McDonald's Corporation Financial Ratios — MCDD 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 (%)	37.92	36.82	35.69	32.97	45.43	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	16.94	15.98	15.51	13.43	12.55	13.59	16.02	17.79	15	9.45	14.17	11.85	15.89	14.77	14.93
Return on Capital (%)	22.03	20.83	20.13	17.71	16.85	19.25	22.99	26.11	21.41	13.66	19.29	16.31	21	19.52	19.38
Return on Invested Capital (%)	21.69	20.39	19.78	17.38	16.47	18.89	22.65	25.67	20.9	13.35	19.03	16.7	20.25	18.98	19.05
Gross Margin (%)	39.57	39.24	38.79	38.1	38.52	41.45	46.54	50.96	52.33	50.77	54.17	56.97	57.12	56.75	57.41
EBITDA Margin (%)	36.82	36.61	36.82	34.96	34.24	37.61	47.83	48.47	50.03	47.25	52.64	48.49	53.44	53.28	54.28
Operating Margin (%)	30.71	30.33	30.3	29.04	28.94	31.76	36.76	40.61	41.89	37.52	42.51	44.63	46.08	45.72	46.1
Incremental Operating Margin (%)	33.73	12.16	28.96	82.68	30.22	- -	- -	- -	298.22	80.84	66.4	- -	60.61	24.47	56.27
Pretax Margin (%)	29.67	29.31	29.19	26.86	25.8	27.89	37.57	36.77	37.53	31.97	39.31	33.75	41.27	39.91	40.53
Profit Margin (%)	20.38	19.82	19.87	17.34	17.82	19.03	22.75	27.87	28.2	24.63	32.49	26.65	33.22	31.72	31.85
Net Income to Common Margin (%)	20.38	19.82	19.87	17.34	17.82	19.03	22.75	27.87	28.2	24.63	32.49	26.65	33.22	31.72	31.85
Effective Tax Rate (%)	31.32	32.36	31.92	35.46	30.91	31.74	39.44	24.2	24.85	22.96	17.34	21.06	19.51	20.5	21.42
Dvd Payout Ratio (%)	47.42	53	55.76	67.6	71.32	65.26	59.5	54.96	59.45	79.33	51.94	67.48	53.52	59.22	59.73
Sustainable Growth Rate (%)	19.94	17.3	15.79	10.68	13.03	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

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	12,500	13,633	14,130	14,936	24,122	25,956	29,536	31,075	47,556	51,463	49,349	48,699	53,091	51,948	54,814
ST Debt	367	- -	- -	- -	- -	77	- -	- -	680	2,945	706	661	2,880	636	694
LT Debt	12,134	13,633	14,130	14,936	24,122	25,879	29,536	31,075	46,876	48,518	48,644	48,038	50,211	51,312	54,120
Total Debt/EBITDA	1.26	1.35	1.37	1.56	2.77	2.8	2.71	3.02	4.45	5.67	4.04	4.33	3.9	3.76	3.76
Net Debt/EBITDA	1.02	1.12	1.09	1.34	1.89	2.67	2.48	2.93	3.11	3.75	2.53	2.96	2.55	2.7	2.69
Total Debt/EBIT	1.47	1.58	1.61	1.88	3.38	3.35	3.09	3.52	5.24	7.03	4.77	5.2	4.56	4.44	4.42
Net Debt/EBIT	1.19	1.31	1.29	1.62	2.3	3.19	2.83	3.42	3.67	4.64	2.99	3.56	2.98	3.19	3.16
EBITDA to Interest Expense	20.18	19.54	19.61	16.64	13.63	10.47	11.85	10.5	9.53	7.45	10.31	9.31	10.01	9.17	9.22
EBITDA-CapEx/Interest Expense	20.18	19.54	19.61	16.64	13.63	10.47	11.85	10.5	9.53	7.45	10.31	9.31	10.01	9.17	9.22
EBIT to Interest Expense	16.83	16.18	16.14	13.82	11.52	8.84	9.11	8.8	7.98	5.92	8.33	8.57	8.63	7.87	7.83
Interest Expense	493	517	528	576	638	885	921	981	1,122	1,218	1,186	1,207	1,361	1,506	1,582
Common Equity/Total Assets	43.62	43.22	43.71	37.55	18.68	-7.11	-9.67	-19.07	-17.28	-14.87	-8.54	-11.9	-8.38	-6.88	-3.01
Long-Term Debt/Equity (%)	84.32	89.14	88.26	116.2	340.33	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	45.12	47.13	46.88	53.75	77.29	108.96	112.44	125.22	119.14	111.18	108.71	112.51	103.78	106.56	102.07
Long-Term Debt/Total Assets (%)	36.78	38.52	38.58	43.64	63.58	83.41	87.38	94.71	98.66	92.19	90.32	95.25	89.43	92.99	90.94
Total Debt/Equity (%)	86.87	89.14	88.26	116.2	340.33	-1,177.5	-903.81	-496.54	-579.22	-657.69	-1,072.57	-811.19	-1,127.92	-1,368.13	-3,060.52
Total Debt/Capital (%)	46.49	47.13	46.88	53.75	77.29	109.28	112.44	125.22	120.87	117.93	110.28	114.06	109.73	107.89	103.38
Total Debt/Total Assets (%)	37.89	38.52	38.58	43.64	63.58	83.66	87.38	94.71	100.1	97.79	91.63	96.56	94.56	94.14	92.1
Net Debt to Equity	70.64	73.86	70.78	100.03	231.9	-1,122	-828.41	-482.7	-405.33	-434.4	-671.89	-555.01	-738.6	-983.38	-2,188.67
Net Debt/Capital (%)	41.4	42.48	41.44	50.01	69.87	109.78	113.73	126.13	86.56	84.58	77.21	83.07	79.37	79.33	75.02
EBITDA	9,945	10,093	10,349	9,594	8,701	9,261	10,916	10,305	10,688	9,075	12,224	11,242	13,625	13,809	14,592
EBITDA-CapEx	9,945	10,093	10,349	9,594	8,701	9,261	10,916	10,305	10,688	9,075	12,224	11,242	13,625	13,809	14,592
Operating Income (Loss)	8,293	8,361	8,517	7,968	7,355	7,820	8,390	8,632	8,950	7,207	9,873	10,345	11,747	11,851	12,394

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	0.67	0.69	0.88	0.76	2.6	0.35	0.85	0.29	0.25	0.56	1.17	0.68	0.67	0.28	0.18
Current Ratio	1.25	1.45	1.59	1.52	3.27	1.4	1.84	1.36	0.98	1.01	1.78	1.43	1.16	1.19	0.95
Quick Ratio	1.05	1.09	1.3	1.2	3.05	0.78	1.54	1.11	0.86	0.9	1.64	1.24	1.03	0.9	0.74
CFO/Avg Current Liab	2.22	2.02	2.17	2.27	2.3	1.89	1.75	2.38	2.46	1.28	1.79	1.89	1.8	1.76	2.57
Common Equity/Total Assets	43.62	43.22	43.71	37.55	18.68	-7.11	-9.67	-19.07	-17.28	-14.87	-8.54	-11.9	-8.38	-6.88	-3.01
Long-Term Debt/Equity (%)	84.32	89.14	88.26	116.2	340.33	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	45.12	47.13	46.88	53.75	77.29	108.96	112.44	125.22	119.14	111.18	108.71	112.51	103.78	106.56	102.07
Long-Term Debt/Total Assets (%)	36.78	38.52	38.58	43.64	63.58	83.41	87.38	94.71	98.66	92.19	90.32	95.25	89.43	92.99	90.94
Total Debt/Equity (%)	86.87	89.14	88.26	116.2	340.33	-1,177.5	-903.81	-496.54	-579.22	-657.69	-1,072.57	-811.19	-1,127.92	-1,368.13	-3,060.52
Total Debt/Capital (%)	46.49	47.13	46.88	53.75	77.29	109.28	112.44	125.22	120.87	117.93	110.28	114.06	109.73	107.89	103.38
Total Debt/Total Assets (%)	37.89	38.52	38.58	43.64	63.58	83.66	87.38	94.71	100.1	97.79	91.63	96.56	94.56	94.14	92.1
CFO/Total Liabilities	38.44	34.67	34.54	31.49	21.2	18.24	14.97	17.83	14.58	10.36	15.64	13.09	15.8	16.02	17.21
CFO/CapEx	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	- -	- -	- -	- -	- -	- -	- -	- -	4.29	3.87	4.72	5	4.88	5.06	5

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	- -	20.34	20.86	21.66	20.22	17.76	13.23	9.62	9.16	8.86	11.66	11.63	11.08	10.64	11.09
Days Sales Outstanding	- -	17.94	17.5	16.85	18.05	20.55	27.59	37.93	39.86	41.18	31.3	31.39	32.95	34.3	32.92
Inventory Turnover	143.97	140.47	140.2	145.36	148.73	181.35	207.3	189.72	201.09	186.69	199.49	185.41	208.21	205.69	195.74
Days Inventory Outstanding	2.54	2.6	2.6	2.51	2.45	2.01	1.76	1.92	1.82	1.96	1.83	1.97	1.75	1.77	1.86
Accounts Payable Turnover	17.14	15.93	15.45	17.44	18	17.63	14.52	9.77	9.27	10.94	12.18	10.04	10.5	10.52	10.52
Accounts Payable Turnover Days	21.3	22.91	23.63	20.93	20.28	20.7	25.14	37.36	39.35	33.38	29.96	36.37	34.78	34.7	34.7
Cash Conversion Cycle	- -	-2.37	-3.53	-1.56	0.22	1.86	4.21	2.49	2.32	9.76	3.16	-3.01	-0.07	1.37	0.08
Inventory to Cash Days	- -	15.34	14.9	14.34	15.59	18.54	25.83	36	38.04	39.23	29.47	29.42	31.2	32.52	31.05
Inventories	117	122	124	110	100	59	59	51	50	51	56	52	53	56	61
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	117	122	124	110	100	59	59	51	50	51	56	52	53	56	61

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	- -	- -	- -	- -	- -	- -	- -	- -	139,517	150,541	192,918	187,774	200,215	196,527	209,027
- Cash & Cash Equivalents	2,336	2,336	2,799	2,078	7,686	1,223	2,464	866	899	3,449	4,709	2,584	4,579	1,085	774
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	12,500	13,633	14,130	14,936	24,122	25,956	29,536	31,075	47,556	51,463	49,349	48,699	53,091	51,948	54,814
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	186,174	198,555	237,558	233,889	248,727	247,390	263,067
Total Capital	26,891	28,926	30,140	27,789	31,210	23,751	26,268	24,817	39,346	43,638	44,748	42,696	48,384	48,151	53,023
Total Debt/Capital (%)	46.49	47.13	46.88	53.75	77.29	109.28	112.44	125.22	120.87	117.93	110.28	114.06	109.73	107.89	103.38
Total Debt / EV	- -	- -	- -	- -	- -	- -	- -	- -	0.26	0.26	0.21	0.21	0.21	0.21	0.21
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	8.71	10.34	10.23	10.09	9.76	9.54	9.78
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	17.42	21.88	19.43	20.8	18.26	17.92	18.03
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	20.53	27.11	22.94	24.96	21.36	21.12	21.23
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	20.77	27.56	23.47	28.04	23.23	23.24	22.3
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	20.77	27.56	23.47	28.04	23.23	23.24	22.3
Diluted Market Cap	- -	- -	- -	- -	- -	- -	- -	- -	142,994	151,490	194,731	190,341	202,875	198,368	210,733
Diluted Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	189,651	199,504	239,371	236,457	251,387	249,231	264,773
EV per Share	- -	- -	- -	- -	- -	- -	- -	- -	11.08	11.83	14.16	14.2	15.28	15.36	16.44
TTM Sales	27,006	27,567	28,106	27,441	25,413	24,622	22,820	21,258	21,364	19,208	23,223	23,182	25,495	25,920	26,885
TTM EBITDA	9,945	10,093	10,349	9,594	8,701	9,261	10,916	10,305	10,688	9,075	12,224	11,242	13,625	13,809	14,592
TTM Operating Income	8,293	8,361	8,517	7,968	7,355	7,820	8,390	8,632	8,950	7,207	9,873	10,345	11,747	11,851	12,394
TTM Cash Flow to Firm	7,489	7,316	7,480	7,102	6,980	6,664	6,109	7,710	8,965	7,204	10,122	8,340	10,707	10,644	11,794
TTM Free Cash Flow to Firm	7,489	7,316	7,480	7,102	6,980	6,664	6,109	7,710	8,965	7,204	10,122	8,340	10,707	10,644	11,794

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	- -	- -	- -	- -	- -	- -	- -	- -	17.61	24.18	21.3	25.77	21.11	21	19.97
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	20.53	27.11	22.94	24.96	21.36	21.12	21.23
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	186,174	198,555	237,558	233,889	248,727	247,390	263,067
Low Price	- -	- -	- -	- -	- -	- -	- -	- -	8.28	7.44	8.37	9.3	10.3	10	11.6
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	8.71	10.34	10.23	10.09	9.76	9.54	9.78
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	17.42	21.88	19.43	20.8	18.26	17.92	18.03
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	23.15	31.82	25.57	30.4	23.64	23.9	24.41
Price/Earnings Average	- -	- -	- -	- -	- -	- -	- -	- -	24.73	32.35	22.65	29.21	23.52	23.86	23.97
Price/Earnings High	- -	- -	- -	- -	- -	- -	- -	- -	25.62	39.22	26.12	32.8	26.91	27.62	26.17
Price/Earnings Low	- -	- -	- -	- -	- -	- -	- -	- -	23.11	26.41	18.6	24.8	19.8	19.59	21.68
Price/Book Value	- -	- -	- -	- -	- -	- -	- -	- -	-16.99	-19.24	-41.93	-31.28	-42.54	-51.76	-116.71
Price/Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	-18.15	-19.56	-37.14	-30.05	-42.32	-51.66	-114.61
Price/Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	-18.8	-23.71	-42.84	-33.75	-48.41	-59.82	-125.11
Price/Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	-16.96	-15.97	-30.51	-25.52	-35.62	-42.42	-103.66
Price/Tangible Book Value	- -	- -	- -	- -	- -	- -	- -	- -	-12.81	-14.2	-26.13	-21.09	-25.84	-28.31	-40.63
Price/Tangible Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	-13.68	-14.44	-23.15	-20.26	-25.72	-28.26	-39.9
Price/Tangible Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	-14.18	-17.51	-26.7	-22.75	-29.42	-32.72	-43.55
Price/Tangible Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	-12.79	-11.79	-19.01	-17.2	-21.64	-23.2	-36.09
Price/Sales	- -	- -	- -	- -	- -	- -	- -	- -	6.53	7.84	8.31	8.1	7.85	7.58	7.77
Price/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	6.97	7.97	7.36	7.78	7.81	7.57	7.63
Price/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	7.23	9.66	8.49	8.74	8.94	8.76	8.33
Price/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	6.52	6.5	6.04	6.61	6.58	6.21	6.91
Price/Cash Flow	- -	- -	- -	- -	- -	- -	- -	- -	17.18	24.03	21.1	25.42	20.83	20.8	19.81
Price/Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	18.34	24.42	18.69	24.42	20.73	20.76	19.45
Price/Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	19.01	29.61	21.56	27.43	23.71	24.04	21.24
Price/Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	17.14	19.94	15.35	20.74	17.44	17.05	17.6
Price/Free Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	18.8	24.58	18.87	24.76	21	20.96	19.61
Price/Free Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	19.48	29.8	21.76	27.8	24.02	24.27	21.41
Price/Free Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	17.57	20.07	15.5	21.02	17.67	17.21	17.74
EV/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	9.16	10.47	9.28	9.77	9.72	9.53	9.64
EV/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	9.41	12.16	10.41	10.73	10.84	10.73	10.34
EV/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	8.7	9	7.97	8.6	8.48	8.18	8.92
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	- -	- -	18.31	22.15	17.63	20.15	18.18	17.89	17.77
EV/EBITDA High	- -	- -	- -	- -	- -	- -	- -	- -	18.81	25.73	19.78	22.12	20.29	20.13	19.06
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	- -	- -	17.39	19.06	15.13	17.73	15.87	15.35	16.43
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	- -	21.57	27.45	20.81	24.17	21.27	21.09	20.92
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	- -	22.16	31.89	23.34	26.54	23.73	23.74	22.44
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	- -	20.5	23.61	17.86	21.27	18.56	18.1	19.34
Last Price	- -	- -	- -	- -	- -	- -	- -	- -	8.3	8.97	11.5	11.4	12.3	12.2	13.06
High Price	- -	- -	- -	- -	- -	- -	- -	- -	9.18	11.05	11.75	12.3	14	14.1	14
Enterprise Value Average	- -	- -	- -	- -	- -	- -	- -	- -	195,640	201,034	215,534	226,533	247,735	247,026	259,302
Enterprise Value High	- -	- -	- -	- -	- -	- -	- -	- -	201,022	233,532	241,751	248,713	276,399	277,996	278,112
Enterprise Value Low	- -	- -	- -	- -	- -	- -	- -	- -	185,894	172,952	184,994	199,299	216,172	211,951	239,700

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	23,005	22,584	22,307	21,688	20,424	18,436	17,886	17,278	16,809	16,789	16,775	16,471	16,278	16,109	16,005
Diluted Weighted Avg Shares	23,535	22,978	22,659	22,215	21,276	19,397	18,368	17,694	17,228	16,895	16,933	16,697	16,494	16,260	16,136
Basic Weighted Avg Shares	23,005	22,584	22,307	21,688	20,424	18,436	17,886	17,278	16,809	16,789	16,775	16,471	16,278	16,109	16,005
Revenue per Share	1.17	1.22	1.26	1.27	1.24	1.34	1.28	1.23	1.27	1.14	1.38	1.41	1.57	1.61	1.68
EBITDA per Share	0.43	0.45	0.46	0.44	0.43	0.5	0.61	0.6	0.64	0.54	0.73	0.68	0.84	0.86	0.91
Operating Income per Share	0.36	0.37	0.38	0.37	0.36	0.42	0.47	0.5	0.53	0.43	0.59	0.63	0.72	0.74	0.77
Basic EPS, GAAP	0.24	0.24	0.25	0.22	0.22	0.25	0.29	0.34	0.36	0.28	0.45	0.38	0.52	0.51	0.54
Basic EPS from Cont Ops	0.24	0.24	0.25	0.22	0.22	0.25	0.29	0.34	0.36	0.28	0.45	0.38	0.52	0.51	0.54
Diluted EPS, GAAP	0.23	0.24	0.25	0.21	0.21	0.24	0.28	0.33	0.35	0.28	0.45	0.37	0.51	0.51	0.53
Diluted EPS from Cont Ops	0.23	0.24	0.25	0.21	0.21	0.24	0.28	0.33	0.35	0.28	0.45	0.37	0.51	0.51	0.53
Dividend per Share	0.11	0.13	0.14	0.15	0.16	0.17	0.17	0.19	0.21	0.22	0.23	0.25	0.28	0.3	0.32
Cash Flow per Share	0.31	0.31	0.32	0.31	0.32	0.33	0.31	0.4	0.48	0.37	0.54	0.45	0.59	0.59	0.66
Free Cash Flow per Basic Share	0.31	0.31	0.32	0.31	0.32	0.33	0.31	0.4	0.48	0.37	0.54	0.45	0.59	0.59	0.66
Cash & Equivalents per Share	0.1	0.1	0.13	0.1	0.38	0.07	0.14	0.05	0.05	0.21	0.28	0.16	0.28	0.07	0.05
Book Value per Share	0.63	0.68	0.72	0.59	0.35	-0.12	-0.18	-0.36	-0.49	-0.47	-0.27	-0.36	-0.29	-0.24	-0.11
Tangible Book Value per Share	0.51	0.55	0.59	0.47	0.22	-0.25	-0.32	-0.5	-0.65	-0.63	-0.44	-0.54	-0.48	-0.43	-0.32