	25	21	117	52	15	307	203
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	2,415	2,527	2,824	2,653	2,895	3,269	3,515	3,644	3,994	4,769	7,563	8,370	7,123	8,129	9,304
Enterprise Value	5,211	5,690	6,613	7,266	8,795	10,930	12,384	14,056	17,318	16,485	18,893	22,356	22,480	28,976	36,240
Total Capital	2,986	3,189	3,599	3,571	3,969	4,532	4,982	5,523	6,147	7,240	10,376	11,582	10,790	12,347	14,166
Total Debt/Capital (%)	80.88	79.26	78.45	74.28	72.95	72.13	70.54	65.99	64.98	65.86	72.89	72.27	66.01	65.84	65.68
Total Debt / EV	0.46	0.44	0.43	0.37	0.33	0.3	0.28	0.26	0.23	0.29	0.4	0.37	0.32	0.28	0.26
EV/Sales	1.22	1.66	1.71	1.47	3	4.45	4.49	4.51	5.97	5.84	5.54	5.32	5.26	6.96	7.71
EV/EBITDA	7.56	8.15	8.94	8.4	9.91	11.5	11.74	12.91	15.22	13.15	13.66	15.35	13.45	14.31	15.79
EV/EBIT	11.42	12.6	13.18	11.89	14.37	16.63	16.83	19.31	23.21	20	20.88	24.27	21.07	21.38	23.23
EV/Cash Flow to Firm	7.67	8.36	9.55	8.96	9.95	12.59	13.13	11.43	16.49	14.9	- -	20.87	6.28	15.29	16.56
EV/Free Cash Flow to Firm	7.67	8.36	9.55	8.96	9.95	12.59	13.13	11.43	16.49	14.9	- -	20.87	6.28	15.29	16.56
Diluted Market Cap	2,942	3,263	3,906	4,656	5,928	7,709	8,895	10,425	13,378	11,745	11,451	14,065	15,377	21,176	27,418
Diluted Enterprise Value	5,225	5,726	6,663	7,266	8,795	10,930	12,384	14,056	17,347	16,493	18,898	22,384	22,485	28,998	36,519
EV per Share	57.77	63.11	73.05	74.44	86.32	105.58	116.72	126.62	147.76	134.26	145.58	162.2	154.91	190	228.01
TTM Sales	4,286	3,436	3,875	4,941	2,927	2,455	2,760	3,116	2,902	2,821	3,407	4,202	4,275	4,165	4,703
TTM EBITDA	690	698	739	865	887	950	1,055	1,089	1,138	1,254	1,383	1,457	1,671	2,025	2,295
TTM Operating Income	456	452	502	611	612	657	736	728	746	824	905	921	1,067	1,355	1,560
TTM Cash Flow to Firm	679	680	692	811	884	868	943	1,230	1,050	1,106	-1,016	1,071	3,581	1,895	2,189
TTM Free Cash Flow to Firm	679	680	692	811	884	868	943	1,230	1,050	1,106	-1,016	1,071	3,581	1,895	2,189

Multiples (USD)

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	09/30/2011	09/30/2012	09/30/2013	09/30/2014	09/30/2015	09/30/2016	09/30/2017	09/30/2018	09/30/2019	09/30/2020	09/30/2021	09/30/2022	09/30/2023	09/30/2024	09/30/2025

Price/Free Cash Flow	5.05	5.56	6.37	6.35	7.3	9.7	10.26	9.27	13.81	11.32	-10.56	14.39	4.44	12.21	13.38
EV/EBIT	11.42	12.6	13.18	11.89	14.37	16.63	16.83	19.31	23.21	20	20.88	24.27	21.07	21.38	23.23
Enterprise Value	5,211	5,690	6,613	7,266	8,795	10,930	12,384	14,056	17,318	16,485	18,893	22,356	22,480	28,976	36,240
Low Price	28.51	30	32.94	40.87	47.22	57.37	68.51	76.46	87.88	77.92	84.59	87.8	97.71	101	136.05
EV/Sales	1.22	1.66	1.71	1.47	3	4.45	4.49	4.51	5.97	5.84	5.54	5.32	5.26	6.96	7.71
EV/EBITDA	7.56	8.15	8.94	8.4	9.91	11.5	11.74	12.91	15.22	13.15	13.66	15.35	13.45	14.31	15.79
Price/Earnings	14.1	14.89	15.85	16.06	18.81	22.02	22.44	17.29	26.1	19.52	17.2	18.13	17.35	20.28	22.64
Price/Earnings Average	14.08	13.93	14.78	16.05	17.48	20.79	21.23	16.03	23.2	21.45	18.75	19.26	18.68	17.25	20.06
Price/Earnings High	15.32	15.53	16.96	18.01	19.19	24.24	23.82	17.53	26.4	24.72	20.47	21.88	20.52	20.32	22.7
Price/Earnings Low	12.39	12.48	12.26	13.76	15.27	16.96	18.34	14.07	20.14	15.91	16.49	15.63	16.01	14.77	18.04
Price/Book Value	5.13	4.88	4.97	5.07	5.52	6.1	6.06	5.55	6.2	4.75	4.07	4.37	4.19	5.02	5.58
Price/Book Value Average	5.12	4.56	4.63	5.07	5.13	5.76	5.73	5.15	5.51	5.22	4.44	4.64	4.51	4.26	4.95
Price/Book Value High	5.57	5.09	5.32	5.68	5.63	6.72	6.43	5.63	6.27	6.02	4.84	5.28	4.96	5.02	5.6
Price/Book Value Low	4.5	4.09	3.84	4.34	4.48	4.7	4.95	4.52	4.78	3.87	3.9	3.77	3.87	3.65	4.45
Price/Tangible Book Value	1.93	1.99	2.1	1.99	2.42	2.82	2.81	2.58	2.66	1.94	1.6	1.62	1.53	1.86	2.13
Price/Tangible Book Value Average	1.93	1.87	1.95	1.98	2.25	2.66	2.66	2.39	2.36	2.13	1.74	1.72	1.65	1.59	1.89
Price/Tangible Book Value High	2.1	2.08	2.24	2.23	2.47	3.1	2.98	2.62	2.69	2.45	1.9	1.95	1.81	1.87	2.13
Price/Tangible Book Value Low	1.7	1.67	1.62	1.7	1.96	2.17	2.29	2.1	2.05	1.58	1.53	1.39	1.41	1.36	1.7
Price/Sales	0.68	0.94	0.99	0.94	2.03	3.14	3.22	3.35	4.6	4.16	3.36	3.34	3.6	5.08	5.77
Price/Sales Average	0.68	0.88	0.93	0.94	1.88	2.97	3.05	3.1	4.09	4.57	3.66	3.55	3.87	4.32	5.11
Price/Sales High	0.74	0.98	1.06	1.06	2.07	3.46	3.42	3.39	4.65	5.27	4	4.03	4.25	5.09	5.79
Price/Sales Low	0.6	0.79	0.77	0.81	1.64	2.42	2.63	2.72	3.55	3.39	3.22	2.88	3.32	3.7	4.6
Price/Cash Flow	5.02	5.5	6.29	6.35	7.3	9.7	10.26	9.27	13.78	11.31	-10.56	14.36	4.44	12.2	13.24
Price/Cash Flow Average	5.02	5.14	5.86	6.35	6.78	9.16	9.71	8.6	12.25	12.43	-11.51	15.26	4.78	10.37	11.73
Price/Cash Flow High	5.46	5.73	6.73	7.12	7.45	10.67	10.89	9.4	13.94	14.32	-12.57	17.34	5.25	12.22	13.28
Price/Cash Flow Low	4.41	4.61	4.86	5.44	5.93	7.47	8.38	7.55	10.63	9.22	-10.12	12.38	4.1	8.88	10.55
Price/Free Cash Flow Average	5.04	5.2	5.94	6.35	6.78	9.16	9.71	8.6	12.28	12.44	-11.51	15.29	4.78	10.38	11.85
Price/Free Cash Flow High	5.48	5.8	6.81	7.12	7.45	10.67	10.89	9.4	13.97	14.33	-12.57	17.37	5.26	12.23	13.41
Price/Free Cash Flow Low	4.43	4.66	4.93	5.44	5.93	7.47	8.38	7.55	10.66	9.22	-10.13	12.4	4.1	8.89	10.66
EV/Sales Average	1.21	1.6	1.64	1.47	2.86	4.28	4.31	4.27	5.46	6.26	5.85	5.53	5.53	6.2	7.05
EV/Sales High	1.27	1.7	1.78	1.58	3.05	4.77	4.69	4.56	6.02	6.95	6.18	6.01	5.91	6.96	7.72
EV/Sales Low	1.13	1.5	1.48	1.34	2.62	3.73	3.9	3.89	4.92	5.07	5.41	4.86	4.98	5.58	6.53
EV/EBITDA Average	7.55	7.85	8.59	8.39	9.44	11.05	11.28	12.21	13.92	14.07	14.41	15.95	14.15	12.74	14.44
EV/EBITDA High	7.92	8.35	9.31	9.05	10.05	12.32	12.25	13.04	15.36	15.64	15.24	17.35	15.13	14.32	15.82
EV/EBITDA Low	7.04	7.4	7.76	7.63	8.66	9.64	10.19	11.13	12.54	11.42	13.32	14.02	12.74	11.47	13.39
EV/EBIT Average	11.41	12.14	12.66	11.88	13.68	15.98	16.18	18.27	21.23	21.41	22.02	25.23	22.17	19.04	21.25
EV/EBIT High	11.97	12.91	13.71	12.81	14.56	17.81	17.58	19.51	23.42	23.8	23.28	27.43	23.7	21.4	23.28
EV/EBIT Low	10.64	11.44	11.44	10.8	12.54	13.94	14.62	16.65	19.13	17.37	20.36	22.17	19.95	17.14	19.7
Last Price	32.45	35.79	42.59	47.7	58.18	74.47	83.84	93.91	113.89	95.59	88.2	101.85	105.93	138.71	170.75
High Price	35.25	37.33	45.55	53.47	59.35	81.97	89	95.22	115.19	121.08	104.99	122.96	125.28	138.93	171.2
Enterprise Value Average	5,207	5,482	6,352	7,263	8,373	10,501	11,904	13,300	15,836	17,648	19,924	23,236	23,655	25,807	33,146
Enterprise Value High	5,463	5,828	6,881	7,829	8,914	11,707	12,931	14,201	17,470	19,615	21,072	25,266	25,288	29,010	36,312
Enterprise Value Low	4,855	5,168	5,740	6,600	7,678	9,160	10,757	12,119	14,269	14,316	18,424	20,420	21,287	23,225	30,725

Shares Outstanding	90	90	91	100	101	104	106	111	119	126	132	141	148	155	162
Diluted Weighted Avg Shares	91	91	92	98	102	104	106	111	117	123	130	138	145	153	161
Basic Weighted Avg Shares	90	90	91	98	102	104	106	111	117	123	130	138	145	153	159
Revenue per Share	47.52	38.12	42.81	50.62	28.73	23.71	26.01	28.06	24.76	22.98	26.26	30.48	29.46	27.31	29.59
EBITDA per Share	7.65	7.74	8.17	8.87	8.71	9.18	9.95	9.81	9.71	10.21	10.66	10.57	11.52	13.28	14.44
Operating Income per Share	5.06	5.01	5.54	6.26	6.01	6.35	6.93	6.56	6.37	6.71	6.97	6.68	7.35	8.89	9.81
Basic EPS, GAAP	2.3	2.4	2.69	2.97	3.09	3.38	3.74	5.43	4.36	4.9	5.13	5.62	6.1	6.84	7.54
Basic EPS from Cont Ops	2.1	2.13	2.55	2.97	3	3.34	3.61	5.43	4.36	4.9	5.13	5.62	6.1	6.84	7.54
Diluted EPS, GAAP	2.29	2.38	2.65	2.97	3.09	3.38	3.74	5.43	4.35	4.89	5.13	5.61	6.1	6.83	7.47
Diluted EPS from Cont Ops	2.09	2.11	2.52	2.97	3	3.34	3.61	5.43	4.35	4.89	5.13	5.61	6.1	6.83	7.47
Dividend per Share	1.37	1.4	1.42	1.5	1.57	1.69	1.81	1.94	2.1	2.3	2.5	2.73	2.97	3.23	3.48
Cash Flow per Share	6.46	6.51	6.77	7.51	7.97	7.68	8.17	10.13	8.27	8.45	-8.35	7.09	23.84	11.37	12.89
Free Cash Flow per Basic Share	6.46	6.51	6.77	7.51	7.97	7.68	8.17	10.13	8.27	8.45	-8.35	7.09	23.84	11.37	12.89
Cash & Equivalents per Share	1.46	0.71	0.73	0.43	0.28	0.46	0.25	0.12	0.21	0.17	0.9	0.37	0.11	2.02	1.28
Book Value per Share	6.33	7.34	8.57	9.41	10.54	12.2	13.83	16.92	18.37	20.13	21.68	23.3	25.27	27.65	30.59
Tangible Book Value per Share	16.8	17.95	20.31	24.02	24.07	26.43	29.86	36.39	42.83	49.35	55.29	63.03	69.23	74.38	80.23

Atmos Energy Corporation

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)