AT&T Inc. Financial Ratios — T 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 (%)	3.63	7.34	20.09	7.13	12.57	10.56	22.31	11.92	7.55	-3.1	12.12	-6.62	14.14	10.35	20.37
Return on Assets (%)	1.46	2.68	6.7	2.24	3.82	3.22	6.95	3.97	2.57	-0.96	3.73	-1.79	3.56	2.73	5.39
Return on Capital (%)	3.39	5.69	12.62	5.02	7.46	6.4	- -	7.44	5.19	- -	6.54	- -	6.89	5.45	9.7
Return on Invested Capital (%)	3.29	5.63	12.42	4.67	7.73	6.33	- -	6.18	5.98	- -	5.72	- -	6.89	5.21	7.67
Gross Margin (%)	56.67	56.66	60.24	54.59	54.33	52.87	51.53	53.49	53.56	54.11	54.93	57.89	59.06	59.77	59.55
EBITDA Margin (%)	21.78	24.44	38.17	23.02	31.88	30.16	27.63	34.14	36.29	21.6	32.64	11.13	34.5	32.39	35.85
Operating Margin (%)	9.57	10.2	23.88	10.82	16.91	14.59	14.25	15.31	16.23	16.82	19.48	18.98	20.14	19.72	19.9
Incremental Operating Margin (%)	- -	122.22	1,347.12	- -	73.07	- -	31.48	31.91	31.34	14.04	- -	24.06	103.32	576.09	26.45
Pretax Margin (%)	5.3	8.19	21.79	7.82	14.1	12.1	9.43	14.57	10.19	-0.25	21.76	-2.56	16.21	13.65	21.49
Profit Margin (%)	3.11	5.7	14.31	4.86	9.09	7.92	18.34	11.34	7.67	-3.62	14.98	-7.06	11.76	8.95	17.47
Net Income to Common Margin (%)	3.11	5.7	14.31	4.86	9.09	7.92	18.34	11.34	7.67	-3.75	14.83	-7.23	11.59	8.78	17.42
Effective Tax Rate (%)	37.7	27.78	33.25	34.95	33.85	32.7	- -	19.78	18.91	- -	18.49	- -	21.29	26.62	13.41
Dvd Payout Ratio (%)	229.93	131.06	50.96	135.87	72.71	86.17	39.8	65.3	92.78	-4,100.83	59.52	-172.18	47.65	59.94	32.79
Sustainable Growth Rate (%)	-4.72	-2.28	9.85	-2.56	3.43	1.46	13.43	4.14	0.55	-130.41	4.91	-18.01	7.4	4.15	13.69

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	64,753	69,844	74,788	81,834	126,151	123,513	164,346	176,505	184,951	179,447	195,832	154,679	154,899	140,923	155,043
ST Debt	3,453	3,486	5,498	6,056	7,636	9,832	38,374	10,255	11,838	3,470	25,865	7,597	9,477	5,089	9,011
LT Debt	61,300	66,358	69,290	75,778	118,515	113,681	125,972	166,250	173,113	175,977	169,967	147,082	145,422	135,834	146,032
Total Debt/EBITDA	2.35	2.24	1.52	2.68	2.7	2.5	3.71	3.03	2.81	5.81	4.48	11.51	3.67	3.56	3.44
Net Debt/EBITDA	2.24	2.09	1.45	2.4	2.59	2.38	2.57	2.94	2.3	4.77	3.6	9.85	3.09	3.03	2.62
Total Debt/EBIT	7.02	5.37	2.43	6.7	5.09	5.25	8.23	6.76	6.62	21.43	7.56	-33.72	6.6	7.4	6.42
Net Debt/EBIT	6.69	5	2.32	6	4.88	5	5.7	6.56	5.4	17.62	6.09	-28.85	5.57	6.31	4.88
EBITDA to Interest Expense	7.81	9.04	12.47	8.44	11.36	10.06	7.04	7.33	7.81	4	6.51	2.2	6.3	5.86	6.62
EBITDA-CapEx/Interest Expense	7.81	9.04	12.47	2.57	6.69	5.68	3.76	4.72	5.5	1.97	6.51	2.2	6.3	5.86	6.62
EBIT to Interest Expense	3.43	3.77	7.81	3.97	6.02	4.87	3.63	3.29	3.49	3.11	3.89	3.75	3.68	3.57	3.67
Interest Expense	3,535	3,444	3,940	3,613	4,120	4,910	6,300	7,957	8,422	7,727	6,716	6,108	6,704	6,759	6,804
Common Equity/Total Assets	39.02	33.92	32.75	30.22	30.46	30.49	31.72	34.61	33.39	30.75	30.15	24.2	25.38	26.44	26.3
Long-Term Debt/Equity (%)	57.94	71.59	75.74	83.95	95.85	91.6	88.71	85.75	85.73	98.18	92.45	138.16	121.78	112.98	113.65
Long-Term Debt/Capital (%)	35.94	40.83	41.67	44.03	47.45	45.91	41.12	44.89	44.75	49.06	44.77	56.32	53.01	52.01	51.5
Long-Term Debt/Total Assets (%)	22.67	24.37	24.94	25.53	29.43	28.15	28.37	31.26	31.38	33.47	30.81	36.51	35.72	34.41	34.75
Total Debt/Equity (%)	61.2	75.35	81.75	90.65	102.03	99.52	115.73	91.04	91.59	100.12	106.51	145.3	129.71	117.22	120.66
Total Debt/Capital (%)	37.97	42.97	44.98	47.55	50.5	49.88	53.65	47.65	47.81	50.03	51.58	59.23	56.47	53.96	54.68
Total Debt/Total Assets (%)	23.94	25.65	26.92	27.57	31.33	30.59	37.01	33.19	33.53	34.13	35.5	38.4	38.05	35.7	36.9
Net Debt to Equity	58.33	70.1	78.1	81.12	97.89	94.86	80.17	88.35	74.79	82.29	85.75	124.29	109.37	100.01	91.73
Net Debt/Capital (%)	36.84	41.21	43.85	44.79	49.47	48.68	44.5	46.91	40.3	42.27	43.74	51.4	48.81	46.63	44.43
EBITDA	27,595	31,140	49,147	30,485	46,801	49,390	44,357	58,298	65,759	30,895	43,749	13,434	42,238	39,629	45,048
EBITDA-CapEx	27,595	31,140	49,147	9,286	27,583	27,874	23,710	37,540	46,324	15,220	43,749	13,434	42,238	39,629	45,048
Operating Income (Loss)	12,128	12,997	30,752	14,332	24,820	23,904	22,884	26,142	29,413	24,059	26,110	22,911	24,654	24,124	25,000

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	0.1	0.15	0.1	0.23	0.11	0.11	0.62	0.08	0.18	0.15	0.18	0.07	0.13	0.07	0.34
Current Ratio	0.74	0.71	0.66	0.9	0.75	0.76	0.97	0.8	0.79	0.82	1.61	0.59	0.71	0.66	0.91
Quick Ratio	0.53	0.55	0.46	0.62	0.45	0.45	0.82	0.49	0.5	0.47	0.3	0.27	0.33	0.28	0.5
CFO/Avg Current Liab	1.06	1.25	1.04	0.87	0.84	0.78	0.58	0.6	0.73	0.65	0.49	0.39	0.71	0.79	0.8
Common Equity/Total Assets	39.02	33.92	32.75	30.22	30.46	30.49	31.72	34.61	33.39	30.75	30.15	24.2	25.38	26.44	26.3
Long-Term Debt/Equity (%)	57.94	71.59	75.74	83.95	95.85	91.6	88.71	85.75	85.73	98.18	92.45	138.16	121.78	112.98	113.65
Long-Term Debt/Capital (%)	35.94	40.83	41.67	44.03	47.45	45.91	41.12	44.89	44.75	49.06	44.77	56.32	53.01	52.01	51.5
Long-Term Debt/Total Assets (%)	22.67	24.37	24.94	25.53	29.43	28.15	28.37	31.26	31.38	33.47	30.81	36.51	35.72	34.41	34.75
Total Debt/Equity (%)	61.2	75.35	81.75	90.65	102.03	99.52	115.73	91.04	91.59	100.12	106.51	145.3	129.71	117.22	120.66
Total Debt/Capital (%)	37.97	42.97	44.98	47.55	50.5	49.88	53.65	47.65	47.81	50.03	51.58	59.23	56.47	53.96	54.68
Total Debt/Total Assets (%)	23.94	25.65	26.92	27.57	31.33	30.59	37.01	33.19	33.53	34.13	35.5	38.4	38.05	35.7	36.9
CFO/Total Liabilities	21.1	21.81	18.68	15.17	12.86	13.74	12.58	12.9	13.92	12.45	11.41	10.8	13.32	14.12	13.81
CFO/CapEx	- -	- -	- -	1.48	1.87	1.79	1.84	2.1	2.5	2.75	- -	- -	- -	- -	- -
Altman's Z-Score	- -	- -	- -	- -	- -	- -	- -	1.76	1.75	1.34	1.27	0.95	1.12	1.29	1.36

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	9.44	9.85	10.07	9.65	9.45	9.83	9.64	7.94	7.38	6.68	8.24	10.16	11.26	12.28	13.6
Days Sales Outstanding	38.66	37.07	36.25	37.82	38.61	37.13	37.87	45.95	49.46	54.67	44.29	35.94	32.43	29.73	26.84
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	17.21	15.77	18.91	22.14	21.67
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	21.21	23.14	19.3	16.49	16.84
Accounts Payable Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.96	1.67	1.68	1.8	1.78
Accounts Payable Turnover Days	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	186.48	218.41	216.76	202.59	205.32
Cash Conversion Cycle	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-120.98	-159.33	-165.04	-156.37	-161.63
Inventory to Cash Days	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	23.08	12.8	13.13	13.24	10
Inventories	- -	- -	- -	- -	- -	- -	- -	- -	- -	3,695	3,325	3,123	2,177	2,270	2,420
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	3,695	3,325	3,123	2,177	2,270	2,420

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	- -	- -	- -	- -	- -	- -	- -	170,062	217,502	156,565	134,783	131,169	119,808	163,639	172,294
- Cash & Cash Equivalents	3,045	4,868	3,339	8,603	5,121	5,788	50,498	5,204	12,130	9,740	19,223	3,701	6,722	3,298	18,234
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	263	333	494	554	969	975	1,146	9,795	17,713	17,567	17,523	8,957	16,118	15,853	17,959
+ Total Debt	64,753	69,844	74,788	81,834	126,151	123,513	164,346	176,505	184,951	179,447	195,832	154,679	154,899	140,923	155,043
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	351,158	408,036	343,839	328,915	291,104	284,103	317,117	327,062
Total Capital	170,550	162,539	166,270	172,104	249,791	247,623	306,353	370,389	386,885	358,687	379,687	261,136	274,314	261,148	283,535
Total Debt/Capital (%)	37.97	42.97	44.98	47.55	50.5	49.88	53.65	47.65	47.81	50.03	51.58	59.23	56.47	53.96	54.68
Total Debt / EV	- -	- -	- -	- -	- -	- -	- -	0.5	0.45	0.52	0.6	0.53	0.55	0.44	0.47
EV/Sales	- -	- -	- -	- -	- -	- -	- -	2.06	2.25	2.4	2.45	2.41	2.32	2.59	2.6
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	6.02	6.21	11.13	7.52	21.67	6.73	8	7.26
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	13.46	14.6	41.07	12.7	- -	12.11	16.65	13.54
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	7.03	7.35	- -	6.93	- -	6.52	7.25	7.08
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	12.01	11.31	- -	6.93	- -	6.52	7.25	7.08
Diluted Market Cap	- -	- -	- -	- -	- -	- -	- -	158,954	220,304	157,819	135,876	139,615	121,617	164,280	179,814
Diluted Enterprise Value	- -	- -	- -	- -	- -	- -	- -	340,050	410,838	345,093	330,008	299,550	285,912	317,758	334,582
EV per Share	- -	- -	- -	- -	- -	- -	- -	48.23	56.25	48.25	46.06	40.84	39.73	44.19	47.55
TTM Sales	126,723	127,434	128,752	132,447	146,801	163,786	160,546	170,756	181,193	143,050	134,038	120,741	122,428	122,336	125,648
TTM EBITDA	27,595	31,140	49,147	30,485	46,801	49,390	44,357	58,298	65,759	30,895	43,749	13,434	42,238	39,629	45,048
TTM Operating Income	12,128	12,997	30,752	14,332	24,820	23,904	22,884	26,142	29,413	24,059	26,110	22,911	24,654	24,124	25,000
TTM Cash Flow to Firm	36,945	41,663	37,426	33,688	38,605	41,746	- -	49,985	55,497	- -	47,432	- -	43,591	43,731	46,176
TTM Free Cash Flow to Firm	36,945	41,663	37,426	12,489	19,387	20,230	- -	29,227	36,062	- -	47,432	- -	43,591	43,731	46,176

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	- -	- -	- -	- -	- -	- -	- -	6.96	7.54	5.75	3.24	4.36	3.17	4.24	4.46
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	13.46	14.6	41.07	12.7	- -	12.11	16.65	13.54
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	351,158	408,036	343,839	328,915	291,104	284,103	317,117	327,062
Low Price	- -	- -	- -	- -	- -	- -	- -	22.25	22.43	19.91	16.97	14.68	13.48	15.88	21.39
EV/Sales	- -	- -	- -	- -	- -	- -	- -	2.06	2.25	2.4	2.45	2.41	2.32	2.59	2.6
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	6.02	6.21	11.13	7.52	21.67	6.73	8	7.26
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	8.17	15.79	- -	6.81	- -	8.48	15.28	8.2
Price/Earnings Average	- -	- -	- -	- -	- -	- -	- -	8.33	13.76	- -	7.78	- -	8.4	12.9	8.7
Price/Earnings High	- -	- -	- -	- -	- -	- -	- -	9.31	16.19	- -	9.3	- -	10.42	16.16	9.73
Price/Earnings Low	- -	- -	- -	- -	- -	- -	- -	7.79	11.81	- -	6.12	- -	6.82	10.64	7.01
Price/Book Value	- -	- -	- -	- -	- -	- -	- -	0.92	1.18	0.97	0.81	1.35	1.16	1.57	1.56
Price/Book Value Average	- -	- -	- -	- -	- -	- -	- -	0.94	1.03	1.03	0.93	1.35	1.15	1.32	1.65
Price/Book Value High	- -	- -	- -	- -	- -	- -	- -	1.05	1.21	1.33	1.11	1.58	1.43	1.66	1.85
Price/Book Value Low	- -	- -	- -	- -	- -	- -	- -	0.88	0.88	0.88	0.73	1.07	0.93	1.09	1.33
Price/Tangible Book Value	- -	- -	- -	- -	- -	- -	- -	-1.35	-1.82	-1.31	-2.95	-1.31	-1.23	-1.79	-2
Price/Tangible Book Value Average	- -	- -	- -	- -	- -	- -	- -	-1.38	-1.58	-1.39	-3.38	-1.32	-1.22	-1.51	-2.12
Price/Tangible Book Value High	- -	- -	- -	- -	- -	- -	- -	-1.54	-1.86	-1.8	-4.04	-1.54	-1.52	-1.89	-2.37
Price/Tangible Book Value Low	- -	- -	- -	- -	- -	- -	- -	-1.28	-1.36	-1.18	-2.66	-1.05	-0.99	-1.25	-1.71
Price/Sales	- -	- -	- -	- -	- -	- -	- -	0.93	1.21	1.1	1.01	1.09	0.98	1.34	1.43
Price/Sales Average	- -	- -	- -	- -	- -	- -	- -	0.95	1.06	1.17	1.15	1.1	0.97	1.13	1.51
Price/Sales High	- -	- -	- -	- -	- -	- -	- -	1.06	1.24	1.51	1.38	1.28	1.21	1.42	1.69
Price/Sales Low	- -	- -	- -	- -	- -	- -	- -	0.88	0.91	1	0.91	0.87	0.79	0.93	1.22
Price/Cash Flow	- -	- -	- -	- -	- -	- -	- -	3.63	4.51	3.65	3.22	4.12	3.14	4.23	4.46
Price/Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	3.7	3.93	3.88	3.69	4.14	3.11	3.58	4.73
Price/Cash Flow High	- -	- -	- -	- -	- -	- -	- -	4.13	4.62	5.02	4.41	4.83	3.86	4.48	5.29
Price/Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	3.46	3.37	3.3	2.9	3.28	2.53	2.95	3.81
Price/Free Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	7.1	6.57	6.11	3.7	4.38	3.15	3.58	4.73
Price/Free Cash Flow High	- -	- -	- -	- -	- -	- -	- -	7.92	7.73	7.91	4.43	5.11	3.9	4.48	5.29
Price/Free Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	6.63	5.64	5.21	2.91	3.48	2.55	2.95	3.81
EV/Sales Average	- -	- -	- -	- -	- -	- -	- -	2.08	2.1	2.47	2.6	2.42	2.31	2.38	2.69
EV/Sales High	- -	- -	- -	- -	- -	- -	- -	2.19	2.28	2.81	2.82	2.6	2.54	2.67	2.86
EV/Sales Low	- -	- -	- -	- -	- -	- -	- -	2.01	1.95	2.3	2.35	2.19	2.13	2.19	2.4
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	- -	6.08	5.78	11.45	7.96	21.72	6.7	7.36	7.49
EV/EBITDA High	- -	- -	- -	- -	- -	- -	- -	6.43	6.29	13.03	8.65	23.35	7.38	8.24	7.97
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	- -	5.89	5.37	10.65	7.21	19.69	6.17	6.75	6.7
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	13.59	13.6	42.25	13.45	- -	12.06	15.31	13.96
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	14.36	14.8	48.1	14.61	- -	13.28	17.14	14.86
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	13.15	12.64	39.31	12.18	- -	11.11	14.04	12.5
Last Price	- -	- -	- -	- -	- -	- -	- -	23.35	29.98	21.97	18.87	18.4	16.76	22.8	25.05
High Price	- -	- -	- -	- -	- -	- -	- -	26.6	30.75	30.23	25.79	21.57	20.6	24.12	29.71
Enterprise Value Average	- -	- -	- -	- -	- -	- -	- -	354,530	380,130	353,696	348,250	291,782	283,032	291,654	337,416
Enterprise Value High	- -	- -	- -	- -	- -	- -	- -	374,757	413,642	402,682	378,333	313,668	311,554	326,563	359,108
Enterprise Value Low	- -	- -	- -	- -	- -	- -	- -	343,115	353,227	329,119	315,344	264,547	260,659	267,448	301,907

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	5,927	5,581	5,226	5,187	6,145	6,139	6,139	7,282	7,255	7,126	7,141	7,128	7,150	7,176	6,879
Diluted Weighted Avg Shares	5,950	5,821	5,385	5,221	5,646	6,189	6,183	6,806	7,348	7,183	7,199	7,587	7,258	7,204	7,179
Basic Weighted Avg Shares	5,928	5,801	5,368	5,205	5,628	6,168	6,164	6,778	7,319	7,157	7,168	7,166	7,181	7,199	7,169
Revenue per Share	21.38	21.97	23.99	25.45	26.08	26.55	26.05	25.19	24.76	19.99	18.7	16.85	17.05	16.99	17.53
EBITDA per Share	4.66	5.37	9.16	5.86	8.32	8.01	7.2	8.6	8.98	4.32	6.1	1.87	5.88	5.5	6.28
Operating Income per Share	2.05	2.24	5.73	2.75	4.41	3.88	3.71	3.86	4.02	3.36	3.64	3.2	3.43	3.35	3.49
Basic EPS, GAAP	0.67	1.25	3.43	1.24	2.37	2.1	4.78	2.86	1.9	-0.75	2.77	-1.22	1.98	1.49	3.05
Basic EPS from Cont Ops	0.71	1.3	3.49	1.29	2.43	2.16	4.84	2.94	2.05	-0.21	3.32	-0.96	2.18	1.7	3.26
Diluted EPS, GAAP	0.66	1.25	3.42	1.23	2.36	2.1	4.76	2.85	1.89	-0.75	2.76	-1.15	1.96	1.49	3.05
Diluted EPS from Cont Ops	0.7	1.3	3.48	1.29	2.42	2.15	4.83	2.93	2.04	-0.21	3.3	-0.91	2.15	1.7	3.26
Dividend per Share	1.72	1.77	1.81	1.84	1.81	1.91	1.95	1.98	2.03	2.09	2.1	1.38	1.13	1.14	1.14
Cash Flow per Share	5.86	6.75	6.48	6.02	6.38	6.23	6.17	6.43	6.65	6.03	5.85	4.47	5.34	5.39	5.62
Free Cash Flow per Basic Share	5.86	6.75	6.48	1.95	2.96	2.74	2.82	3.37	3.99	3.84	5.85	4.47	5.34	5.39	5.62
Cash & Equivalents per Share	0.51	0.87	0.64	1.66	0.83	0.94	8.23	0.71	1.67	1.37	2.69	0.52	0.94	0.46	2.65
Book Value per Share	17.81	16.55	17.41	17.3	19.96	20.06	22.94	25.28	25.39	22.69	23.29	13.68	14.45	14.54	16.07
Tangible Book Value per Share	-4.16	-6.48	-7.75	-9.05	-16.7	-16.12	-12.85	-17.32	-16.49	-16.83	-6.39	-14.01	-13.57	-12.73	-12.54