Williams Companies, Inc. (The) Financial Ratios — 0LXB 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 (%)	8.76	28.41	8.94	30.99	-7.65	-7.86	30.41	-1.28	6.06	1.66	13.1	17.92	26.67	17.94	20.78
Return on Assets (%)	1.81	4.21	1.67	5.45	-1.15	-0.88	4.67	-0.34	1.86	0.47	3.31	4.27	6.29	4.15	4.63
Return on Capital (%)	4.17	6.92	2.65	7.63	- -	- -	- -	0.39	4.67	2.81	6.32	7.85	10.24	7.64	8.28
Return on Invested Capital (%)	11.45	7.88	4.47	3.28	- -	- -	- -	1.19	3.41	4.16	5.3	6.72	8.5	6.31	7.44
Gross Margin (%)	42.06	43.2	43.99	45.11	52.21	53.49	49.74	47.4	53.91	56.81	44.73	50.15	62.35	58.71	61.96
EBITDA Margin (%)	43.9	31.63	31.92	35.94	26.68	32.7	33.16	28.7	44.32	50.82	42.09	45.85	58.51	52.92	54.75
Operating Margin (%)	23.54	21.53	19.46	18.19	19.12	20.83	21.84	22.92	29.08	33.31	24.76	27.52	38.43	31.79	36.89
Incremental Operating Margin (%)	35.6	57.43	44.25	6.95	- -	111.51	36.09	36.18	- -	- -	2.06	114.5	- -	211.14	73.88
Pretax Margin (%)	15.16	17.22	15.74	46.93	-23.27	-5	6.66	3.81	12.97	3.59	19.51	23.18	40.39	28.43	30.33
Profit Margin (%)	4.74	11.47	6.27	27.68	-7.76	-5.65	27.07	-1.78	10.36	2.73	14.27	18.69	29.15	21.18	21.91
Net Income to Common Margin (%)	4.74	11.47	6.27	27.68	-7.76	-5.65	27.07	-1.8	10.33	2.69	14.25	18.66	29.12	21.16	21.88
Effective Tax Rate (%)	10.32	27.93	37.13	34.85	- -	- -	- -	41.69	31.48	28.52	24.65	16.72	22.81	21.43	23.64
Dvd Payout Ratio (%)	33.53	65.37	107.09	55.16	-89.26	-456.88	34.88	256.48	311.69	1,064.84	124	94.78	61.8	93.87	83.67
Sustainable Growth Rate (%)	5.82	9.84	-0.63	13.9	-14.48	-43.76	19.8	2.01	-12.83	-16.02	-3.14	0.94	10.19	1.1	3.39

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	8,722	10,736	11,579	21,582	24,487	23,502	20,935	22,414	22,309	22,372	23,698	22,929	26,462	26,937	29,393
ST Debt	353	1	226	802	675	878	501	47	2,161	921	2,048	1,002	3,086	2,201	2,077
LT Debt	8,369	10,735	11,353	20,780	23,812	22,624	20,434	22,367	20,148	21,451	21,650	21,927	23,376	24,736	27,316
Total Debt/EBITDA	2.51	4.53	5.29	7.86	12.47	9.58	7.86	8.99	6.14	5.7	5.3	4.56	4.15	4.85	4.49
Net Debt/EBITDA	2.25	4.18	4.98	7.77	12.42	9.52	7.52	8.92	6.05	5.66	4.92	4.53	3.81	4.83	4.48
Total Debt/EBIT	4.67	6.66	8.42	13.76	108.35	34.11	22.58	29.18	11.61	10.16	9.01	7.6	6.14	8.07	7.01
Net Debt/EBIT	4.2	6.14	7.93	13.6	107.91	33.86	21.61	28.97	11.45	10.08	8.36	7.54	5.63	8.04	6.98
EBITDA to Interest Expense	6.08	4.65	4.29	3.67	1.88	2.08	2.46	2.24	3.06	3.35	3.79	4.38	5.16	4.07	4.54
EBITDA-CapEx/Interest Expense	6.08	4.65	4.29	3.67	1.88	2.08	2.42	2.24	3.03	3.32	3.79	4.36	5.12	4	4.46
EBIT to Interest Expense	3.26	3.17	2.62	1.86	1.35	1.32	1.62	1.79	2.01	2.19	2.23	2.63	3.39	2.45	3.06
Interest Expense	573	509	510	747	1,044	1,179	1,083	1,112	1,186	1,172	1,179	1,147	1,236	1,364	1,442
Common Equity/Total Assets	7.85	19.53	17.92	17.4	12.54	9.91	20.83	32.28	28.95	26.57	23.92	23.64	23.5	22.74	21.81
Long-Term Debt/Equity (%)	323.63	144.54	127.26	103.01	146.76	161.07	126.33	139.82	123.12	147.1	153.54	156.12	156.98	166.68	182.17
Long-Term Debt/Capital (%)	74.01	59.1	55.38	49.77	58.49	60.25	55.06	58.23	52.1	58.05	57.28	59.3	56.53	59.21	61.54
Long-Term Debt/Total Assets (%)	50.72	44.13	41.83	41.19	48.58	48.31	44.08	49.37	43.76	48.57	45.47	45.27	44.42	45.36	46.64
Total Debt/Equity (%)	337.28	144.55	129.79	106.99	150.92	167.32	129.43	140.11	136.33	153.41	168.06	163.25	177.7	181.52	196.02
Total Debt/Capital (%)	77.13	59.11	56.48	51.69	60.15	62.59	56.41	58.35	57.69	60.54	62.69	62.01	63.99	64.48	66.22
Total Debt/Total Assets (%)	52.85	44.13	42.66	42.77	49.95	50.18	45.17	49.48	48.46	50.66	49.77	47.34	50.28	49.4	50.18
Net Debt to Equity	302.9	133.26	122.16	105.8	150.31	166.11	123.87	139.06	134.44	152.25	155.98	161.99	163.11	180.94	195.39
Net Debt/Capital (%)	75.18	57.13	54.99	51.41	60.05	62.42	55.33	58.17	57.31	60.31	60.9	61.79	61.95	64.36	66.1
EBITDA	3,481	2,368	2,190	2,745	1,964	2,452	2,663	2,493	3,635	3,923	4,473	5,027	6,382	5,558	6,543
EBITDA-CapEx	3,481	2,368	2,190	2,745	1,964	2,452	2,622	2,486	3,595	3,887	4,465	4,997	6,331	5,453	6,437
Operating Income (Loss)	1,867	1,612	1,335	1,389	1,407	1,562	1,754	1,991	2,385	2,571	2,631	3,018	4,192	3,339	4,408

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	0.53	0.54	0.34	0.09	0.04	0.06	0.34	0.09	0.07	0.06	0.34	0.03	0.37	0.01	0.01
Current Ratio	1.13	1.24	0.85	0.74	0.61	0.5	0.82	0.81	0.4	0.62	0.91	0.78	0.77	0.5	0.53
Quick Ratio	0.91	0.99	0.68	0.54	0.46	0.38	0.71	0.64	0.32	0.49	0.64	0.41	0.6	0.31	0.28
CFO/Avg Current Liab	1.62	1.14	1.26	0.93	1.07	1.53	1.1	1.48	1.28	1.11	1.08	0.99	1.11	0.89	1.03
Common Equity/Total Assets	7.85	19.53	17.92	17.4	12.54	9.91	20.83	32.28	28.95	26.57	23.92	23.64	23.5	22.74	21.81
Long-Term Debt/Equity (%)	323.63	144.54	127.26	103.01	146.76	161.07	126.33	139.82	123.12	147.1	153.54	156.12	156.98	166.68	182.17
Long-Term Debt/Capital (%)	74.01	59.1	55.38	49.77	58.49	60.25	55.06	58.23	52.1	58.05	57.28	59.3	56.53	59.21	61.54
Long-Term Debt/Total Assets (%)	50.72	44.13	41.83	41.19	48.58	48.31	44.08	49.37	43.76	48.57	45.47	45.27	44.42	45.36	46.64
Total Debt/Equity (%)	337.28	144.55	129.79	106.99	150.92	167.32	129.43	140.11	136.33	153.41	168.06	163.25	177.7	181.52	196.02
Total Debt/Capital (%)	77.13	59.11	56.48	51.69	60.15	62.59	56.41	58.35	57.69	60.54	62.69	62.01	63.99	64.48	66.22
Total Debt/Total Assets (%)	52.85	44.13	42.66	42.77	49.95	50.18	45.17	49.48	48.46	50.66	49.77	47.34	50.28	49.4	50.18
CFO/Total Liabilities	24.71	10.86	12.17	6.98	8.26	12.67	10.24	11.24	12.44	11.82	11.77	14.22	15.74	12.53	13.53
CFO/CapEx	- -	- -	- -	- -	- -	- -	75.34	470.43	92.33	97.11	493.13	162.97	116.43	47.37	55.64
Altman's Z-Score	- -	- -	- -	- -	- -	- -	- -	0.56	0.51	0.42	0.57	0.72	0.8	1.02	1.12

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	13.99	11.91	11.25	9.72	7.31	7.58	8.47	9.57	9.38	8.66	9.07	6.81	7.12	7.54	7.9
Days Sales Outstanding	26.1	30.64	32.46	37.57	49.91	48.16	43.09	38.16	38.9	42.13	40.24	53.63	51.25	48.41	46.21
Inventory Turnover	23.32	24.72	20.82	19.73	19.65	26.32	32.16	37.6	29.65	25.55	22.81	15.64	13.82	15.69	15.33
Days Inventory Outstanding	15.65	14.76	17.53	18.5	18.58	13.87	11.35	9.71	12.31	14.29	16	23.34	26.4	23.27	23.81
Accounts Payable Turnover	8.08	5.29	4.11	4.63	4.24	5.12	5.01	5.59	6.22	6.47	5.49	2.66	2.19	2.9	2.39
Accounts Payable Turnover Days	45.15	69.05	88.86	78.76	86.04	71.3	72.85	65.26	58.69	56.41	66.47	137.47	166.59	125.76	152.86
Cash Conversion Cycle	-3.41	-23.64	-38.88	-22.69	-17.54	-9.27	-18.41	-17.4	-7.48	- -	-10.23	-60.51	-88.93	-54.08	-82.84
Inventory to Cash Days	10.45	15.88	14.93	19.06	31.34	34.3	31.74	28.45	26.59	27.84	24.24	30.29	24.85	25.14	22.41
Inventories	169	175	194	231	127	138	113	130	125	136	379	320	274	279	314
Raw Materials	169	78	83	81	70	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	97	111	150	57	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	138	113	130	125	136	379	320	274	279	314

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	- -	- -	- -	- -	- -	- -	- -	26,306	28,005	24,345	31,505	40,059	42,287	65,918	73,226
- Cash & Cash Equivalents	889	839	681	240	100	170	899	168	289	142	1,680	152	2,150	60	63
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	35	35	35	35	35	35	35	35
+ Minority/Non Controlling Interest	1,290	2,675	4,057	11,395	10,077	9,403	6,519	1,337	3,001	2,814	2,678	2,560	2,489	2,404	2,188
+ Total Debt	8,722	10,736	11,579	21,582	24,487	23,502	20,935	22,414	22,309	22,372	23,698	22,929	26,462	26,937	29,393
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	49,924	53,061	49,424	56,236	65,431	69,123	95,234	104,779
Total Capital	11,308	18,163	20,500	41,754	40,712	37,548	37,110	38,411	38,673	36,955	37,799	36,974	41,353	41,777	44,388
Total Debt/Capital (%)	77.13	59.11	56.48	51.69	60.15	62.59	56.41	58.35	57.69	60.54	62.69	62.01	63.99	64.48	66.22
Total Debt / EV	- -	- -	- -	- -	- -	- -	- -	0.45	0.42	0.45	0.42	0.35	0.38	0.28	0.28
EV/Sales	- -	- -	- -	- -	- -	- -	- -	5.75	6.47	6.4	5.29	5.97	6.34	9.07	8.77
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	20.03	14.6	12.6	12.57	13.02	10.83	17.13	16.01
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	65	27.62	22.45	21.37	21.68	16.03	28.52	24.97
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	12.67	11.78	11.4	11.63	11.2	10.03	15.75	14.97
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	12.69	11.88	11.5	11.65	11.25	10.1	16.03	15.2
Diluted Market Cap	- -	- -	- -	- -	- -	- -	- -	26,306	28,051	24,388	31,588	40,212	42,503	66,131	73,405
Diluted Enterprise Value	- -	- -	- -	- -	- -	- -	- -	49,924	53,107	49,467	56,319	65,584	69,339	95,447	104,958
EV per Share	- -	- -	- -	- -	- -	- -	- -	41.24	43.78	40.75	46.28	53.72	56.82	78.12	85.74
TTM Sales	7,930	7,486	6,860	7,637	7,360	7,499	8,031	8,686	8,201	7,719	10,627	10,965	10,907	10,503	11,950
TTM EBITDA	3,481	2,368	2,190	2,745	1,964	2,452	2,663	2,493	3,635	3,923	4,473	5,027	6,382	5,558	6,543
TTM Operating Income	1,867	1,612	1,335	1,389	1,407	1,562	1,754	1,991	2,385	2,571	2,631	3,018	4,192	3,339	4,408
TTM Cash Flow to Firm	3,953	2,202	2,538	2,602	- -	- -	- -	3,941	4,506	4,334	4,833	5,844	6,892	6,046	6,999
TTM Free Cash Flow to Firm	3,953	2,202	2,538	2,602	- -	- -	- -	3,934	4,466	4,298	4,825	5,814	6,841	5,941	6,893

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	- -	- -	- -	- -	- -	- -	- -	8.01	7.68	7.05	8.02	8.28	7.22	13.58	12.67
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	65	27.62	22.45	21.37	21.68	16.03	28.52	24.97
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	49,924	53,061	49,424	56,236	65,431	69,123	95,234	104,779
Low Price	- -	- -	- -	- -	- -	- -	- -	21.48	21.55	8.97	20.87	26.64	27.89	32.76	51.63
EV/Sales	- -	- -	- -	- -	- -	- -	- -	5.75	6.47	6.4	5.29	5.97	6.34	9.07	8.77
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	20.03	14.6	12.6	12.57	13.02	10.83	17.13	16.01
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	33.06	117.1	20.81	19.58	13.33	29.67	27.98
Price/Earnings Average	- -	- -	- -	- -	- -	- -	- -	- -	36.68	110.74	20.46	19.35	12.48	23.84	27.49
Price/Earnings High	- -	- -	- -	- -	- -	- -	- -	- -	41.81	138.86	23.9	22.48	14.34	33.06	30.52
Price/Earnings Low	- -	- -	- -	- -	- -	- -	- -	- -	30.84	52.34	16.75	15.86	10.69	17.98	24.11
Price/Book Value	- -	- -	- -	- -	- -	- -	- -	1.8	2.1	2.07	2.77	3.5	3.42	5.32	5.73
Price/Book Value Average	- -	- -	- -	- -	- -	- -	- -	2.27	2.33	1.96	2.72	3.46	3.2	4.27	5.63
Price/Book Value High	- -	- -	- -	- -	- -	- -	- -	2.74	2.66	2.46	3.18	4.02	3.68	5.92	6.25
Price/Book Value Low	- -	- -	- -	- -	- -	- -	- -	1.78	1.96	0.93	2.23	2.83	2.74	3.22	4.94
Price/Tangible Book Value	- -	- -	- -	- -	- -	- -	- -	3.84	5.22	5.67	7.9	9.8	8.86	12.7	12.19
Price/Tangible Book Value Average	- -	- -	- -	- -	- -	- -	- -	4.84	5.79	5.37	7.77	9.68	8.3	10.2	11.97
Price/Tangible Book Value High	- -	- -	- -	- -	- -	- -	- -	5.85	6.6	6.73	9.08	11.25	9.53	14.15	13.29
Price/Tangible Book Value Low	- -	- -	- -	- -	- -	- -	- -	3.79	4.86	2.54	6.36	7.94	7.11	7.69	10.5
Price/Sales	- -	- -	- -	- -	- -	- -	- -	3.03	3.41	3.16	2.97	3.65	3.88	6.28	6.12
Price/Sales Average	- -	- -	- -	- -	- -	- -	- -	3.82	3.79	2.98	2.91	3.61	3.63	5.04	6.02
Price/Sales High	- -	- -	- -	- -	- -	- -	- -	4.62	4.32	3.74	3.41	4.19	4.17	6.99	6.68
Price/Sales Low	- -	- -	- -	- -	- -	- -	- -	2.99	3.18	1.41	2.39	2.96	3.11	3.8	5.28
Price/Cash Flow	- -	- -	- -	- -	- -	- -	- -	7.99	7.58	6.97	7.99	8.2	7.13	13.25	12.41
Price/Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	10.08	8.41	6.59	7.85	8.1	6.68	10.65	12.19
Price/Cash Flow High	- -	- -	- -	- -	- -	- -	- -	12.19	9.59	8.26	9.17	9.41	7.67	14.77	13.53
Price/Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	7.9	7.07	3.11	6.43	6.64	5.72	8.03	10.69
Price/Free Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	10.1	8.52	6.67	7.89	8.18	6.76	10.91	12.45
Price/Free Cash Flow High	- -	- -	- -	- -	- -	- -	- -	12.21	9.71	8.36	9.21	9.5	7.77	15.14	13.83
Price/Free Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	7.91	7.16	3.15	6.46	6.7	5.79	8.23	10.92
EV/Sales Average	- -	- -	- -	- -	- -	- -	- -	6.54	6.84	6.23	5.24	5.92	6.09	7.83	8.66
EV/Sales High	- -	- -	- -	- -	- -	- -	- -	7.34	7.37	6.99	5.73	6.51	6.63	9.79	9.33
EV/Sales Low	- -	- -	- -	- -	- -	- -	- -	5.71	6.24	4.66	4.71	5.27	5.57	6.59	7.92
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	- -	22.79	15.44	12.26	12.45	12.92	10.41	14.8	15.82
EV/EBITDA High	- -	- -	- -	- -	- -	- -	- -	25.57	16.64	13.75	13.62	14.19	11.33	18.49	17.03
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	- -	19.9	14.08	9.17	11.2	11.5	9.52	12.46	14.46
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	73.97	29.21	21.84	21.17	21.52	15.41	24.64	24.66
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	83.01	31.48	24.5	23.15	23.64	16.78	30.78	26.56
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	64.61	26.64	16.33	19.04	19.16	14.1	20.74	22.56
Last Price	- -	- -	- -	- -	- -	- -	- -	21.73	23.11	20.07	25.93	32.89	34.76	54.08	59.92
High Price	- -	- -	- -	- -	- -	- -	- -	33.15	29.22	23.8	29.78	37.75	37.39	60.26	65.37
Enterprise Value Average	- -	- -	- -	- -	- -	- -	- -	56,809	56,119	48,101	55,700	64,943	66,439	82,271	103,492
Enterprise Value High	- -	- -	- -	- -	- -	- -	- -	63,748	60,471	53,947	60,914	71,352	72,321	102,774	111,435
Enterprise Value Low	- -	- -	- -	- -	- -	- -	- -	49,621	51,175	35,960	50,082	57,813	60,764	69,251	94,644

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	591	681	683	747	749	750	826	1,211	1,212	1,213	1,215	1,218	1,216	1,219	1,222
Diluted Weighted Avg Shares	598	681	687	747	749	751	829	1,211	1,214	1,215	1,218	1,223	1,223	1,223	1,225
Basic Weighted Avg Shares	589	681	683	747	749	750	826	1,211	1,212	1,214	1,215	1,218	1,218	1,219	1,221
Revenue per Share	13.47	10.99	10.04	10.22	9.83	10	9.72	7.18	6.77	6.36	8.74	9	8.96	8.61	9.79
EBITDA per Share	5.91	3.48	3.21	3.67	2.62	3.27	3.22	2.06	3	3.23	3.68	4.13	5.24	4.56	5.36
Operating Income per Share	3.17	2.37	1.95	1.86	1.88	2.08	2.12	1.64	1.97	2.12	2.17	2.48	3.44	2.74	3.61
Basic EPS, GAAP	0.64	1.26	0.63	2.83	-0.76	-0.57	2.63	-0.13	0.7	0.17	1.25	1.68	2.61	1.82	2.14
Basic EPS from Cont Ops	1.83	1.36	0.99	3.13	-1.75	-0.47	3.04	0.16	0.6	0.16	1.29	1.74	2.79	1.92	2.27
Diluted EPS, GAAP	0.63	1.26	0.63	2.83	-0.76	-0.56	2.62	-0.13	0.7	0.17	1.24	1.67	2.6	1.82	2.13
Diluted EPS from Cont Ops	1.8	1.36	0.99	3.13	-1.75	-0.47	3.03	0.16	0.6	0.16	1.28	1.73	2.78	1.92	2.26
Dividend per Share	0.78	1.09	1.44	1.89	2.45	1.68	1.2	1.14	1.52	1.6	1.64	1.7	1.79	1.9	2
Cash Flow per Share	5.84	2.69	3.25	2.83	3.62	5.54	3.74	2.72	3.05	2.88	3.25	4.01	4.88	4.08	4.83
Free Cash Flow per Basic Share	5.84	2.69	3.25	2.83	3.62	5.54	3.69	2.71	3.01	2.85	3.24	3.99	4.83	3.99	4.74
Cash & Equivalents per Share	1.5	1.23	1	0.32	0.13	0.23	1.09	0.14	0.24	0.12	1.38	0.12	1.77	0.05	0.05
Book Value per Share	2.19	6.98	7.12	11.75	8.21	6.19	11.69	12.08	11	9.67	9.37	9.4	10.17	10.17	10.45
Tangible Book Value per Share	2.12	3.52	3.77	-3.74	-5.17	-6.69	1.05	5.67	4.43	3.54	3.28	3.36	3.92	4.26	4.92