Lamar Advertising Company Financial Ratios — 6LA 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 (%)	0.78	0.88	4.43	26.45	26.19	28.55	29.2	27.28	32.16	20.4	32.05	36.33	41.08	31.94	57
Return on Assets (%)	0.19	0.23	1.16	7.54	7.86	8.23	7.83	6.97	7.1	4.15	6.56	7.01	7.6	5.5	8.69
Return on Capital (%)	3.26	2.81	4.53	- -	12.2	13.18	12.5	11.21	- -	7.06	9.16	10.01	11.45	9.25	12.75
Return on Invested Capital (%)	3.27	3.49	4.84	- -	12.23	13.31	12.54	11.62	- -	7.52	9.5	9.94	11.42	9.19	12.97
Gross Margin (%)	63.82	64.52	64.94	64.78	64.99	64.97	64.91	65.47	66.35	64.45	67.75	67.16	66.99	67.02	67.04
EBITDA Margin (%)	42.74	43.28	42.06	41.73	42.45	42.93	43.24	42.15	43.78	42.16	44.34	45.64	45.9	45.08	48.56
Operating Margin (%)	15.3	17.01	17.63	21.4	27.65	28.26	29.24	28.75	29.11	25.57	29.04	27.67	31.74	23.83	30.81
Incremental Operating Margin (%)	100.06	56.42	28.63	135.49	148.91	33.82	65.31	19.88	33.78	59.21	53.99	17.65	136.57	- -	291.21
Pretax Margin (%)	1.1	1.37	5.06	11.14	21.03	20.81	21.21	19.42	20.98	15.81	22.23	22.44	24	16.65	27.11
Profit Margin (%)	0.61	0.67	3.22	19.7	19.4	19.92	20.61	18.76	21.22	15.51	21.71	21.59	23.48	16.4	25.91
Net Income to Common Margin (%)	0.57	0.64	3.19	19.67	19.37	19.89	20.59	18.74	21.2	15.49	21.69	21.57	23.47	16.38	25.89
Effective Tax Rate (%)	44.69	51.09	36.27	- -	7.75	4.28	2.82	3.39	- -	1.88	2.33	3.83	1.93	1.23	3.47
Dvd Payout Ratio (%)	- -	- -	- -	94.19	101.12	98.38	76.84	145.22	103.52	103.67	104.41	115.96	102.55	159.18	109.56
Sustainable Growth Rate (%)	0.78	0.88	4.43	1.54	-0.29	0.46	6.76	-12.33	-1.13	-0.75	-1.41	-5.8	-1.05	-18.9	-5.45

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	2,159	2,161	1,939	1,900	1,891	2,349	2,557	2,889	4,245	4,096	4,226	4,572	4,643	4,558	4,919
ST Debt	17	33	56	16	17	34	18	204	423	319	374	457	462	469	484
LT Debt	2,141	2,128	1,883	1,884	1,875	2,315	2,539	2,685	3,822	3,776	3,851	4,115	4,181	4,089	4,435
Total Debt/EBITDA	4.47	4.23	3.7	3.54	3.29	3.65	3.84	4.21	5.53	6.19	5.33	4.93	4.79	4.58	4.47
Net Debt/EBITDA	4.4	4.12	3.64	3.49	3.25	3.59	3.66	4.18	3.85	4.18	3.68	3.52	3.4	3.18	3.05
Total Debt/EBIT	11.76	10.07	8.68	6.82	4.94	5.35	5.61	6.27	8.2	9.99	8.11	7.91	6.87	8.57	6.35
Net Debt/EBIT	11.57	9.8	8.53	6.72	4.88	5.27	5.36	6.23	5.71	6.74	5.59	5.64	4.88	5.94	4.33
EBITDA to Interest Expense	2.82	3.25	3.58	5.1	5.84	5.21	5.19	5.29	5.1	4.81	7.45	7.27	5.55	5.79	6.86
EBITDA-CapEx/Interest Expense	2.82	3.25	3.58	5.1	5.84	5.21	5.19	5.29	5.1	4.81	7.45	7.27	5.55	5.79	6.86
EBIT to Interest Expense	1.01	1.28	1.5	2.62	3.8	3.43	3.51	3.61	3.39	2.91	4.88	4.41	3.84	3.06	4.35
Interest Expense	171	157	146	105	98	124	128	130	151	138	106	128	175	172	160
Common Equity/Total Assets	24.48	24.52	27.43	29.57	30.35	27.43	26.18	24.9	19.87	20.77	20.13	18.46	18.53	15.9	14.59
Long-Term Debt/Equity (%)	255.21	246.94	201.82	191.99	183.63	216.48	230.09	237.2	323.8	313.98	316.45	344.21	343.61	390.14	432.77
Long-Term Debt/Capital (%)	71.43	70.4	65.57	65.4	64.38	67.72	69.37	66.77	70.44	71.28	70.76	71.35	71.35	72.94	74.62
Long-Term Debt/Total Assets (%)	62.47	60.55	55.35	56.78	55.74	59.38	60.25	59.07	64.33	65.21	63.69	63.54	63.7	62.08	63.98
Total Debt/Equity (%)	257.27	250.79	207.82	193.58	185.24	219.65	231.69	255.23	359.66	340.52	347.21	382.44	381.57	434.91	479.98
Total Debt/Capital (%)	72.01	71.49	67.51	65.94	64.94	68.72	69.85	71.85	78.24	77.3	77.64	79.27	79.23	81.31	82.76
Total Debt/Total Assets (%)	62.98	61.49	57	57.25	56.23	60.25	60.67	63.56	71.45	70.72	69.88	70.6	70.74	69.2	70.96
Net Debt to Equity	253.28	243.95	204.26	190.92	183.06	216.32	221.23	253.33	250.27	229.88	239.41	272.73	270.92	301.65	327.3
Net Debt/Capital (%)	71.69	70.93	67.13	65.63	64.67	68.39	68.87	71.7	54.71	53.41	54.53	57.05	56.69	56.9	57.06
EBITDA	483	511	524	537	574	644	666	686	768	661	792	927	969	995	1,100
EBITDA-CapEx	483	511	524	537	574	644	666	686	768	661	792	927	969	995	1,100
Operating Income (Loss)	173	201	220	275	374	424	451	468	511	401	519	562	670	526	698

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	0.21	0.27	0.14	0.12	0.09	0.13	0.35	0.05	0.04	0.22	0.15	0.07	0.06	0.06	0.08
Current Ratio	1.59	1.37	1.15	1.21	1.19	1.13	1.29	0.8	0.46	0.69	0.59	0.5	0.52	0.55	0.58
Quick Ratio	1.12	1	0.79	0.87	0.83	0.81	0.97	0.56	0.42	0.66	0.56	0.47	0.48	0.49	0.51
CFO/Avg Current Liab	2.02	1.98	1.7	1.92	2.07	2.03	1.68	1.45	1.12	0.93	1.21	1.13	1.09	1.17	1.1
Common Equity/Total Assets	24.48	24.52	27.43	29.57	30.35	27.43	26.18	24.9	19.87	20.77	20.13	18.46	18.53	15.9	14.59
Long-Term Debt/Equity (%)	255.21	246.94	201.82	191.99	183.63	216.48	230.09	237.2	323.8	313.98	316.45	344.21	343.61	390.14	432.77
Long-Term Debt/Capital (%)	71.43	70.4	65.57	65.4	64.38	67.72	69.37	66.77	70.44	71.28	70.76	71.35	71.35	72.94	74.62
Long-Term Debt/Total Assets (%)	62.47	60.55	55.35	56.78	55.74	59.38	60.25	59.07	64.33	65.21	63.69	63.54	63.7	62.08	63.98
Total Debt/Equity (%)	257.27	250.79	207.82	193.58	185.24	219.65	231.69	255.23	359.66	340.52	347.21	382.44	381.57	434.91	479.98
Total Debt/Capital (%)	72.01	71.49	67.51	65.94	64.94	68.72	69.85	71.85	78.24	77.3	77.64	79.27	79.23	81.31	82.76
Total Debt/Total Assets (%)	62.98	61.49	57	57.25	56.23	60.25	60.67	63.56	71.45	70.72	69.88	70.6	70.74	69.2	70.96
CFO/Total Liabilities	12.32	14.17	15.99	19.36	20.39	18.44	16.3	16.55	13.25	12.42	15.2	14.8	14.66	15.77	14.63
CFO/CapEx	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	- -	- -	- -	2.26	2.71	2.71	2.73	2.39	1.77	1.63	2.2	1.8	2.04	1.92	1.99

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	- -	7.68	7.75	7.77	7.87	8.24	7.87	7.44	7.15	6.33	7	7.32	7.2	6.94	6.7
Days Sales Outstanding	- -	47.53	47.11	46.98	46.39	44.32	46.37	49.04	51.05	57.67	52.15	49.84	50.68	52.59	54.44
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover Days	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Conversion Cycle	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventory to Cash Days	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventories	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
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	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	- -	- -	- -	5,120	5,728	6,455	7,184	6,663	8,782	8,132	12,047	9,533	10,872	12,259	12,620
- Cash & Cash Equivalents	34	59	33	26	22	36	115	21	26	122	100	53	45	49	65
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	13
+ Total Debt	2,159	2,161	1,939	1,900	1,891	2,349	2,557	2,889	4,245	4,096	4,226	4,572	4,643	4,558	4,919
Enterprise Value	- -	- -	- -	6,994	7,597	8,768	9,626	9,530	13,001	12,106	16,173	14,052	15,471	16,768	17,487
Total Capital	2,998	3,022	2,872	2,881	2,913	3,419	3,660	4,020	5,425	5,298	5,443	5,767	5,860	5,606	5,944
Total Debt/Capital (%)	72.01	71.49	67.51	65.94	64.94	68.72	69.85	71.85	78.24	77.3	77.64	79.27	79.23	81.31	82.76
Total Debt / EV	- -	- -	- -	0.27	0.25	0.27	0.27	0.3	0.33	0.34	0.26	0.33	0.3	0.27	0.28
EV/Sales	- -	- -	- -	5.43	5.61	5.84	6.25	5.86	7.41	7.72	9.05	6.91	7.33	7.6	7.72
EV/EBITDA	- -	- -	- -	13.02	13.22	13.62	14.44	13.9	16.93	18.3	20.41	15.15	15.97	16.85	15.89
EV/EBIT	- -	- -	- -	25.1	19.83	19.97	21.14	20.69	25.11	29.52	31.03	24.31	22.91	31.52	22.59
EV/Cash Flow to Firm	- -	- -	- -	- -	13.36	13.7	15.24	13.81	- -	17.17	19.29	15.54	16.2	16.07	17.16
EV/Free Cash Flow to Firm	- -	- -	- -	- -	13.36	13.7	15.24	13.81	- -	17.17	19.29	15.54	16.2	16.07	17.16
Diluted Market Cap	- -	- -	- -	5,107	5,709	6,472	7,193	6,630	8,766	8,131	12,056	9,522	10,877	12,278	12,658
Diluted Enterprise Value	- -	- -	- -	6,980	7,578	8,786	9,634	9,497	12,984	12,105	16,182	14,041	15,476	16,788	17,525
EV per Share	- -	- -	- -	73.21	78.56	90	97.96	95.7	129.35	119.97	159.7	138.11	151.58	163.76	172.58
TTM Sales	1,131	1,180	1,246	1,287	1,353	1,500	1,541	1,627	1,754	1,569	1,787	2,032	2,111	2,207	2,266
TTM EBITDA	483	511	524	537	574	644	666	686	768	661	792	927	969	995	1,100
TTM Operating Income	173	201	220	275	374	424	451	468	511	401	519	562	670	526	698
TTM Cash Flow to Firm	413	453	488	- -	568	640	632	690	- -	705	838	904	955	1,043	1,019
TTM Free Cash Flow to Firm	413	453	488	- -	568	640	632	690	- -	705	838	904	955	1,043	1,019

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	- -	- -	- -	11.28	11.95	12.4	14.19	11.74	13.89	14.27	16.42	12.18	13.88	14.05	14.65
EV/EBIT	- -	- -	- -	25.1	19.83	19.97	21.14	20.69	25.11	29.52	31.03	24.31	22.91	31.52	22.59
Enterprise Value	- -	- -	- -	6,994	7,597	8,768	9,626	9,530	13,001	12,106	16,173	14,052	15,471	16,768	17,487
Low Price	- -	- -	- -	51.75	50.49	49.23	61.43	60.68	65.94	33.43	76.39	81.53	77.69	100.68	96.72
EV/Sales	- -	- -	- -	5.43	5.61	5.84	6.25	5.86	7.41	7.72	9.05	6.91	7.33	7.6	7.72
EV/EBITDA	- -	- -	- -	13.02	13.22	13.62	14.44	13.9	16.93	18.3	20.41	15.15	15.97	16.85	15.89
Price/Earnings	- -	- -	- -	20.16	21.76	21.56	22.57	21.69	23.53	33.41	31.03	21.7	21.92	33.86	21.55
Price/Earnings Average	- -	- -	- -	19.83	20.76	19.93	21.75	22.74	21.24	29.15	26.94	22.98	19.58	33.46	20.82
Price/Earnings High	- -	- -	- -	20.19	22.5	22.37	24	25.71	23.79	39.75	31.7	27.98	22.34	39.03	22.88
Price/Earnings Low	- -	- -	- -	19.46	18.55	16.02	18.96	19.67	17.76	13.86	19.93	18.89	15.98	28.48	16.74
Price/Book Value	- -	- -	- -	5.22	5.61	6.04	6.51	5.89	7.44	6.76	9.9	7.97	8.94	11.71	12.48
Price/Book Value Average	- -	- -	- -	5.13	5.35	5.58	6.27	6.17	6.72	5.9	8.59	8.44	7.98	11.57	12.05
Price/Book Value High	- -	- -	- -	5.23	5.8	6.26	6.92	6.98	7.52	8.04	10.11	10.28	9.11	13.49	13.24
Price/Book Value Low	- -	- -	- -	5.04	4.78	4.48	5.47	5.34	5.62	2.8	6.36	6.94	6.52	9.84	9.69
Price/Tangible Book Value	- -	- -	- -	-5.7	-6.17	-4.99	-5.01	-3.91	-5.09	-5.01	-6.83	-4.66	-5.46	-5.98	-5.7
Price/Tangible Book Value Average	- -	- -	- -	-5.61	-5.89	-4.61	-4.83	-4.1	-4.6	-4.37	-5.93	-4.93	-4.88	-5.91	-5.51
Price/Tangible Book Value High	- -	- -	- -	-5.71	-6.38	-5.18	-5.33	-4.64	-5.15	-5.96	-6.97	-6.01	-5.57	-6.89	-6.05
Price/Tangible Book Value Low	- -	- -	- -	-5.5	-5.26	-3.71	-4.21	-3.55	-3.84	-2.08	-4.38	-4.05	-3.98	-5.03	-4.43
Price/Sales	- -	- -	- -	3.96	4.22	4.29	4.65	4.06	4.99	5.18	6.73	4.68	5.14	5.55	5.58
Price/Sales Average	- -	- -	- -	3.9	4.02	3.96	4.48	4.26	4.5	4.52	5.84	4.96	4.59	5.48	5.39
Price/Sales High	- -	- -	- -	3.97	4.36	4.45	4.94	4.82	5.04	6.16	6.88	6.04	5.24	6.39	5.93
Price/Sales Low	- -	- -	- -	3.83	3.59	3.19	3.9	3.68	3.77	2.15	4.32	4.07	3.75	4.66	4.33
Price/Cash Flow	- -	- -	- -	11.28	11.95	12.33	14.12	11.71	13.87	14.25	16.38	12.17	13.85	14.01	14.64
Price/Cash Flow Average	- -	- -	- -	11.09	11.4	11.4	13.61	12.28	12.52	12.43	14.22	12.89	12.38	13.84	14.14
Price/Cash Flow High	- -	- -	- -	11.3	12.35	12.79	15.02	13.88	14.02	16.95	16.73	15.69	14.12	16.15	15.54
Price/Cash Flow Low	- -	- -	- -	10.89	10.18	9.16	11.86	10.62	10.47	5.91	10.52	10.59	10.1	11.78	11.37
Price/Free Cash Flow Average	- -	- -	- -	11.1	11.4	11.46	13.67	12.31	12.54	12.45	14.25	12.9	12.4	13.89	14.15
Price/Free Cash Flow High	- -	- -	- -	11.3	12.36	12.87	15.09	13.92	14.04	16.98	16.77	15.71	14.15	16.2	15.55
Price/Free Cash Flow Low	- -	- -	- -	10.9	10.19	9.22	11.92	10.64	10.49	5.92	10.54	10.6	10.12	11.82	11.38
EV/Sales Average	- -	- -	- -	5.37	5.42	5.52	6.08	6.06	6.93	7.06	8.16	7.19	6.78	7.53	7.53
EV/Sales High	- -	- -	- -	5.44	5.76	6.01	6.54	6.62	7.47	8.7	9.19	8.27	7.43	8.44	8.06
EV/Sales Low	- -	- -	- -	5.3	4.99	4.74	5.5	5.48	6.19	4.68	6.64	6.31	5.93	6.71	6.47
EV/EBITDA Average	- -	- -	- -	12.87	12.77	12.86	14.05	14.37	15.82	16.74	18.4	15.76	14.77	16.7	15.5
EV/EBITDA High	- -	- -	- -	13.04	13.56	13.99	15.13	15.7	17.06	20.64	20.74	18.12	16.19	18.73	16.6
EV/EBITDA Low	- -	- -	- -	12.69	11.75	11.04	12.72	12.99	14.13	11.11	14.97	13.82	12.93	14.89	13.33
EV/EBIT Average	- -	- -	- -	24.8	19.15	18.86	20.57	21.4	23.46	26.99	27.98	25.28	21.19	31.24	22.04
EV/EBIT High	- -	- -	- -	25.13	20.34	20.52	22.14	23.38	25.29	33.28	31.53	29.08	23.22	35.03	23.6
EV/EBIT Low	- -	- -	- -	24.47	17.63	16.2	18.62	19.35	20.95	17.92	22.76	22.17	18.55	27.85	18.95
Last Price	- -	- -	- -	53.59	59.23	66.25	73.12	66.91	87.38	80.59	118.95	93.69	106.52	119.72	124.54
High Price	- -	- -	- -	53.68	61.25	68.74	77.76	79.32	88.31	95.87	121.51	120.79	108.59	137.98	132.22
Enterprise Value Average	- -	- -	- -	6,910	7,334	8,280	9,365	9,855	12,146	11,069	14,585	14,613	14,311	16,620	17,059
Enterprise Value High	- -	- -	- -	7,003	7,792	9,011	10,082	10,767	13,095	13,649	16,432	16,809	15,682	18,638	18,265
Enterprise Value Low	- -	- -	- -	6,818	6,751	7,110	8,477	8,910	10,847	7,348	11,862	12,815	12,528	14,819	14,668

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	93	94	95	96	97	97	98	100	101	101	101	102	102	102	101
Diluted Weighted Avg Shares	93	94	95	95	96	98	98	99	100	101	101	102	102	103	102
Basic Weighted Avg Shares	93	93	94	95	96	97	98	99	100	101	101	102	102	102	102
Revenue per Share	12.18	12.63	13.2	13.52	14.05	15.45	15.74	16.47	17.51	15.57	17.67	20.02	20.71	21.58	22.32
EBITDA per Share	5.2	5.47	5.55	5.64	5.96	6.63	6.81	6.94	7.67	6.56	7.84	9.13	9.51	9.73	10.84
Operating Income per Share	1.86	2.15	2.33	2.89	3.89	4.36	4.6	4.73	5.1	3.98	5.13	5.54	6.57	5.14	6.87
Basic EPS, GAAP	0.07	0.08	0.42	2.66	2.72	3.07	3.24	3.09	3.71	2.41	3.83	4.32	4.86	3.54	5.78
Basic EPS from Cont Ops	0.07	0.08	0.43	2.66	2.73	3.08	3.24	3.09	3.72	2.42	3.84	4.32	4.87	3.55	5.84
Diluted EPS, GAAP	0.07	0.08	0.42	2.66	2.72	3.05	3.23	3.08	3.71	2.41	3.83	4.31	4.85	3.52	5.77
Diluted EPS from Cont Ops	0.07	0.08	0.42	2.66	2.72	3.06	3.23	3.08	3.71	2.41	3.83	4.32	4.87	3.54	5.84
Dividend per Share	- -	- -	- -	2.51	2.76	3.03	2.49	4.48	3.85	2.5	4.01	5.01	5.01	5.66	6.46
Cash Flow per Share	3.43	4.03	4.18	4.75	4.96	5.37	5.18	5.72	6.3	5.66	7.26	7.7	7.69	8.54	8.51
Free Cash Flow per Basic Share	3.43	4.03	4.18	4.75	4.96	5.37	5.18	5.72	6.3	5.66	7.26	7.7	7.69	8.54	8.51
Cash & Equivalents per Share	0.36	0.63	0.35	0.27	0.23	0.36	1.18	0.22	0.26	1.2	0.99	0.52	0.44	0.48	0.64
Book Value per Share	9.02	9.18	9.84	10.27	10.56	10.98	11.23	11.37	11.74	11.92	12.02	11.75	11.92	10.23	9.98
Tangible Book Value per Share	-11.44	-11.63	-10.44	-9.4	-9.6	-13.28	-14.59	-17.1	-17.15	-16.09	-17.42	-20.11	-19.5	-20.03	-21.84