Lockheed Martin Corporation Financial Ratios — LMT.CI 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 (%)	118.05	527.88	120.27	86.9	110.97	224.52	- -	- -	275.6	149.49	74.41	56.68	85.96	81.04	76.87
Return on Assets (%)	7.27	7.17	7.97	9.87	8.35	10.65	4.16	11.03	13.48	13.91	12.43	11.05	13.14	9.87	8.69
Return on Capital (%)	36.49	43.5	37.08	37.36	28.15	33.19	14.96	38.73	43.29	43.06	33.25	26.41	31.37	24.46	21.68
Return on Invested Capital (%)	33.48	34.92	30.64	28.76	21.8	24.04	14.76	38.48	40.88	36.46	32.39	28.34	29.61	23.64	23.81
Gross Margin (%)	8.05	8.89	9.23	11.72	11.08	11.42	12.75	13.53	13.99	13.23	13.52	12.56	12.55	9.75	10.15
EBITDA Margin (%)	10.81	11.49	12.11	15.04	14.16	15.02	15.89	15.8	16.27	15.19	15.64	14.78	14.71	12.07	12.55
Operating Margin (%)	8.65	9.4	9.93	12.55	11.62	12.45	13.5	13.64	14.29	13.22	13.61	12.65	12.59	9.87	10.3
Incremental Operating Margin (%)	- -	60.61	- -	- -	- -	17.41	32.06	15.52	20.02	1.77	29.1	73.11	10.02	- -	17.93
Pretax Margin (%)	7.81	8.63	9.16	11.71	10.61	10.05	10.5	10.86	12.11	12.59	11.26	10.12	11.98	8.76	7.89
Profit Margin (%)	5.71	5.82	6.57	9.05	8.89	10.94	3.93	9.39	10.42	10.45	9.42	8.69	10.24	7.51	6.69
Net Income to Common Margin (%)	5.71	5.82	6.57	9.05	8.89	10.94	3.93	9.39	10.42	10.45	9.42	8.69	10.24	7.51	6.69
Effective Tax Rate (%)	26.55	32.59	29	30.45	27.29	22.99	63.97	13.57	13.96	16.36	16.36	14.19	14.55	14.21	15.28
Dvd Payout Ratio (%)	41.06	49.25	52.2	54.1	61.8	55.94	114.44	46.51	41.03	40.13	46.56	52.62	44.16	57.33	62.41
Sustainable Growth Rate (%)	69.58	267.88	57.49	39.88	42.39	98.92	- -	- -	162.53	89.5	39.77	26.86	48	34.58	28.9

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	6,460	6,308	6,152	6,142	15,261	14,282	14,263	14,104	12,654	12,169	11,676	15,547	17,459	20,270	21,700
ST Debt	- -	150	- -	- -	956	- -	750	1,500	1,250	500	6	118	168	643	1,168
LT Debt	6,460	6,158	6,152	6,142	14,305	14,282	13,513	12,604	11,404	11,669	11,670	15,429	17,291	19,627	20,532
Total Debt/EBITDA	1.28	1.16	1.12	1.02	2.66	2.01	1.8	1.66	1.3	1.22	1.11	1.59	1.76	2.36	2.3
Net Debt/EBITDA	0.57	0.81	0.64	0.78	2.47	1.75	1.44	1.57	1.14	0.91	0.77	1.33	1.61	2.08	1.87
Total Debt/EBIT	1.61	1.42	1.37	1.23	3.24	2.43	2.11	1.92	1.48	1.41	1.28	1.86	2.05	2.89	2.81
Net Debt/EBIT	0.72	0.99	0.78	0.94	3.01	2.11	1.69	1.82	1.3	1.04	0.88	1.56	1.88	2.54	2.27
EBITDA to Interest Expense	14.2	14.16	15.7	17.66	12.95	10.71	12.2	12.72	14.91	16.81	18.43	15.65	10.85	8.27	8.42
EBITDA-CapEx/Interest Expense	11.9	14.16	15.7	17.66	12.95	10.71	12.2	12.72	14.91	16.81	18.43	15.65	10.85	8.27	8.42
EBIT to Interest Expense	11.36	11.58	12.87	14.74	10.64	8.88	10.36	10.98	13.09	14.63	16.03	13.4	9.29	6.77	6.92
Interest Expense	354	383	350	340	443	663	651	668	653	591	569	623	916	1,036	1,118
Common Equity/Total Assets	2.64	0.1	13.59	9.18	6.28	3.16	-1.82	3.11	6.58	11.86	21.54	17.52	13.03	11.39	11.23
Long-Term Debt/Equity (%)	645.35	15,789.74	125.09	180.65	461.9	889.29	- -	869.84	359.63	193.26	106.49	166.51	252.98	309.92	305.49
Long-Term Debt/Capital (%)	86.58	97.02	55.57	64.37	77.92	89.89	100.19	81.04	72.06	64.09	51.56	62.18	71.17	73.78	72.24
Long-Term Debt/Total Assets (%)	17.04	15.93	17	16.58	29.01	29.87	28.99	28.09	23.99	23.01	22.94	29.18	32.96	35.29	34.31
Total Debt/Equity (%)	645.35	16,174.36	125.09	180.65	492.77	889.29	-1,838.02	973.36	399.05	201.54	106.54	167.79	255.44	320.07	322.87
Total Debt/Capital (%)	86.58	99.39	55.57	64.37	83.13	89.89	105.75	90.68	79.96	66.84	51.58	62.66	71.87	76.19	76.35
Total Debt/Total Assets (%)	17.04	16.32	17	16.58	30.95	29.87	30.59	31.43	26.62	24	22.95	29.4	33.28	36.45	36.26
Net Debt to Equity	287.51	11,307.69	71.88	138.12	457.57	774.91	-1,469.33	920.08	351.31	149.21	73.66	140.3	234.34	280.86	261.55
Net Debt/Capital (%)	74.19	99.12	41.82	58	82.07	88.57	107.3	90.2	77.84	59.87	42.42	58.38	70.09	73.74	72.34
EBITDA	5,028	5,422	5,495	6,006	5,738	7,103	7,939	8,495	9,734	9,934	10,487	9,752	9,937	8,572	9,418
EBITDA-CapEx	4,214	5,422	5,495	6,006	5,738	7,103	7,939	8,495	9,734	9,934	10,487	9,752	9,937	8,572	9,418
Operating Income (Loss)	4,020	4,434	4,505	5,012	4,712	5,888	6,744	7,334	8,545	8,644	9,123	8,348	8,507	7,013	7,731

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	0.3	0.16	0.24	0.13	0.08	0.15	0.22	0.05	0.11	0.23	0.26	0.16	0.09	0.13	0.18
Current Ratio	1.16	1.14	1.2	1.11	1.05	1.2	1.36	1.12	1.22	1.39	1.42	1.32	1.21	1.13	1.09
Quick Ratio	0.8	0.7	0.76	0.66	0.6	0.8	1.02	0.88	0.93	1.05	1.15	1.09	0.99	0.92	0.9
CFO/Avg Current Liab	0.36	0.13	0.39	0.35	0.41	0.39	0.51	0.23	0.52	0.59	0.66	0.52	0.48	0.38	0.4
Common Equity/Total Assets	2.64	0.1	13.59	9.18	6.28	3.16	-1.82	3.11	6.58	11.86	21.54	17.52	13.03	11.39	11.23
Long-Term Debt/Equity (%)	645.35	15,789.74	125.09	180.65	461.9	889.29	- -	869.84	359.63	193.26	106.49	166.51	252.98	309.92	305.49
Long-Term Debt/Capital (%)	86.58	97.02	55.57	64.37	77.92	89.89	100.19	81.04	72.06	64.09	51.56	62.18	71.17	73.78	72.24
Long-Term Debt/Total Assets (%)	17.04	15.93	17	16.58	29.01	29.87	28.99	28.09	23.99	23.01	22.94	29.18	32.96	35.29	34.31
Total Debt/Equity (%)	645.35	16,174.36	125.09	180.65	492.77	889.29	-1,838.02	973.36	399.05	201.54	106.54	167.79	255.44	320.07	322.87
Total Debt/Capital (%)	86.58	99.39	55.57	64.37	83.13	89.89	105.75	90.68	79.96	66.84	51.58	62.66	71.87	76.19	76.35
Total Debt/Total Assets (%)	17.04	16.32	17	16.58	30.95	29.87	30.59	31.43	26.62	24	22.95	29.4	33.28	36.45	36.26
CFO/Total Liabilities	11.52	4.04	14.54	11.49	11.04	11.23	13.66	7.23	16.48	18.32	23.1	17.89	17.36	14.15	16.11
CFO/CapEx	5.22	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	- -	- -	- -	- -	- -	- -	- -	- -	5.19	5.68	6.31	6.16	4.69	4.37	4.02

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	7.91	7.47	7.32	6.82	6.17	6.12	9.55	22.83	25.02	30.31	34.02	29.54	29.14	31.69	24.01
Days Sales Outstanding	46.14	48.84	49.88	53.5	59.12	59.65	38.24	15.99	14.59	12.04	10.73	12.36	12.52	11.52	15.2
Inventory Turnover	17.65	15.87	13.92	12.2	9.46	8.83	11.55	15.83	15.55	15.84	17.77	19.01	19	19.41	19.27
Days Inventory Outstanding	20.68	23	26.22	29.92	38.6	41.34	31.6	23.06	23.47	23.04	20.54	19.2	19.21	18.8	18.94
Accounts Payable Turnover	22.01	20.17	23.99	23.72	23.02	24.57	26.79	24.09	28.27	52.45	69.18	39.91	26.7	28.43	23.06
Accounts Payable Turnover Days	16.58	18.09	15.21	15.39	15.86	14.86	13.62	15.15	12.91	6.96	5.28	9.15	13.67	12.84	15.83
Cash Conversion Cycle	50.23	53.75	60.88	68.03	81.86	86.13	56.21	23.9	25.15	28.12	25.99	22.41	18.07	17.48	18.32
Inventory to Cash Days	25.46	25.84	23.66	23.58	20.52	18.31	6.63	-7.08	-8.88	-11	-9.81	-6.84	-6.69	-7.29	-3.74
Inventories	2,481	2,937	2,977	2,804	4,819	4,670	2,878	2,997	3,619	3,545	2,981	3,088	3,132	3,474	3,524
Raw Materials	- -	- -	- -	- -	1,030	833	563	446	532	612	624	599	606	661	659
Work In Process	7,129	7,000	7,073	6,731	8,081	7,864	1,823	2,161	2,783	2,693	2,163	2,297	2,338	2,617	2,667
Finished Goods	- -	- -	- -	- -	- -	- -	492	390	304	240	194	192	188	196	198
Other Inventory	777	869	738	774	740	719	3,968	- -	- -	- -	- -	- -	- -	- -	- -

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	- -	- -	- -	- -	- -	- -	- -	- -	125,716	158,741	180,330	221,880	122,174	121,735	109,961
- Cash & Cash Equivalents	3,582	1,898	2,617	1,446	1,090	1,837	2,861	772	1,514	3,160	3,604	2,547	1,442	2,483	4,121
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	95	74	55	44	23	- -	- -	- -	- -	- -
+ Total Debt	6,460	6,308	6,152	6,142	15,261	14,282	14,263	14,104	12,654	12,169	11,676	15,547	17,459	20,270	21,700
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	136,900	167,773	188,402	234,880	138,191	139,522	127,540
Total Capital	7,461	6,347	11,070	9,542	18,358	15,888	13,487	15,553	15,825	18,207	22,635	24,813	24,294	26,603	28,421
Total Debt/Capital (%)	86.58	99.39	55.57	64.37	83.13	89.89	105.75	90.68	79.96	66.84	51.58	62.66	71.87	76.19	76.35
Total Debt / EV	- -	- -	- -	- -	- -	- -	- -	- -	0.09	0.07	0.06	0.07	0.13	0.15	0.17
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	2.29	2.57	2.81	3.56	2.05	1.96	1.7
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	14.06	16.89	17.97	24.09	13.91	16.28	13.54
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	16.02	19.41	20.65	28.14	16.24	19.89	16.5
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	17.39	19.33	19.43	28.17	15.88	17.75	13.42
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	17.39	19.33	19.43	28.17	15.88	17.75	13.42
Diluted Market Cap	- -	- -	- -	- -	- -	- -	- -	- -	126,968	159,992	184,589	231,140	127,875	124,441	112,121
Diluted Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	138,152	169,024	192,661	244,140	143,892	142,228	129,700
EV per Share	- -	- -	- -	- -	- -	- -	- -	- -	26.03	32.12	37.14	49.4	30.76	31.85	29.75
TTM Sales	46,499	47,182	45,358	39,946	40,536	47,290	49,960	53,762	59,812	65,398	67,044	65,984	67,571	71,043	75,048
TTM EBITDA	5,028	5,422	5,495	6,006	5,738	7,103	7,939	8,495	9,734	9,934	10,487	9,752	9,937	8,572	9,418
TTM Operating Income	4,020	4,434	4,505	5,012	4,712	5,888	6,744	7,334	8,545	8,644	9,123	8,348	8,507	7,013	7,731
TTM Cash Flow to Firm	4,513	1,819	4,794	4,102	5,423	5,700	6,711	3,715	7,873	8,677	9,697	8,337	8,703	7,861	9,504
TTM Free Cash Flow to Firm	3,699	1,819	4,794	4,102	5,423	5,700	6,711	3,715	7,873	8,677	9,697	8,337	8,703	7,861	9,504

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	- -	- -	- -	- -	- -	- -	- -	- -	17.37	19.55	20.02	29.63	16.15	17.85	13.1
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	16.02	19.41	20.65	28.14	16.24	19.89	16.5
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	136,900	167,773	188,402	234,880	138,191	139,522	127,540
Low Price	- -	- -	- -	- -	- -	- -	- -	- -	23.9	30.39	26.81	35.18	22.81	25.14	20.18
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	2.29	2.57	2.81	3.56	2.05	1.96	1.7
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	14.06	16.89	17.97	24.09	13.91	16.28	13.54
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	20.25	23.31	29.12	40.19	18.41	23.23	22.27
Price/Earnings Average	- -	- -	- -	- -	- -	- -	- -	- -	20.55	24.2	26.98	36.04	31.87	27.12	21.57
Price/Earnings High	- -	- -	- -	- -	- -	- -	- -	- -	21.08	25.07	31.1	43.42	45.99	34.21	26.27
Price/Earnings Low	- -	- -	- -	- -	- -	- -	- -	- -	20.25	23.31	21.96	30.3	15.45	21.02	17.52
Price/Book Value	- -	- -	- -	- -	- -	- -	- -	- -	40.2	26.39	16.46	23.95	17.87	19.22	16.36
Price/Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	40.8	27.4	15.24	21.48	30.94	22.44	15.84
Price/Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	41.84	28.37	17.57	25.87	44.65	28.31	19.3
Price/Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	40.2	26.39	12.41	18.05	15	17.39	12.87
Price/Tangible Book Value	- -	- -	- -	- -	- -	- -	- -	- -	-11.76	-20.34	-70.44	-55.85	-19.78	-14.13	-12.36
Price/Tangible Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	-11.93	-21.12	-65.26	-50.09	-34.24	-16.49	-11.97
Price/Tangible Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	-12.24	-21.87	-75.22	-60.34	-49.41	-20.81	-14.58
Price/Tangible Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	-11.76	-20.34	-53.12	-42.1	-16.6	-12.78	-9.72
Price/Sales	- -	- -	- -	- -	- -	- -	- -	- -	2.11	2.44	2.74	3.49	1.89	1.75	1.49
Price/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	2.14	2.53	2.54	3.13	3.26	2.04	1.44
Price/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	2.2	2.62	2.93	3.77	4.71	2.57	1.76
Price/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	2.11	2.44	2.07	2.63	1.58	1.58	1.17
Price/Cash Flow	- -	- -	- -	- -	- -	- -	- -	- -	17.26	19.47	19.95	29.52	16.09	17.78	13.06
Price/Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	17.51	20.21	18.48	26.48	27.85	20.75	12.65
Price/Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	17.96	20.93	21.3	31.9	40.18	26.18	15.4
Price/Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	17.26	19.47	15.04	22.26	13.5	16.09	10.27
Price/Free Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	17.62	20.3	18.55	26.57	27.95	20.83	12.69
Price/Free Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	18.08	21.02	21.38	32.01	40.33	26.28	15.46
Price/Free Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	17.37	19.55	15.1	22.33	13.55	16.15	10.31
EV/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	2.32	2.66	2.61	3.21	3.37	2.25	1.65
EV/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	2.37	2.75	2.99	3.83	4.75	2.77	1.96
EV/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	2.29	2.57	2.15	2.73	1.75	1.8	1.39
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	- -	- -	14.26	17.5	16.7	21.74	22.89	18.65	13.17
EV/EBITDA High	- -	- -	- -	- -	- -	- -	- -	- -	14.59	18.09	19.13	25.92	32.32	22.99	15.64
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	- -	- -	14.06	16.89	13.74	18.49	11.93	14.92	11.05
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	- -	16.24	20.11	19.2	25.39	26.74	22.8	16.05
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	- -	16.62	20.79	21.99	30.27	37.75	28.1	19.05
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	- -	16.02	19.41	15.79	21.59	13.93	18.24	13.46
Last Price	- -	- -	- -	- -	- -	- -	- -	- -	23.9	30.39	35.55	46.67	27.19	27.79	25.65
High Price	- -	- -	- -	- -	- -	- -	- -	- -	24.87	32.68	37.96	50.42	67.92	40.92	30.26
Enterprise Value Average	- -	- -	- -	- -	- -	- -	- -	- -	138,762	173,831	175,136	211,994	227,506	159,872	124,068
Enterprise Value High	- -	- -	- -	- -	- -	- -	- -	- -	142,027	179,701	200,640	252,735	321,166	197,046	147,299
Enterprise Value Low	- -	- -	- -	- -	- -	- -	- -	- -	136,900	167,773	144,069	180,271	118,512	127,909	104,081

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	6,046	6,009	6,009	5,915	5,709	5,424	5,335	5,260	5,260	5,223	5,073	4,755	4,493	4,380	4,287
Diluted Weighted Avg Shares	6,363	6,147	6,112	6,035	5,891	5,674	5,440	5,369	5,313	5,264	5,193	4,953	4,702	4,478	4,371
Basic Weighted Avg Shares	6,288	6,059	6,007	5,930	5,809	5,603	5,387	5,326	5,279	5,241	5,174	4,936	4,685	4,461	4,356
Revenue per Share	7.4	7.79	7.55	6.74	6.98	8.44	9.27	10.09	11.33	12.48	12.96	13.37	14.42	15.93	17.23
EBITDA per Share	0.8	0.89	0.91	1.01	0.99	1.27	1.47	1.6	1.84	1.9	2.03	1.98	2.12	1.92	2.16
Operating Income per Share	0.64	0.73	0.75	0.85	0.81	1.05	1.25	1.38	1.62	1.65	1.76	1.69	1.82	1.57	1.77
Basic EPS, GAAP	0.42	0.45	0.5	0.61	0.62	0.92	0.36	0.95	1.18	1.3	1.22	1.16	1.48	1.2	1.15
Basic EPS from Cont Ops	0.42	0.45	0.49	0.55	0.54	0.65	0.35	0.95	1.18	1.31	1.22	1.16	1.48	1.2	1.15
Diluted EPS, GAAP	0.42	0.45	0.49	0.6	0.61	0.91	0.36	0.94	1.17	1.3	1.22	1.16	1.47	1.19	1.15
Diluted EPS from Cont Ops	0.42	0.45	0.48	0.54	0.53	0.65	0.35	0.94	1.17	1.31	1.22	1.16	1.47	1.19	1.15
Dividend per Share	0.17	0.22	0.26	0.3	0.33	0.37	0.4	0.44	0.48	0.53	0.57	0.61	0.65	0.69	0.72
Cash Flow per Share	0.68	0.26	0.76	0.65	0.88	0.93	1.2	0.59	1.38	1.56	1.78	1.58	1.69	1.56	1.96
Free Cash Flow per Basic Share	0.55	0.26	0.76	0.65	0.88	0.93	1.2	0.59	1.38	1.56	1.78	1.58	1.69	1.56	1.96
Cash & Equivalents per Share	0.59	0.32	0.44	0.24	0.19	0.34	0.54	0.15	0.29	0.61	0.71	0.54	0.32	0.57	0.96
Book Value per Share	0.17	0.01	0.82	0.57	0.54	0.28	-0.16	0.27	0.59	1.15	2.16	1.95	1.52	1.45	1.57
Tangible Book Value per Share	-1.51	-1.72	-0.9	-1.32	-2.04	-2.46	-2.9	-2.45	-2.03	-1.49	-0.5	-0.84	-1.37	-1.97	-2.08