Costco Wholesale Corporation Financial Ratios — COST 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	08/31/2011	08/31/2012	08/31/2013	08/31/2014	08/31/2015	08/31/2016	08/31/2017	08/31/2018	08/31/2019	08/31/2020	08/31/2021	08/31/2022	08/31/2023	08/31/2024	08/31/2025

Return on Common Equity (%)	12.81	14.03	17.58	17.79	20.74	20.71	23.44	26.59	26.1	23.87	27.93	30.59	27.54	30.27	30.69
Return on Assets (%)	5.78	6.34	7.1	6.5	7.2	7.1	7.71	8.12	8.49	7.93	8.72	9.47	9.45	10.61	11.02
Return on Capital (%)	10.47	11.96	13.93	12.5	14.04	13.99	15.52	17.12	17.73	15.87	17.75	20.35	20.15	22.77	23.73
Return on Invested Capital (%)	11.01	11.92	13.37	12.14	13.59	13.58	15.45	17.14	17.5	16.03	17.87	20.31	18.91	21.33	22.46
Gross Margin (%)	12.57	12.42	12.56	12.59	13.02	13.32	13.29	13.01	12.98	13.09	12.88	12.15	12.26	12.61	12.84
EBITDA Margin (%)	3.7	3.7	3.8	3.77	4.09	4.15	4.25	4.18	4.08	4.25	4.33	4.27	4.21	4.53	4.65
Operating Margin (%)	2.74	2.78	2.9	2.86	3.12	3.09	3.19	3.16	3.1	3.26	3.42	3.43	3.35	3.65	3.77
Incremental Operating Margin (%)	3.3	3.13	4.88	2.23	11.35	1.9	4.26	2.94	2.31	4.97	4.36	3.5	2.09	9.63	5.28
Pretax Margin (%)	2.68	2.79	2.9	2.84	3.1	3.05	3.13	3.14	3.12	3.22	3.41	3.45	3.5	3.83	3.93
Profit Margin (%)	1.64	1.72	1.94	1.83	2.05	1.98	2.08	2.21	2.4	2.4	2.56	2.57	2.6	2.9	2.94
Net Income to Common Margin (%)	1.64	1.72	1.94	1.83	2.05	1.98	2.08	2.21	2.4	2.4	2.56	2.57	2.6	2.9	2.94
Effective Tax Rate (%)	35.29	36.14	32.45	34.69	33.16	34.35	32.81	28.43	22.27	24.37	23.97	24.55	25.86	24.36	25.13
Dvd Payout Ratio (%)	23.98	24.44	170.91	27.57	117.37	31.06	142.02	21.37	27.69	35.93	111.59	25.03	19.88	122.72	26.95
Sustainable Growth Rate (%)	9.74	10.6	-12.47	12.89	-3.6	14.28	-9.85	20.9	18.87	15.29	-3.24	22.94	22.06	-6.88	22.42

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	08/31/2011	08/31/2012	08/31/2013	08/31/2014	08/31/2015	08/31/2016	08/31/2017	08/31/2018	08/31/2019	08/31/2020	08/31/2021	08/31/2022	08/31/2023	08/31/2024	08/31/2025

Total Debt	2,153	1,382	4,998	5,093	6,135	5,161	6,659	6,577	6,823	10,167	10,133	9,039	8,884	8,272	8,173
ST Debt	900	1	- -	- -	1,283	1,100	86	90	1,699	95	799	73	1,081	103	- -
LT Debt	1,253	1,381	4,998	5,093	4,852	4,061	6,573	6,487	5,124	10,072	9,334	8,966	7,803	8,169	8,173
Total Debt/EBITDA	0.65	0.38	1.25	1.2	1.29	1.05	1.21	1.11	1.1	1.44	1.19	0.93	0.87	0.72	0.64
Net Debt/EBITDA	-0.56	-0.59	0.09	-0.15	0.28	0.36	0.39	0.09	-0.25	-0.66	-0.44	-0.38	-0.71	-0.35	-0.66
Total Debt/EBIT	0.88	0.5	1.64	1.58	1.69	1.41	1.62	1.47	1.44	1.87	1.51	1.16	1.09	0.89	0.79
Net Debt/EBIT	-0.76	-0.78	0.12	-0.2	0.37	0.49	0.51	0.12	-0.33	-0.86	-0.56	-0.47	-0.89	-0.43	-0.81
EBITDA to Interest Expense	28.4	38.6	40.39	37.6	38.31	37.05	40.9	37.21	41.53	43.17	49.64	61.35	63.69	68.18	83.18
EBITDA-CapEx/Interest Expense	17.28	23.02	19.35	19.96	19.02	17.13	22.23	18.54	21.54	26.04	28.66	36.72	36.67	40.31	47.47
EBIT to Interest Expense	21.03	29.04	30.84	28.5	29.23	27.61	30.68	28.18	31.58	33.14	39.23	49.32	50.71	54.94	67.42
Interest Expense	116	95	99	113	124	133	134	159	150	164	171	158	160	169	154
Common Equity/Total Assets	44.85	45.55	35.77	37.25	32.16	36.42	29.65	31.35	33.57	32.91	29.63	32.17	36.32	33.83	37.83
Long-Term Debt/Equity (%)	9.97	11.03	45.39	40.7	44.75	32.93	59.33	49.51	32.88	53.85	51.63	43.43	31.14	34.58	28.02
Long-Term Debt/Capital (%)	8.51	9.94	31.22	28.92	28.58	23.22	37.06	32.96	22.87	34.89	33.09	30.2	22.99	25.61	21.89
Long-Term Debt/Total Assets (%)	4.68	5.09	16.5	15.42	14.7	12.25	18.08	15.89	11.29	18.13	15.75	13.97	11.31	11.7	10.6
Total Debt/Equity (%)	17.12	11.04	45.39	40.7	56.58	41.85	60.1	50.19	43.78	54.35	56.05	43.78	35.45	35.02	28.02
Total Debt/Capital (%)	14.62	9.94	31.22	28.92	36.13	29.5	37.54	33.42	30.45	35.21	35.92	30.45	26.17	25.94	21.89
Total Debt/Total Assets (%)	8.05	5.09	16.5	15.42	18.58	15.56	18.32	16.11	15.03	18.3	17.1	14.09	12.88	11.85	10.6
Net Debt to Equity	-14.76	-17.14	3.21	-5.15	12.3	14.45	19.07	3.98	-10.02	-24.96	-20.84	-17.66	-28.9	-16.97	-28.97
Net Debt/Capital (%)	-17.32	-20.69	3.11	-5.43	10.96	12.63	16.02	3.83	-11.13	-28.13	-22.22	-18.71	-35.78	-18.23	-36.45
EBITDA	3,294	3,667	3,999	4,249	4,751	4,927	5,481	5,917	6,229	7,080	8,489	9,693	10,191	11,522	12,809
EBITDA-CapEx	2,004	2,187	1,916	2,256	2,358	2,278	2,979	2,948	3,231	4,270	4,901	5,802	5,868	6,812	7,311
Operating Income (Loss)	2,439	2,759	3,053	3,220	3,624	3,672	4,111	4,480	4,737	5,435	6,708	7,793	8,114	9,285	10,383

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	08/31/2011	08/31/2012	08/31/2013	08/31/2014	08/31/2015	08/31/2016	08/31/2017	08/31/2018	08/31/2019	08/31/2020	08/31/2021	08/31/2022	08/31/2023	08/31/2024	08/31/2025

Cash Ratio	0.47	0.4	0.46	0.51	0.39	0.3	0.33	0.36	0.41	0.54	0.41	0.35	0.45	0.31	0.41
Current Ratio	1.14	1.1	1.19	1.22	1.01	0.98	0.99	1.02	1.01	1.13	1	1.02	1.07	0.97	1.03
Quick Ratio	0.55	0.48	0.55	0.59	0.46	0.38	0.41	0.45	0.47	0.6	0.47	0.42	0.52	0.39	0.5
CFO/Avg Current Liab	0.29	0.25	0.27	0.29	0.28	0.21	0.41	0.31	0.29	0.37	0.33	0.24	0.34	0.33	0.37
Common Equity/Total Assets	44.85	45.55	35.77	37.25	32.16	36.42	29.65	31.35	33.57	32.91	29.63	32.17	36.32	33.83	37.83
Long-Term Debt/Equity (%)	9.97	11.03	45.39	40.7	44.75	32.93	59.33	49.51	32.88	53.85	51.63	43.43	31.14	34.58	28.02
Long-Term Debt/Capital (%)	8.51	9.94	31.22	28.92	28.58	23.22	37.06	32.96	22.87	34.89	33.09	30.2	22.99	25.61	21.89
Long-Term Debt/Total Assets (%)	4.68	5.09	16.5	15.42	14.7	12.25	18.08	15.89	11.29	18.13	15.75	13.97	11.31	11.7	10.6
Total Debt/Equity (%)	17.12	11.04	45.39	40.7	56.58	41.85	60.1	50.19	43.78	54.35	56.05	43.78	35.45	35.02	28.02
Total Debt/Capital (%)	14.62	9.94	31.22	28.92	36.13	29.5	37.54	33.42	30.45	35.21	35.92	30.45	26.17	25.94	21.89
Total Debt/Total Assets (%)	8.05	5.09	16.5	15.42	18.58	15.56	18.32	16.11	15.03	18.3	17.1	14.09	12.88	11.85	10.6
CFO/Total Liabilities	22.54	20.91	17.84	19.43	19.32	15.8	26.62	20.82	21.32	24.05	21.75	16.99	25.19	24.54	27.82
CFO/CapEx	2.48	2.07	1.65	2	1.79	1.24	2.69	1.94	2.12	3.15	2.5	1.9	2.56	2.41	2.43
Altman's Z-Score	- -	- -	6.64	- -	- -	- -	- -	- -	- -	7.69	8.93	10.65	11.19	10.95	9.37

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	08/31/2011	08/31/2012	08/31/2013	08/31/2014	08/31/2015	08/31/2016	08/31/2017	08/31/2018	08/31/2019	08/31/2020	08/31/2021	08/31/2022	08/31/2023	08/31/2024	08/31/2025

Accounts Receivable Turnover	- -	- -	- -	- -	- -	- -	96.14	91.31	95.32	108.11	116.87	112.24	107.07	101.66	92.92
Days Sales Outstanding	- -	- -	- -	- -	- -	- -	3.8	4	3.83	3.38	3.12	3.25	3.41	3.59	3.93
Inventory Turnover	12.67	12.64	12.27	12.04	11.64	11.51	11.9	11.8	11.85	12.26	12.9	12.41	12.3	12.6	13.05
Days Inventory Outstanding	28.82	28.87	29.75	30.31	31.36	31.71	30.67	30.93	30.81	29.76	28.29	29.4	29.67	28.97	27.97
Accounts Payable Turnover	12.61	12.61	12.22	12.1	11.6	12.39	13.09	11.93	11.63	11.28	11.34	11.9	11.96	12.16	12.21
Accounts Payable Turnover Days	28.95	28.95	29.86	30.16	31.46	29.46	27.87	30.59	31.39	32.36	32.19	30.67	30.51	30.02	29.89
Cash Conversion Cycle	- -	- -	- -	- -	- -	- -	6.59	4.34	3.25	0.78	-0.77	1.99	2.57	2.54	2
Inventory to Cash Days	- -	- -	- -	- -	- -	- -	-26.87	-26.94	-26.98	-26.39	-25.17	-26.15	-26.26	-25.38	-24.04
Inventories	6,638	7,096	7,894	8,456	8,908	8,969	9,834	11,040	11,395	12,242	14,215	17,907	16,651	18,647	18,116
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	6,638	7,096	7,894	8,456	8,908	8,969	9,834	11,040	11,395	12,242	14,215	17,907	16,651	18,647	18,116
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	08/31/2011	08/31/2012	08/31/2013	08/31/2014	08/31/2015	08/31/2016	08/31/2017	08/31/2018	08/31/2019	08/31/2020	08/31/2021	08/31/2022	08/31/2023	08/31/2024	08/31/2025

Market Capitalization	- -	- -	78,175	- -	- -	- -	- -	- -	- -	243,852	341,447	461,561	502,175	503,137	393,322
- Cash & Cash Equivalents	4,009	3,528	4,644	5,738	4,801	3,379	4,546	6,055	8,384	12,277	11,258	10,203	13,700	9,906	14,161
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	571	157	179	212	226	253	301	304	341	421	514	5	- -	- -	- -
+ Total Debt	2,153	1,382	4,998	5,093	6,135	5,161	6,659	6,577	6,823	10,167	10,133	9,039	8,884	8,272	8,173
Enterprise Value	- -	- -	77,228	- -	- -	- -	- -	- -	- -	241,135	339,919	459,556	495,825	500,265	386,211
Total Capital	14,726	13,900	16,010	17,608	16,978	17,493	17,738	19,680	22,407	28,872	28,211	29,686	33,942	31,894	37,337
Total Debt/Capital (%)	14.62	9.94	31.22	28.92	36.13	29.5	37.54	33.42	30.45	35.21	35.92	30.45	26.17	25.94	21.89
Total Debt / EV	- -	- -	0.06	- -	- -	- -	- -	- -	- -	0.04	0.03	0.02	0.02	0.02	0.02
EV/Sales	- -	- -	0.73	- -	- -	- -	- -	- -	- -	1.45	1.73	2.02	2.05	1.97	1.4
EV/EBITDA	- -	- -	19.31	- -	- -	- -	- -	- -	- -	34.06	40.04	47.41	48.65	43.42	30.15
EV/EBIT	- -	- -	25.3	- -	- -	- -	- -	- -	- -	44.37	50.67	58.97	61.11	53.88	37.2
EV/Cash Flow to Firm	- -	- -	22.04	- -	- -	- -	- -	- -	- -	26.84	37.4	61.18	44.32	43.63	28.71
EV/Free Cash Flow to Firm	- -	- -	54.35	- -	- -	- -	- -	- -	- -	39.05	61.8	126.94	72.24	74.04	48.57
Diluted Market Cap	- -	- -	78,833	- -	- -	- -	- -	- -	- -	245,314	343,395	463,743	504,056	504,992	394,712
Diluted Enterprise Value	- -	- -	77,886	- -	- -	- -	- -	- -	- -	242,597	341,867	461,738	497,706	502,120	387,601
EV per Share	- -	- -	3.94	- -	- -	- -	- -	- -	- -	12.19	17.16	23.16	24.98	25.18	19.44
TTM Sales	88,915	99,137	105,156	112,640	116,199	118,719	129,025	141,576	152,703	166,761	195,929	226,954	242,290	254,453	275,235
TTM EBITDA	3,294	3,667	3,999	4,249	4,751	4,927	5,481	5,917	6,229	7,080	8,489	9,693	10,191	11,522	12,809
TTM Operating Income	2,439	2,759	3,053	3,220	3,624	3,672	4,111	4,480	4,737	5,435	6,708	7,793	8,114	9,285	10,383
TTM Cash Flow to Firm	3,273	3,118	3,504	4,058	4,368	3,379	6,816	5,888	6,473	8,985	9,088	7,511	11,187	11,467	13,450
TTM Free Cash Flow to Firm	1,983	1,638	1,421	2,065	1,975	730	4,314	2,919	3,475	6,175	5,500	3,620	6,864	6,757	7,952

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	08/31/2011	08/31/2012	08/31/2013	08/31/2014	08/31/2015	08/31/2016	08/31/2017	08/31/2018	08/31/2019	08/31/2020	08/31/2021	08/31/2022	08/31/2023	08/31/2024	08/31/2025

Price/Free Cash Flow	- -	- -	58.22	- -	- -	- -	- -	- -	- -	40.54	63.95	132.46	74.73	76.18	50.37
EV/EBIT	- -	- -	25.3	- -	- -	- -	- -	- -	- -	44.37	50.67	58.97	61.11	53.88	37.2
Enterprise Value	- -	- -	77,228	- -	- -	- -	- -	- -	- -	241,135	339,919	459,556	495,825	500,265	386,211
Low Price	- -	- -	3.99	- -	- -	- -	- -	- -	- -	8.95	10.88	15.19	17.66	14.51	18.67
EV/Sales	- -	- -	0.73	- -	- -	- -	- -	- -	- -	1.45	1.73	2.02	2.05	1.97	1.4
EV/EBITDA	- -	- -	19.31	- -	- -	- -	- -	- -	- -	34.06	40.04	47.41	48.65	43.42	30.15
Price/Earnings	- -	- -	38.24	- -	- -	- -	- -	- -	- -	61.08	68.39	79.16	80	68.42	48.65
Price/Earnings Average	- -	- -	38.24	- -	- -	- -	- -	- -	- -	55.05	55.64	72.29	66.43	64.24	54.68
Price/Earnings High	- -	- -	38.24	- -	- -	- -	- -	- -	- -	65.01	74.63	98.2	83.04	101.3	66.99
Price/Earnings Low	- -	- -	38.24	- -	- -	- -	- -	- -	- -	44.34	43.14	51.7	55.86	39.2	45.88
Price/Book Value	- -	- -	7.22	- -	- -	- -	- -	- -	- -	13.34	19.44	22.36	20.04	21.3	13.49
Price/Book Value Average	- -	- -	7.22	- -	- -	- -	- -	- -	- -	12.02	15.82	20.42	16.64	20	15.16
Price/Book Value High	- -	- -	7.22	- -	- -	- -	- -	- -	- -	14.2	21.21	27.74	20.8	31.54	18.57
Price/Book Value Low	- -	- -	7.22	- -	- -	- -	- -	- -	- -	9.68	12.26	14.6	13.99	12.2	12.72
Price/Tangible Book Value	- -	- -	7.26	- -	- -	- -	- -	- -	- -	13.34	19.44	22.36	20.04	21.3	13.49
Price/Tangible Book Value Average	- -	- -	7.26	- -	- -	- -	- -	- -	- -	12.02	15.82	20.42	16.64	20	15.16
Price/Tangible Book Value High	- -	- -	7.26	- -	- -	- -	- -	- -	- -	14.2	21.21	27.74	20.8	31.54	18.57
Price/Tangible Book Value Low	- -	- -	7.26	- -	- -	- -	- -	- -	- -	9.68	12.26	14.6	13.99	12.2	12.72
Price/Sales	- -	- -	0.74	- -	- -	- -	- -	- -	- -	1.47	1.75	2.04	2.08	1.98	1.43
Price/Sales Average	- -	- -	0.74	- -	- -	- -	- -	- -	- -	1.32	1.42	1.86	1.73	1.86	1.61
Price/Sales High	- -	- -	0.74	- -	- -	- -	- -	- -	- -	1.56	1.91	2.53	2.16	2.93	1.97
Price/Sales Low	- -	- -	0.74	- -	- -	- -	- -	- -	- -	1.06	1.1	1.33	1.45	1.13	1.35
Price/Cash Flow	- -	- -	22.69	- -	- -	- -	- -	- -	- -	27.58	38.23	62.58	45.48	44.45	29.55
Price/Cash Flow Average	- -	- -	22.69	- -	- -	- -	- -	- -	- -	24.86	31.1	57.15	37.77	41.74	33.21
Price/Cash Flow High	- -	- -	22.69	- -	- -	- -	- -	- -	- -	29.36	41.71	77.64	47.21	65.82	40.69
Price/Cash Flow Low	- -	- -	22.69	- -	- -	- -	- -	- -	- -	20.02	24.11	40.87	31.76	25.47	27.86
Price/Free Cash Flow Average	- -	- -	58.22	- -	- -	- -	- -	- -	- -	36.54	52.03	120.96	62.06	71.53	56.62
Price/Free Cash Flow High	- -	- -	58.22	- -	- -	- -	- -	- -	- -	43.15	69.78	164.33	77.57	112.79	69.36
Price/Free Cash Flow Low	- -	- -	58.22	- -	- -	- -	- -	- -	- -	29.43	40.34	86.52	52.18	43.65	47.5
EV/Sales Average	- -	- -	0.73	- -	- -	- -	- -	- -	- -	1.3	1.41	1.85	1.69	1.85	1.58
EV/Sales High	- -	- -	0.73	- -	- -	- -	- -	- -	- -	1.54	1.89	2.51	2.13	2.92	1.94
EV/Sales Low	- -	- -	0.73	- -	- -	- -	- -	- -	- -	1.05	1.09	1.32	1.42	1.12	1.32
EV/EBITDA Average	- -	- -	19.31	- -	- -	- -	- -	- -	- -	30.66	32.55	43.28	40.3	40.75	33.96
EV/EBITDA High	- -	- -	19.31	- -	- -	- -	- -	- -	- -	36.28	43.71	58.87	50.53	64.41	41.73
EV/EBITDA Low	- -	- -	19.31	- -	- -	- -	- -	- -	- -	24.62	25.19	30.9	33.78	24.77	28.4
EV/EBIT Average	- -	- -	25.3	- -	- -	- -	- -	- -	- -	39.94	41.19	53.83	50.61	50.57	41.9
EV/EBIT High	- -	- -	25.3	- -	- -	- -	- -	- -	- -	47.25	55.32	73.22	63.46	79.92	51.48
EV/EBIT Low	- -	- -	25.3	- -	- -	- -	- -	- -	- -	32.07	31.88	38.43	42.43	30.74	35.04
Last Price	- -	- -	3.99	- -	- -	- -	- -	- -	- -	12.33	17.24	23.26	25.3	25.33	19.8
High Price	- -	- -	3.99	- -	- -	- -	- -	- -	- -	13.12	18.81	28.86	26.26	37.5	27.26
Enterprise Value Average	- -	- -	77,228	- -	- -	- -	- -	- -	- -	217,060	276,277	419,492	410,657	469,567	435,028
Enterprise Value High	- -	- -	77,228	- -	- -	- -	- -	- -	- -	256,827	371,069	570,608	514,904	742,099	534,522
Enterprise Value Low	- -	- -	77,228	- -	- -	- -	- -	- -	- -	174,294	213,878	299,467	344,276	285,399	363,826

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	08/31/2011	08/31/2012	08/31/2013	08/31/2014	08/31/2015	08/31/2016	08/31/2017	08/31/2018	08/31/2019	08/31/2020	08/31/2021	08/31/2022	08/31/2023	08/31/2024	08/31/2025

Shares Outstanding	19,467	19,381	19,582	19,620	19,632	19,613	19,599	19,643	19,707	19,780	19,806	19,844	19,849	19,864	19,869
Diluted Weighted Avg Shares	19,863	19,696	19,747	19,836	19,846	19,781	19,766	19,806	19,855	19,899	19,919	19,937	19,924	19,937	19,939
Basic Weighted Avg Shares	19,550	19,438	19,533	19,666	19,700	19,661	19,654	19,658	19,713	19,827	19,863	19,888	19,897	19,900	19,903
Revenue per Share	4.55	5.1	5.38	5.73	5.9	6.04	6.56	7.2	7.75	8.41	9.86	11.41	12.18	12.79	13.83
EBITDA per Share	0.17	0.19	0.2	0.22	0.24	0.25	0.28	0.3	0.32	0.36	0.43	0.49	0.51	0.58	0.64
Operating Income per Share	0.12	0.14	0.16	0.16	0.18	0.19	0.21	0.23	0.24	0.27	0.34	0.39	0.41	0.47	0.52
Basic EPS, GAAP	0.07	0.09	0.1	0.1	0.12	0.12	0.14	0.16	0.19	0.2	0.25	0.29	0.32	0.37	0.41
Basic EPS from Cont Ops	0.08	0.09	0.11	0.11	0.12	0.12	0.14	0.16	0.19	0.2	0.26	0.3	0.32	0.37	0.41
Diluted EPS, GAAP	0.07	0.09	0.1	0.1	0.12	0.12	0.14	0.16	0.18	0.2	0.25	0.29	0.32	0.37	0.41
Diluted EPS from Cont Ops	0.08	0.09	0.1	0.11	0.12	0.12	0.14	0.16	0.19	0.2	0.25	0.3	0.32	0.37	0.41
Dividend per Share	0.02	0.02	0.18	0.03	0.15	0.04	0.2	0.04	0.05	0.07	0.29	0.08	0.06	0.45	0.11
Cash Flow per Share	0.16	0.16	0.18	0.2	0.22	0.17	0.34	0.29	0.32	0.45	0.45	0.37	0.56	0.57	0.67
Free Cash Flow per Basic Share	0.1	0.08	0.07	0.1	0.1	0.03	0.21	0.14	0.17	0.31	0.27	0.18	0.34	0.33	0.39
Cash & Equivalents per Share	0.29	0.25	0.31	0.37	0.33	0.24	0.29	0.37	0.48	0.67	0.61	0.56	0.77	0.56	0.77
Book Value per Share	0.62	0.64	0.55	0.63	0.54	0.62	0.55	0.65	0.77	0.92	0.89	1.04	1.26	1.19	1.47
Tangible Book Value per Share	0.61	0.63	0.55	0.63	0.54	0.62	0.55	0.65	0.77	0.92	0.89	1.04	1.26	1.19	1.47