Dollar General Corporation Financial Ratios — DGCO34 Stock

Profitability (USD)

	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	2026 Y
As of date	01/31/2012	01/31/2013	01/31/2014	01/31/2015	01/31/2016	01/31/2017	01/31/2018	01/31/2019	01/31/2020	01/31/2021	01/31/2022	01/31/2023	01/31/2024	01/31/2025	01/31/2026

Return on Common Equity (%)	17.57	19.72	19.74	19.17	21.02	23.2	26.69	25.34	26.11	39.74	37.13	40.94	27.03	15.89	18.99
Return on Assets (%)	7.97	9.5	9.65	9.65	10.37	10.91	12.72	12.36	9.51	10.91	9.19	8.72	5.55	3.63	4.87
Return on Capital (%)	12.23	13.74	13.53	13.46	14.53	15.48	18.22	18.12	12.94	14.35	12.38	11.8	7.98	5.39	6.88
Return on Invested Capital (%)	12.5	13.66	13.35	13.15	14.22	15.12	17.85	17.78	12.76	14.15	12.18	11.64	7.88	5.32	6.8
Gross Margin (%)	31.73	31.74	31.05	30.69	30.96	30.85	30.77	30.45	30.59	31.76	31.6	31.23	30.29	29.59	30.66
EBITDA Margin (%)	11.93	12.22	11.82	11.17	11.26	11.11	10.28	10.03	10.11	12.24	11.29	10.71	8.52	6.61	7.61
Operating Margin (%)	10.07	10.33	9.92	9.36	9.53	9.39	8.55	8.26	8.3	10.53	9.41	8.79	6.32	4.22	5.16
Incremental Operating Margin (%)	12.23	13.54	5.46	2.34	11.73	7.61	- -	5.04	8.74	20.9	- -	2.97	- -	- -	23.18
Pretax Margin (%)	8.27	9.35	9.3	8.89	9.1	8.94	8.13	7.87	7.93	10.09	8.95	8.24	5.48	3.55	4.6
Profit Margin (%)	5.18	5.95	5.86	5.63	5.72	5.69	6.56	6.2	6.17	7.87	7.01	6.38	4.29	2.77	3.54
Net Income to Common Margin (%)	5.18	5.95	5.86	5.63	5.72	5.69	6.56	6.2	6.17	7.87	7.01	6.38	4.29	2.77	3.54
Effective Tax Rate (%)	37.43	36.38	37.04	36.62	37.13	36.35	19.31	21.13	22.22	22.01	21.67	22.48	21.62	21.84	23.02
Dvd Payout Ratio (%)	- -	- -	- -	- -	22.17	22.47	18.38	19.28	19.13	13.41	16.35	20.44	31.18	46.12	34.35
Sustainable Growth Rate (%)	17.57	19.72	19.74	19.17	16.36	17.99	21.78	20.46	21.11	34.41	31.06	32.57	18.6	8.56	12.47

Credit (USD)

Credit Ratios API ChatGPT

	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	2026 Y
As of date	01/31/2012	01/31/2013	01/31/2014	01/31/2015	01/31/2016	01/31/2017	01/31/2018	01/31/2019	01/31/2020	01/31/2021	01/31/2022	01/31/2023	01/31/2024	01/31/2025	01/31/2026

Total Debt	2,618	2,772	2,819	2,725	2,971	3,212	3,006	2,865	11,696	13,590	14,246	17,661	18,091	17,463	15,719
ST Debt	1	1	76	101	1	501	401	2	965	1,074	1,184	1,289	2,156	1,980	1,547
LT Debt	2,618	2,771	2,743	2,624	2,969	2,711	2,605	2,863	10,732	12,516	13,063	16,372	15,935	15,484	14,172
Total Debt/EBITDA	1.48	1.42	1.36	1.29	1.3	1.31	1.25	1.11	4.17	3.29	3.69	4.36	5.49	6.5	4.84
Net Debt/EBITDA	1.41	1.34	1.12	1.02	1.23	1.24	1.14	1.02	0.95	0.67	0.99	1.64	1.96	1.98	1.06
Total Debt/EBIT	1.76	1.67	1.62	1.54	1.53	1.56	1.5	1.35	5.08	3.82	4.42	5.31	7.4	10.19	7.13
Net Debt/EBIT	1.67	1.59	1.33	1.21	1.45	1.47	1.36	1.24	1.16	0.77	1.19	1.99	2.64	3.1	1.56
EBITDA to Interest Expense	8.62	15.31	23.25	23.93	26.37	24.98	24.86	25.74	27.91	27.46	24.52	19.18	10.08	9.79	14.1
EBITDA-CapEx/Interest Expense	6.11	10.84	17.2	19.69	20.56	19.25	18.2	18.38	20.11	20.62	17.72	11.8	4.88	5.02	8.71
EBIT to Interest Expense	7.28	12.94	19.51	20.05	22.32	21.09	20.69	21.19	22.89	23.64	20.45	15.75	7.49	6.25	9.56
Interest Expense	205	128	89	88	87	98	97	100	101	150	158	211	327	274	231
Common Equity/Total Assets	48.25	48.09	49.71	50.94	47.77	46.32	48.94	48.6	29.36	25.76	23.79	19.05	21.92	23.81	27.49
Long-Term Debt/Equity (%)	56	55.59	50.77	45.95	55.21	50.14	42.52	44.61	160.11	187.9	208.6	295.43	236.11	208.85	166.49
Long-Term Debt/Capital (%)	35.9	35.72	33.36	31.11	35.57	31.45	28.52	30.84	58.33	61.8	63.7	70.56	64.15	62.24	58.49
Long-Term Debt/Total Assets (%)	27.02	26.73	25.24	23.41	26.37	23.22	20.81	21.68	47.02	48.4	49.62	56.29	51.74	49.73	45.77
Total Debt/Equity (%)	56.02	55.61	52.18	47.73	55.24	59.4	49.07	44.64	174.51	204.02	227.51	318.69	268.05	235.56	184.67
Total Debt/Capital (%)	35.9	35.74	34.29	32.31	35.58	37.27	32.92	30.86	63.57	67.11	69.47	76.12	72.83	70.2	64.87
Total Debt/Total Assets (%)	27.03	26.74	25.94	24.31	26.39	27.51	24.02	21.7	51.24	52.55	54.11	60.73	58.74	56.09	50.76
Net Debt to Equity	53.32	52.78	42.82	37.57	52.3	55.93	44.7	40.97	39.87	41.35	61.12	119.6	95.76	71.57	40.43
Net Debt/Capital (%)	34.78	34.55	29.98	27.31	34.34	35.87	30.89	29.06	14.72	14.59	18.98	29.04	26.59	22.16	14.9
EBITDA	1,766	1,958	2,069	2,111	2,293	2,443	2,412	2,570	2,807	4,129	3,862	4,053	3,295	2,686	3,250
EBITDA-CapEx	1,251	1,387	1,531	1,737	1,788	1,883	1,766	1,836	2,022	3,101	2,792	2,493	1,595	1,376	2,009
Operating Income (Loss)	1,491	1,655	1,736	1,769	1,940	2,063	2,008	2,116	2,302	3,555	3,221	3,328	2,446	1,714	2,204

Liquidity (USD)

Liquidity Ratios API ChatGPT

	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	2026 Y
As of date	01/31/2012	01/31/2013	01/31/2014	01/31/2015	01/31/2016	01/31/2017	01/31/2018	01/31/2019	01/31/2020	01/31/2021	01/31/2022	01/31/2023	01/31/2024	01/31/2025	01/31/2026

Cash Ratio	0.08	0.08	0.28	0.3	0.08	0.07	0.09	0.08	0.05	0.24	0.06	0.06	0.08	0.14	0.16
Current Ratio	1.51	1.54	1.77	1.8	1.72	1.4	1.43	1.55	1.14	1.21	1.05	1.29	1.19	1.19	1.13
Quick Ratio	0.08	0.08	0.28	0.3	0.08	0.08	0.13	0.1	0.07	0.26	0.07	0.09	0.1	0.15	0.17
CFO/Avg Current Liab	0.73	0.7	0.68	0.7	0.7	0.7	0.65	0.72	0.59	0.76	0.49	0.33	0.38	0.44	0.53
Common Equity/Total Assets	48.25	48.09	49.71	50.94	47.77	46.32	48.94	48.6	29.36	25.76	23.79	19.05	21.92	23.81	27.49
Long-Term Debt/Equity (%)	56	55.59	50.77	45.95	55.21	50.14	42.52	44.61	160.11	187.9	208.6	295.43	236.11	208.85	166.49
Long-Term Debt/Capital (%)	35.9	35.72	33.36	31.11	35.57	31.45	28.52	30.84	58.33	61.8	63.7	70.56	64.15	62.24	58.49
Long-Term Debt/Total Assets (%)	27.02	26.73	25.24	23.41	26.37	23.22	20.81	21.68	47.02	48.4	49.62	56.29	51.74	49.73	45.77
Total Debt/Equity (%)	56.02	55.61	52.18	47.73	55.24	59.4	49.07	44.64	174.51	204.02	227.51	318.69	268.05	235.56	184.67
Total Debt/Capital (%)	35.9	35.74	34.29	32.31	35.58	37.27	32.92	30.86	63.57	67.11	69.47	76.12	72.83	70.2	64.87
Total Debt/Total Assets (%)	27.03	26.74	25.94	24.31	26.39	27.51	24.02	21.7	51.24	52.55	54.11	60.73	58.74	56.09	50.76
CFO/Total Liabilities	20.95	21.02	22.2	24.13	23.67	25.62	28.2	31.58	13.88	20.19	14.28	8.43	9.95	12.63	16.19
CFO/CapEx	2.04	1.98	2.25	3.55	2.76	2.86	2.79	2.92	2.85	3.77	2.68	1.27	1.41	2.29	2.93
Altman's Z-Score	- -	- -	- -	- -	- -	- -	- -	- -	3.88	4.05	3.81	3.58	2.81	2.47	3.1

Working Capital (USD)

Working Capital Ratios API ChatGPT

	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	2026 Y
As of date	01/31/2012	01/31/2013	01/31/2014	01/31/2015	01/31/2016	01/31/2017	01/31/2018	01/31/2019	01/31/2020	01/31/2021	01/31/2022	01/31/2023	01/31/2024	01/31/2025	01/31/2026

Accounts Receivable Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Days Sales Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventory Turnover	5.36	4.96	4.88	4.91	4.8	4.8	4.73	4.63	4.39	4.64	4.31	4.21	3.92	4.17	4.54
Days Inventory Outstanding	68.14	73.53	74.86	74.29	76.01	76.02	77.13	78.91	83.12	78.65	84.69	86.78	93.07	87.47	80.35
Accounts Payable Turnover	10.26	9.74	9.59	9.97	9.96	10.08	9.31	8.33	7.57	7.29	6.47	7.45	7.62	7.63	7.42
Accounts Payable Turnover Days	35.57	37.48	38.04	36.6	36.65	36.19	39.22	43.81	48.25	50.07	56.44	48.98	47.9	47.83	49.2
Cash Conversion Cycle	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventory to Cash Days	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventories	2,009	2,397	2,553	2,783	3,074	3,259	3,609	4,097	4,677	5,247	5,614	6,761	6,994	6,711	6,332
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	2,009	2,397	2,553	2,783	3,074	3,259	3,609	4,097	4,677	5,247	5,614	6,761	6,994	6,711	6,332
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

Enterprise Value API ChatGPT

	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	2026 Y
As of date	01/31/2012	01/31/2013	01/31/2014	01/31/2015	01/31/2016	01/31/2017	01/31/2018	01/31/2019	01/31/2020	01/31/2021	01/31/2022	01/31/2023	01/31/2024	01/31/2025	01/31/2026

Market Capitalization	- -	- -	- -	- -	- -	- -	- -	- -	41,258	48,993	49,158	51,907	29,943	16,437	31,764
- Cash & Cash Equivalents	126	141	506	580	158	188	267	235	240	1,377	345	382	537	933	1,139
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	2,618	2,772	2,819	2,725	2,971	3,212	3,006	2,865	11,696	13,590	14,246	17,661	18,091	17,463	15,719
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	52,714	61,207	63,060	69,186	47,496	32,967	46,344
Total Capital	7,293	7,758	8,221	8,435	8,348	8,618	9,132	9,282	18,399	20,252	20,508	23,203	24,840	24,877	24,231
Total Debt/Capital (%)	35.9	35.74	34.29	32.31	35.58	37.27	32.92	30.86	63.57	67.11	69.47	76.12	72.83	70.2	64.87
Total Debt / EV	- -	- -	- -	- -	- -	- -	- -	- -	0.22	0.22	0.23	0.26	0.38	0.53	0.34
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	1.9	1.81	1.84	1.83	1.23	0.81	1.08
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	18.78	14.82	16.33	17.07	14.41	12.27	14.26
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	22.9	17.22	19.58	20.79	19.42	19.23	21.03
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	22.76	15.33	21.1	32.2	17.94	10.27	12.16
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	34.42	20.64	32.87	117.71	50.12	17.35	18.03
Diluted Market Cap	- -	- -	- -	- -	- -	- -	- -	- -	42,260	50,884	50,397	53,611	29,980	16,443	31,850
Diluted Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	53,716	63,098	64,298	70,890	47,534	32,974	46,430
EV per Share	- -	- -	- -	- -	- -	- -	- -	- -	8.46	10.28	11.09	12.77	8.74	6.06	8.51
TTM Sales	14,807	16,022	17,504	18,910	20,369	21,987	23,471	25,625	27,754	33,747	34,220	37,845	38,692	40,612	42,724
TTM EBITDA	1,766	1,958	2,069	2,111	2,293	2,443	2,412	2,570	2,807	4,129	3,862	4,053	3,295	2,686	3,250
TTM Operating Income	1,491	1,655	1,736	1,769	1,940	2,063	2,008	2,116	2,302	3,555	3,221	3,328	2,446	1,714	2,204
TTM Cash Flow to Firm	1,179	1,213	1,269	1,383	1,446	1,667	1,880	2,222	2,316	3,993	2,989	2,148	2,648	3,210	3,812
TTM Free Cash Flow to Firm	664	641	731	1,009	942	1,107	1,234	1,488	1,531	2,965	1,919	588	948	1,901	2,571

Multiples (USD)

Valuation Multiples API ChatGPT

	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	2026 Y
As of date	01/31/2012	01/31/2013	01/31/2014	01/31/2015	01/31/2016	01/31/2017	01/31/2018	01/31/2019	01/31/2020	01/31/2021	01/31/2022	01/31/2023	01/31/2024	01/31/2025	01/31/2026

Price/Free Cash Flow	- -	- -	- -	- -	- -	- -	- -	- -	29.08	17.87	28.07	126.45	43.35	9.75	13.31
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	22.9	17.22	19.58	20.79	19.42	19.23	21.03
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	52,714	61,207	63,060	69,186	47,496	32,967	46,344
Low Price	- -	- -	- -	- -	- -	- -	- -	- -	5.05	5.62	7.24	6.75	4.22	2.77	2.94
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	1.9	1.81	1.84	1.83	1.23	0.81	1.08
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	18.78	14.82	16.33	17.07	14.41	12.27	14.26
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	24.53	19.02	20.87	22.08	18	14.6	20.99
Price/Earnings Average	- -	- -	- -	- -	- -	- -	- -	- -	22.92	18.93	21.55	22.44	21.84	22.59	15.88
Price/Earnings High	- -	- -	- -	- -	- -	- -	- -	- -	24.69	21.7	24.09	25.09	32.28	33.35	23.05
Price/Earnings Low	- -	- -	- -	- -	- -	- -	- -	- -	18.72	13	17.48	15.55	13.8	13.4	10.59
Price/Book Value	- -	- -	- -	- -	- -	- -	- -	- -	6.16	7.35	7.85	9.37	4.44	2.22	3.73
Price/Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	5.75	7.32	8.11	9.52	5.38	3.43	2.82
Price/Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	6.2	8.39	9.06	10.65	7.95	5.06	4.1
Price/Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	4.7	5.03	6.58	6.6	3.4	2.03	1.88
Price/Tangible Book Value	- -	- -	- -	- -	- -	- -	- -	- -	35.45	43.64	67.93	14,902.88	24.73	8.76	10.68
Price/Tangible Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	33.12	43.43	70.15	15,144.88	30	13.56	8.08
Price/Tangible Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	35.68	49.78	78.43	16,939.2	44.34	20.02	11.73
Price/Tangible Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	27.05	29.83	56.91	10,499.64	18.96	8.04	5.39
Price/Sales	- -	- -	- -	- -	- -	- -	- -	- -	1.51	1.5	1.46	1.41	0.77	0.4	0.74
Price/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	1.41	1.49	1.51	1.43	0.94	0.63	0.56
Price/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	1.52	1.71	1.69	1.6	1.39	0.92	0.82
Price/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	1.16	1.02	1.23	0.99	0.59	0.37	0.37
Price/Cash Flow	- -	- -	- -	- -	- -	- -	- -	- -	18.77	13.03	17.47	26.88	12.5	5.48	8.73
Price/Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	17.54	12.96	18.04	27.31	15.17	8.48	6.61
Price/Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	18.9	14.86	20.17	30.55	22.42	12.53	9.59
Price/Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	14.33	8.91	14.64	18.94	9.59	5.03	4.41
Price/Free Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	27.17	17.78	28.99	128.5	52.59	15.09	10.07
Price/Free Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	29.27	20.38	32.41	143.73	77.73	22.27	14.61
Price/Free Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	22.2	12.21	23.52	89.09	33.23	8.95	6.71
EV/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	1.8	1.81	1.89	1.85	1.39	1.03	0.9
EV/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	1.91	2.02	2.06	2.02	1.84	1.33	1.16
EV/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	1.55	1.35	1.61	1.42	1.05	0.78	0.72
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	- -	- -	17.81	14.77	16.74	17.28	16.35	15.62	11.88
EV/EBITDA High	- -	- -	- -	- -	- -	- -	- -	- -	18.88	16.49	18.3	18.82	21.62	20.13	15.22
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	- -	- -	15.3	11.07	14.26	13.29	12.29	11.77	9.42
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	- -	21.72	17.15	20.08	21.04	22.02	24.48	17.52
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	- -	23.01	19.16	21.94	22.92	29.12	31.55	22.44
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	- -	18.65	12.86	17.1	16.18	16.56	18.44	13.89
Last Price	- -	- -	- -	- -	- -	- -	- -	- -	6.62	8.23	8.64	9.58	5.51	3.02	5.83
High Price	- -	- -	- -	- -	- -	- -	- -	- -	6.67	9.39	9.98	10.89	9.88	6.9	6.4
Enterprise Value Average	- -	- -	- -	- -	- -	- -	- -	- -	50,002	60,971	64,666	70,029	53,878	41,959	38,615
Enterprise Value High	- -	- -	- -	- -	- -	- -	- -	- -	52,986	68,103	70,659	76,279	71,242	54,074	49,459
Enterprise Value Low	- -	- -	- -	- -	- -	- -	- -	- -	42,945	45,710	55,084	53,850	40,506	31,609	30,601

Per Share Data Items (USD)

Per-Share Data API ChatGPT

	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	2026 Y
As of date	01/31/2012	01/31/2013	01/31/2014	01/31/2015	01/31/2016	01/31/2017	01/31/2018	01/31/2019	01/31/2020	01/31/2021	01/31/2022	01/31/2023	01/31/2024	01/31/2025	01/31/2026

Shares Outstanding	8,361	8,089	7,841	7,505	7,090	6,806	6,646	6,418	6,231	5,955	5,689	5,419	5,433	5,439	5,446
Diluted Weighted Avg Shares	8,535	8,272	8,009	7,560	7,301	6,981	6,761	6,581	6,382	6,185	5,832	5,597	5,439	5,442	5,461
Basic Weighted Avg Shares	8,439	8,217	7,985	7,534	7,279	6,957	6,746	6,558	6,345	6,138	5,794	5,568	5,426	5,438	5,443
Revenue per Share	1.75	1.95	2.19	2.51	2.8	3.16	3.48	3.91	4.37	5.5	5.91	6.8	7.13	7.47	7.85
EBITDA per Share	0.21	0.24	0.26	0.28	0.31	0.35	0.36	0.39	0.44	0.67	0.67	0.73	0.61	0.49	0.6
Operating Income per Share	0.18	0.2	0.22	0.23	0.27	0.3	0.3	0.32	0.36	0.58	0.56	0.6	0.45	0.32	0.4
Basic EPS, GAAP	0.09	0.12	0.13	0.14	0.16	0.18	0.23	0.24	0.27	0.43	0.41	0.43	0.31	0.21	0.28
Basic EPS from Cont Ops	0.09	0.12	0.13	0.14	0.16	0.18	0.23	0.24	0.27	0.43	0.41	0.43	0.31	0.21	0.28
Diluted EPS, GAAP	0.09	0.12	0.13	0.14	0.16	0.18	0.23	0.24	0.27	0.43	0.41	0.43	0.31	0.21	0.28
Diluted EPS from Cont Ops	0.09	0.12	0.13	0.14	0.16	0.18	0.23	0.24	0.27	0.43	0.41	0.43	0.31	0.21	0.28
Dividend per Share	- -	- -	- -	- -	0.04	0.04	0.04	0.05	0.05	0.06	0.07	0.09	0.1	0.1	0.1
Cash Flow per Share	0.12	0.14	0.15	0.18	0.19	0.23	0.27	0.33	0.35	0.63	0.49	0.36	0.44	0.55	0.67
Free Cash Flow per Basic Share	0.06	0.07	0.08	0.13	0.12	0.15	0.17	0.21	0.23	0.46	0.31	0.08	0.13	0.31	0.44
Cash & Equivalents per Share	0.02	0.02	0.06	0.08	0.02	0.03	0.04	0.04	0.04	0.23	0.06	0.07	0.1	0.17	0.21
Book Value per Share	0.56	0.62	0.69	0.76	0.76	0.79	0.92	1	1.08	1.12	1.1	1.02	1.24	1.36	1.56
Tangible Book Value per Share	-0.11	-0.07	-0.02	0.02	-0.02	-0.02	0.09	0.14	0.19	0.19	0.13	- -	0.22	0.34	0.55