SBA Communications Corporation Financial Ratios — 0KYZ 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 (%)	- -	- -	-11.07	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	-3.61	-3.54	-0.83	-0.33	-2.32	1.04	1.41	0.65	1.73	0.25	2.51	4.53	4.83	6.94	9.17
Return on Capital (%)	- -	- -	- -	- -	- -	5.41	5.83	5.96	5.79	- -	6.87	8.47	9.37	11.63	13.72
Return on Invested Capital (%)	- -	- -	- -	- -	- -	5	6.02	7.53	5.84	- -	8.24	8.43	8.7	13.9	10.74
Gross Margin (%)	70.94	70.7	68.71	71.94	72.88	74.23	74.17	74.87	75.53	77.12	76.37	74.61	77.41	78.29	75.46
EBITDA Margin (%)	60.13	58.24	58.47	63.1	59.35	62.79	63.76	65.19	63.56	65.08	64.22	62.01	60.48	63.64	58.08
Operating Margin (%)	17.66	20.33	21.29	24.11	25.58	26.37	29.38	31.21	31.36	33.14	36.52	37.8	41.11	58.58	55.21
Incremental Operating Margin (%)	46.17	27.62	23.9	40.66	45.73	- -	81.31	54.12	33.27	85.49	67.7	46.89	152.75	- -	- -
Pretax Margin (%)	-17.87	-18.56	-4.38	-1.03	-10.17	5.35	6.77	2.77	9.28	-0.85	10.94	19.97	20.23	28.83	44.12
Profit Margin (%)	-18.11	-18.97	-4.28	-1.59	-10.72	4.67	6	2.54	7.3	1.16	10.29	17.52	18.51	27.97	37.43
Net Income to Common Margin (%)	-18.11	-18.97	-4.28	-1.59	-10.72	4.67	6	2.54	7.3	1.16	10.29	17.52	18.51	27.97	37.43
Effective Tax Rate (%)	- -	- -	- -	- -	- -	12.67	11.32	8.19	21.19	- -	5.92	12.56	9.31	3.1	15.1
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	56.5	865.73	106.71	66.95	75.04	56.72	45.39
Sustainable Growth Rate (%)	- -	- -	-11.07	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

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	3,354	5,356	5,877	7,861	8,452	8,776	9,311	9,939	12,861	13,426	14,523	15,171	14,463	15,756	15,319
ST Debt	5	475	482	33	20	627	20	942	769	260	262	286	917	1,449	2,235
LT Debt	3,349	4,881	5,395	7,828	8,432	8,148	9,291	8,997	12,092	13,166	14,260	14,885	13,547	14,307	13,084
Total Debt/EBITDA	7.99	9.64	7.7	8.16	8.69	8.56	8.45	8.17	10.04	9.9	9.79	9.29	8.82	9.24	9.37
Net Debt/EBITDA	7.88	9.22	7.54	8.12	8.57	8.41	8.39	8.05	7.99	7.96	8.05	7.79	7.39	7.86	7.73
Total Debt/EBIT	30.31	36.4	25.59	23.36	27.05	22.66	20.31	18.26	22.04	21.19	18.56	16.39	15.66	10.97	11.41
Net Debt/EBIT	29.89	34.82	25.06	23.24	26.67	22.28	20.16	18	17.53	17.02	15.25	13.75	13.12	9.33	9.41
EBITDA to Interest Expense	1.87	2.09	2.56	3.01	3	3.09	3.37	3.21	3.26	3.45	3.71	4.08	3.76	3.99	3.43
EBITDA-CapEx/Interest Expense	1.87	2.09	2.56	3.01	3	3.09	3.37	3.21	3.26	3.45	3.71	4.08	3.76	3.99	3.43
EBIT to Interest Expense	0.55	0.73	0.93	1.15	1.29	1.3	1.55	1.54	1.61	1.76	2.11	2.49	2.56	3.67	3.26
Interest Expense	225	266	298	320	324	331	327	379	393	393	400	400	436	427	477
Common Equity/Total Assets	-0.31	9.87	5.26	-8.43	-23.33	-27.12	-35.51	-46.81	-37.57	-52.68	-53.9	-49.85	-50.8	-44.76	-41.93
Long-Term Debt/Equity (%)	446,003.33	734.28	1,511.27	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	99.83	81.06	86.54	108.73	124.99	120.19	138.43	137.11	131.29	152.79	154.06	149.95	145.23	133.71	124.09
Long-Term Debt/Total Assets (%)	92.88	73.77	79.53	99.84	115.3	110.7	126.92	124.72	123.89	143.77	145.49	140.62	133.09	125.31	113.03
Total Debt/Equity (%)	446,669.11	805.79	1,646.27	-1,189.59	-495.39	-439.68	-358.23	-294.32	-352.26	-279.18	-275.77	-289.27	-281.62	-311.65	-320.8
Total Debt/Capital (%)	99.98	88.96	94.27	109.18	125.29	129.44	138.73	151.46	139.64	155.81	156.89	152.83	155.06	147.25	145.29
Total Debt/Total Assets (%)	93.01	80.96	86.63	100.25	115.58	119.22	127.19	137.77	131.77	146.61	148.16	143.33	142.1	138	132.35
Net Debt to Equity	440,368.71	770.72	1,612.06	-1,183.62	-488.47	-432.36	-355.58	-290.07	-280.09	-224.3	-226.64	-242.62	-235.91	-265.08	-264.61
Net Debt/Capital (%)	99.98	88.52	94.16	109.23	125.74	130.09	139.13	152.61	112.36	129.83	134.27	130.07	132.86	127.51	122.92
EBITDA	420	556	763	964	972	1,025	1,102	1,216	1,281	1,356	1,483	1,633	1,640	1,705	1,635
EBITDA-CapEx	420	556	763	964	972	1,025	1,102	1,216	1,281	1,356	1,483	1,633	1,640	1,705	1,635
Operating Income (Loss)	123	194	278	368	419	431	508	582	632	690	843	995	1,115	1,570	1,554

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	0.42	0.28	0.17	0.14	0.43	0.17	0.25	0.12	0.1	0.5	0.6	0.21	0.15	0.25	0.1
Current Ratio	1.02	0.45	0.46	0.99	1.08	0.37	0.93	0.31	0.32	0.77	1	0.69	0.36	1.1	0.29
Quick Ratio	0.73	0.35	0.3	0.54	0.8	0.27	0.64	0.24	0.25	0.68	0.84	0.59	0.3	0.41	0.2
CFO/Avg Current Liab	1.93	0.69	0.62	1.25	2.39	1.29	1.42	1.15	0.86	1.35	1.93	1.96	1.5	0.84	0.58
Common Equity/Total Assets	-0.31	9.87	5.26	-8.43	-23.33	-27.12	-35.51	-46.81	-37.57	-52.68	-53.9	-49.85	-50.8	-44.76	-41.93
Long-Term Debt/Equity (%)	446,003.33	734.28	1,511.27	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	99.83	81.06	86.54	108.73	124.99	120.19	138.43	137.11	131.29	152.79	154.06	149.95	145.23	133.71	124.09
Long-Term Debt/Total Assets (%)	92.88	73.77	79.53	99.84	115.3	110.7	126.92	124.72	123.89	143.77	145.49	140.62	133.09	125.31	113.03
Total Debt/Equity (%)	446,669.11	805.79	1,646.27	-1,189.59	-495.39	-439.68	-358.23	-294.32	-352.26	-279.18	-275.77	-289.27	-281.62	-311.65	-320.8
Total Debt/Capital (%)	99.98	88.96	94.27	109.18	125.29	129.44	138.73	151.46	139.64	155.81	156.89	152.83	155.06	147.25	145.29
Total Debt/Total Assets (%)	93.01	80.96	86.63	100.25	115.58	119.22	127.19	137.77	131.77	146.61	148.16	143.33	142.1	138	132.35
CFO/Total Liabilities	6.91	5.77	7.74	7.93	8.02	7.94	8.25	8.03	7.23	8.06	7.9	8.12	10.08	8.1	7.9
CFO/CapEx	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	- -	- -	- -	- -	- -	- -	- -	-0.11	0.43	0.46	0.97	0.52	0.41	0.56	0.23

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	34.15	31.18	23.63	17.39	17.47	20.2	20.44	18.5	16.57	20.2	26.23	18.4	14.77	16.32	17.76
Days Sales Outstanding	10.69	11.71	15.45	20.99	20.89	18.07	17.85	19.73	22.03	18.07	13.91	19.84	24.71	22.37	20.55
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	- -	- -	- -	- -	- -	- -	- -	18,140	26,231	30,324	42,327	30,082	27,302	22,124	20,467
- Cash & Cash Equivalents	47	233	122	39	118	146	69	143	108	309	367	144	209	190	265
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	12	12	- -	- -	- -	- -	- -	- -	16	15	17	32	35	54	78
+ Total Debt	3,354	5,356	5,877	7,861	8,452	8,776	9,311	9,939	12,861	13,426	14,523	15,171	14,463	15,756	15,319
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	27,935	39,000	43,457	56,498	45,140	41,591	37,490	35,594
Total Capital	3,355	6,021	6,234	7,200	6,746	6,780	6,712	6,562	9,210	8,617	9,256	9,927	9,328	10,700	10,544
Total Debt/Capital (%)	99.98	88.96	94.27	109.18	125.29	129.44	138.73	151.46	139.64	155.81	156.89	152.83	155.06	147.25	145.29
Total Debt / EV	- -	- -	- -	- -	- -	- -	- -	0.36	0.33	0.31	0.26	0.34	0.35	0.42	0.43
EV/Sales	- -	- -	- -	- -	- -	- -	- -	14.97	19.36	20.86	24.47	17.14	15.34	13.99	12.64
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	22.97	30.46	32.06	38.11	27.64	25.36	21.98	21.77
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	51.34	66.84	68.58	72.2	48.78	45.03	26.11	26.51
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	23.31	30.47	- -	36.07	27.6	21.44	21.43	20.99
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	23.31	30.47	- -	36.07	27.6	21.44	21.43	20.99
Diluted Market Cap	- -	- -	- -	- -	- -	- -	- -	18,799	26,916	31,331	43,189	30,469	27,519	22,230	20,829
Diluted Enterprise Value	- -	- -	- -	- -	- -	- -	- -	28,594	39,685	44,464	57,361	45,527	41,808	37,596	35,955
EV per Share	- -	- -	- -	- -	- -	- -	- -	248.46	348.91	395.72	518.54	417.97	384.92	348.54	336.85
TTM Sales	698	954	1,305	1,527	1,638	1,633	1,728	1,866	2,015	2,083	2,309	2,633	2,712	2,680	2,815
TTM EBITDA	420	556	763	964	972	1,025	1,102	1,216	1,281	1,356	1,483	1,633	1,640	1,705	1,635
TTM Operating Income	123	194	278	368	419	431	508	582	632	690	843	995	1,115	1,570	1,554
TTM Cash Flow to Firm	- -	- -	- -	- -	- -	1,032	1,108	1,198	1,280	- -	1,566	1,635	1,940	1,749	1,696
TTM Free Cash Flow to Firm	- -	- -	- -	- -	- -	1,032	1,108	1,198	1,280	- -	1,566	1,635	1,940	1,749	1,696

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	- -	- -	- -	- -	- -	- -	- -	22.1	27.75	27.82	36.3	23.7	17.82	16.65	16.13
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	51.34	66.84	68.58	72.2	48.78	45.03	26.11	26.51
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	27,935	39,000	43,457	56,498	45,140	41,591	37,490	35,594
Low Price	- -	- -	- -	- -	- -	- -	- -	152.91	158.32	209.06	245.95	237.41	186.19	184.37	185.46
EV/Sales	- -	- -	- -	- -	- -	- -	- -	14.97	19.36	20.86	24.47	17.14	15.34	13.99	12.64
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	22.97	30.46	32.06	38.11	27.64	25.36	21.98	21.77
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	390.71	180.11	1,277.69	178.73	65.17	54.48	29.54	19.71
Price/Earnings Average	- -	- -	- -	- -	- -	- -	- -	397.49	167.6	1,361.93	146.98	73.02	51.37	31.13	21.55
Price/Earnings High	- -	- -	- -	- -	- -	- -	- -	423.13	201.47	1,517.46	178.73	88.22	66.46	36.59	24.94
Price/Earnings Low	- -	- -	- -	- -	- -	- -	- -	370.29	121.5	967.34	113.16	55.54	40.15	26.48	18.87
Price/Book Value	- -	- -	- -	- -	- -	- -	- -	-5.37	-7.15	-6.29	-8.01	-5.7	-5.28	-4.33	-4.22
Price/Book Value Average	- -	- -	- -	- -	- -	- -	- -	-5.47	-6.66	-6.7	-6.59	-6.39	-4.98	-4.56	-4.61
Price/Book Value High	- -	- -	- -	- -	- -	- -	- -	-5.82	-8	-7.47	-8.01	-7.72	-6.44	-5.36	-5.34
Price/Book Value Low	- -	- -	- -	- -	- -	- -	- -	-5.09	-4.83	-4.76	-5.07	-4.86	-3.89	-3.88	-4.04
Price/Tangible Book Value	- -	- -	- -	- -	- -	- -	- -	-2.7	-3.6	-3.8	-5.23	-3.74	-3.58	-2.95	-2.65
Price/Tangible Book Value Average	- -	- -	- -	- -	- -	- -	- -	-2.75	-3.35	-4.05	-4.3	-4.19	-3.38	-3.11	-2.89
Price/Tangible Book Value High	- -	- -	- -	- -	- -	- -	- -	-2.93	-4.02	-4.51	-5.23	-5.06	-4.37	-3.65	-3.35
Price/Tangible Book Value Low	- -	- -	- -	- -	- -	- -	- -	-2.56	-2.43	-2.88	-3.31	-3.18	-2.64	-2.64	-2.53
Price/Sales	- -	- -	- -	- -	- -	- -	- -	9.94	13.14	14.78	18.4	11.42	10.08	8.26	7.38
Price/Sales Average	- -	- -	- -	- -	- -	- -	- -	10.11	12.23	15.76	15.13	12.79	9.51	8.71	8.07
Price/Sales High	- -	- -	- -	- -	- -	- -	- -	10.76	14.7	17.56	18.4	15.46	12.3	10.24	9.33
Price/Sales Low	- -	- -	- -	- -	- -	- -	- -	9.42	8.87	11.19	11.65	9.73	7.43	7.41	7.06
Price/Cash Flow	- -	- -	- -	- -	- -	- -	- -	21.8	27.29	27.35	35.69	23.39	17.7	16.59	16.08
Price/Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	22.17	25.4	29.15	29.35	26.21	16.69	17.48	17.59
Price/Cash Flow High	- -	- -	- -	- -	- -	- -	- -	23.6	30.53	32.48	35.69	31.66	21.59	20.55	20.35
Price/Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	20.66	18.41	20.71	22.6	19.93	13.04	14.87	15.4
Price/Free Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	22.48	25.82	29.66	29.85	26.55	16.8	17.55	17.64
Price/Free Cash Flow High	- -	- -	- -	- -	- -	- -	- -	23.93	31.04	33.05	36.3	32.08	21.73	20.63	20.41
Price/Free Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	20.95	18.72	21.07	22.98	20.2	13.13	14.93	15.44
EV/Sales Average	- -	- -	- -	- -	- -	- -	- -	15.14	18.45	21.82	21.21	18.52	14.76	14.44	13.32
EV/Sales High	- -	- -	- -	- -	- -	- -	- -	15.78	20.9	23.59	24.47	21.18	17.55	15.96	14.57
EV/Sales Low	- -	- -	- -	- -	- -	- -	- -	14.46	15.12	17.33	17.74	15.45	12.69	13.14	12.33
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	- -	23.23	29.03	33.53	33.03	29.86	24.41	22.69	22.94
EV/EBITDA High	- -	- -	- -	- -	- -	- -	- -	24.21	32.89	36.25	38.11	34.16	29.02	25.08	25.09
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	- -	22.19	23.79	26.62	27.63	24.92	20.98	20.64	21.24
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	51.91	63.72	71.73	62.59	52.69	43.34	26.94	27.93
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	54.1	72.17	77.56	72.2	60.28	51.52	29.79	30.55
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	49.59	52.21	56.95	52.36	43.98	37.25	24.51	25.86
Last Price	- -	- -	- -	- -	- -	- -	- -	161.34	234.68	276.13	388.48	278.54	252.68	205.68	193.7
High Price	- -	- -	- -	- -	- -	- -	- -	174.73	262.52	327.95	388.48	377.08	308.2	254.8	245.07
Enterprise Value Average	- -	- -	- -	- -	- -	- -	- -	28,250	37,179	45,457	48,979	48,762	40,032	38,685	37,509
Enterprise Value High	- -	- -	- -	- -	- -	- -	- -	29,441	42,112	49,148	56,498	55,782	47,589	42,772	41,022
Enterprise Value Low	- -	- -	- -	- -	- -	- -	- -	26,987	30,465	36,092	40,969	40,697	34,406	35,197	34,723

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	110	127	128	129	126	121	116	112	112	110	109	108	108	108	106
Diluted Weighted Avg Shares	112	120	128	129	128	125	121	117	115	113	111	109	109	108	108
Basic Weighted Avg Shares	112	120	128	129	128	124	120	115	113	112	109	108	108	108	107
Revenue per Share	6.26	7.93	10.21	11.84	12.82	13.12	14.41	16.24	17.86	18.68	21.12	24.39	25.06	24.89	26.26
EBITDA per Share	3.76	4.62	5.97	7.47	7.61	8.24	9.19	10.58	11.35	12.15	13.56	15.13	15.16	15.84	15.25
Operating Income per Share	1.1	1.61	2.17	2.86	3.28	3.46	4.23	5.07	5.6	6.19	7.71	9.22	10.3	14.58	14.5
Basic EPS, GAAP	-1.13	-1.51	-0.44	-0.19	-1.37	0.61	0.86	0.41	1.3	0.22	2.17	4.27	4.64	6.96	9.83
Basic EPS from Cont Ops	-1.14	-1.53	-0.44	-0.19	-1.37	0.61	0.86	0.41	1.31	0.22	2.17	4.26	4.6	6.96	9.84
Diluted EPS, GAAP	-1.13	-1.51	-0.44	-0.19	-1.37	0.61	0.86	0.41	1.28	0.21	2.14	4.22	4.61	6.94	9.8
Diluted EPS from Cont Ops	-1.14	-1.53	-0.44	-0.19	-1.37	0.61	0.86	0.41	1.28	0.21	2.14	4.2	4.57	6.93	9.81
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	0.74	1.86	2.32	2.84	3.42	3.94	4.47
Cash Flow per Share	2.23	2.85	3.89	5.23	5.66	5.97	6.83	7.4	8.6	10.1	10.88	11.91	14.27	12.4	12.05
Free Cash Flow per Basic Share	2.23	2.85	3.89	5.23	5.66	5.97	6.83	7.4	8.6	10.1	10.88	11.91	14.27	12.4	12.05
Cash & Equivalents per Share	0.48	1.88	0.99	0.35	0.94	1.21	0.59	1.28	0.97	2.81	3.38	1.34	1.94	4.13	2.57
Book Value per Share	-0.1	5.14	2.78	-5.12	-13.57	-16.49	-22.32	-30.03	-32.81	-43.93	-48.49	-48.86	-47.86	-47.51	-45.93
Tangible Book Value per Share	-15.05	-19.55	-23.59	-37.56	-43.28	-46.72	-53.22	-59.66	-65.25	-72.67	-74.22	-74.56	-70.58	-69.72	-73.21