Micron Technology, Inc. Financial Ratios — 1MU 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	08/31/2011	08/31/2012	08/31/2013	08/31/2014	08/31/2015	08/31/2016	08/31/2017	08/31/2018	08/31/2019	08/31/2020	08/31/2021	08/31/2022	08/31/2023	08/31/2024	08/31/2025

Return on Common Equity (%)	2.03	-12.76	14.13	30.6	25.14	-2.26	33.15	55.52	18.52	7.18	14.13	18.51	-12.41	1.74	17.2
Return on Assets (%)	1.13	-7.1	7.12	14.66	12.45	-1.07	16.19	35.92	13.68	5.24	10.42	13.88	-8.94	1.16	11.22
Return on Capital (%)	1.85	- -	10.21	19.58	16.75	- -	21.23	42.29	15.87	6.4	12.39	16.31	- -	1.94	13.94
Return on Invested Capital (%)	3.99	- -	1.69	17.16	14.48	- -	21.39	42.95	16.39	6.09	12.01	16.09	- -	1.41	13.34
Gross Margin (%)	20	11.76	20.36	33.24	32.21	20.2	41.51	58.87	45.72	30.57	37.62	45.18	-9.11	22.35	39.79
EBITDA Margin (%)	32.61	18.57	22.48	31.73	34.99	25.39	47.87	65	54.69	40.37	45.11	54.68	12.94	36.18	48.48
Operating Margin (%)	7.61	-7.25	3.96	20.6	18.43	1.86	28.86	49.11	31.57	14.28	24.35	31.57	-34.78	5.2	26.24
Incremental Operating Margin (%)	- -	228.52	113.95	41.33	232.53	72.58	71.1	90	107.89	219.69	58.8	97.02	99.32	70.11	69.32
Pretax Margin (%)	6.27	-9.16	14.16	16.71	16.11	-2.27	25.57	47.08	30.11	13.92	22.44	31.12	-36.41	4.94	25.83
Profit Margin (%)	1.9	-12.53	13.12	18.61	17.9	-2.23	25.04	46.51	26.97	12.54	21.16	28.24	-37.54	3.1	22.84
Net Income to Common Margin (%)	1.9	-12.53	13.12	18.61	17.9	-2.23	25.04	46.51	26.97	12.54	21.16	28.24	-37.54	3.1	22.84
Effective Tax Rate (%)	36.84	- -	0.62	4.68	6.02	- -	2.19	1.17	9.83	9.39	6.34	9.28	- -	36.37	11.64
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	5.31	-8.64	65.94	6.11
Sustainable Growth Rate (%)	2.03	-12.76	14.13	30.6	25.14	-2.26	33.15	55.52	18.52	7.18	14.13	17.53	-13.48	0.59	16.15

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	08/31/2011	08/31/2012	08/31/2013	08/31/2014	08/31/2015	08/31/2016	08/31/2017	08/31/2018	08/31/2019	08/31/2020	08/31/2021	08/31/2022	08/31/2023	08/31/2024	08/31/2025

Total Debt	2,001	3,262	6,037	6,579	7,390	9,910	11,155	4,639	5,851	7,176	7,280	7,516	13,933	14,007	15,278
ST Debt	140	224	1,585	1,618	1,089	756	1,262	859	1,310	270	155	103	278	431	560
LT Debt	1,861	3,038	4,452	4,961	6,301	9,154	9,893	3,780	4,541	6,906	7,125	7,413	13,655	13,576	14,718
Total Debt/EBITDA	0.7	2.13	2.96	1.27	1.3	3.15	1.15	0.23	0.46	0.83	0.58	0.45	6.93	1.54	0.84
Net Debt/EBITDA	-0.06	0.53	0.93	0.29	0.76	1.39	0.5	-0.14	-0.15	-0.17	-0.14	-0.13	1.73	0.47	0.1
Total Debt/EBIT	2.63	-5.33	25.58	2.13	2.46	58.99	1.9	0.31	0.79	2.39	1.16	0.77	-2.43	10.74	1.56
Net Debt/EBIT	-0.21	-1.31	8.07	0.49	1.44	25.98	0.83	-0.18	-0.26	-0.49	-0.28	-0.23	-0.6	3.3	0.19
EBITDA to Interest Expense	23.11	8.54	8.83	14.74	15.27	7.2	16.19	57.76	100	44.6	68.29	88.98	5.18	16.16	37.99
EBITDA-CapEx/Interest Expense	2.55	-0.95	2.59	5.92	4.43	-6.11	8.31	31.8	23.59	2.22	68.29	88.98	5.18	16.16	37.99
EBIT to Interest Expense	5.4	-3.34	1.55	9.57	8.04	0.53	9.76	43.64	57.73	15.77	36.87	51.37	-13.93	2.32	20.56
Interest Expense	124	179	231	352	371	437	601	342	128	194	183	189	388	562	477
Common Equity/Total Assets	57.42	53.74	47.82	48	50.95	43.86	52.7	74.45	73.4	72.65	74.65	75.29	68.66	65.02	65.42
Long-Term Debt/Equity (%)	18.89	36.09	44.49	42.91	47.59	70.81	50.81	11.4	12.35	17.71	16.22	14.85	30.95	30.08	27.17
Long-Term Debt/Capital (%)	15.7	26.01	27.75	27.35	30.54	40.08	32.3	10	10.65	14.96	13.91	12.91	23.52	22.96	21.19
Long-Term Debt/Total Assets (%)	12.62	21.2	23.29	22.13	26.1	33.24	28	8.71	9.29	12.87	12.11	11.18	21.25	19.56	17.78
Total Debt/Equity (%)	20.31	38.75	60.33	56.9	55.82	76.66	57.29	13.99	15.91	18.4	16.57	15.06	31.58	31.04	28.21
Total Debt/Capital (%)	16.88	27.93	37.63	36.27	35.82	43.39	36.42	12.27	13.73	15.54	14.22	13.09	24	23.69	22
Total Debt/Total Assets (%)	13.56	22.77	31.58	29.35	30.61	35.98	31.57	10.69	11.97	13.37	12.37	11.34	21.68	20.18	18.45
Net Debt to Equity	-1.61	9.54	19.04	13.13	32.56	33.76	24.94	-8.18	-5.15	-3.76	-4.07	-4.49	7.87	9.53	3.49
Net Debt/Capital (%)	-1.64	8.71	14.47	10.85	23.5	23.34	19.03	-8.67	-5.33	-3.81	-4.12	-4.56	7.02	8.26	3.16
EBITDA	2,866	1,529	2,040	5,190	5,665	3,148	9,729	19,753	12,800	8,653	12,497	16,818	2,011	9,084	18,122
EBITDA-CapEx	316	-170	598	2,083	1,644	-2,669	4,995	10,874	3,020	430	12,497	16,818	2,011	9,084	18,122
Operating Income (Loss)	669	-597	359	3,370	2,984	231	5,864	14,926	7,390	3,060	6,747	9,709	-5,405	1,305	9,809

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	08/31/2011	08/31/2012	08/31/2013	08/31/2014	08/31/2015	08/31/2016	08/31/2017	08/31/2018	08/31/2019	08/31/2020	08/31/2021	08/31/2022	08/31/2023	08/31/2024	08/31/2025

Cash Ratio	0.87	1.14	0.75	0.95	0.9	0.91	1.02	1.18	1.24	1.23	1.34	1.24	2.01	0.88	0.9
Current Ratio	2.35	2.57	2.16	2.14	2.2	1.96	2.34	2.79	2.58	2.71	3.1	2.89	4.46	2.64	2.52
Quick Ratio	1.47	1.72	1.32	1.55	1.54	1.34	1.72	2.13	1.74	1.82	2.17	1.92	2.53	1.59	1.71
CFO/Avg Current Liab	0.96	0.9	0.57	1.28	1.2	0.72	1.6	3.14	2.17	1.28	1.91	2.17	0.25	1.21	1.69
Common Equity/Total Assets	57.42	53.74	47.82	48	50.95	43.86	52.7	74.45	73.4	72.65	74.65	75.29	68.66	65.02	65.42
Long-Term Debt/Equity (%)	18.89	36.09	44.49	42.91	47.59	70.81	50.81	11.4	12.35	17.71	16.22	14.85	30.95	30.08	27.17
Long-Term Debt/Capital (%)	15.7	26.01	27.75	27.35	30.54	40.08	32.3	10	10.65	14.96	13.91	12.91	23.52	22.96	21.19
Long-Term Debt/Total Assets (%)	12.62	21.2	23.29	22.13	26.1	33.24	28	8.71	9.29	12.87	12.11	11.18	21.25	19.56	17.78
Total Debt/Equity (%)	20.31	38.75	60.33	56.9	55.82	76.66	57.29	13.99	15.91	18.4	16.57	15.06	31.58	31.04	28.21
Total Debt/Capital (%)	16.88	27.93	37.63	36.27	35.82	43.39	36.42	12.27	13.73	15.54	14.22	13.09	24	23.69	22
Total Debt/Total Assets (%)	13.56	22.77	31.58	29.35	30.61	35.98	31.57	10.69	11.97	13.37	12.37	11.34	21.68	20.18	18.45
CFO/Total Liabilities	50.69	35.76	19.87	52.51	47.76	21.68	51.39	170.39	108.85	56.57	83.59	92.7	7.74	35.03	61.21
CFO/CapEx	0.97	1.24	1.26	1.83	1.3	0.54	1.72	1.96	1.35	1.01	- -	- -	- -	- -	- -
Altman's Z-Score	- -	- -	- -	- -	- -	- -	- -	6.62	4.65	3.81	5.42	4.5	3.48	4.16	4.76

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	08/31/2011	08/31/2012	08/31/2013	08/31/2014	08/31/2015	08/31/2016	08/31/2017	08/31/2018	08/31/2019	08/31/2020	08/31/2021	08/31/2022	08/31/2023	08/31/2024	08/31/2025

Accounts Receivable Turnover	7.5	8.08	6.04	7.12	6.87	6.27	7.73	7.11	5.98	6.84	6.59	6.35	4.56	6.73	5.94
Days Sales Outstanding	48.66	45.17	60.38	51.24	53.11	58.18	47.19	51.32	61.08	53.4	55.43	57.47	80.01	54.27	61.43
Inventory Turnover	3.65	3.73	3.24	4.28	4.58	3.78	3.95	3.72	2.92	2.84	3.51	3.02	2.25	2.26	2.61
Days Inventory Outstanding	99.95	97.76	112.67	85.29	79.72	96.45	92.31	98.08	125.17	128.64	104.12	120.69	161.99	161.57	139.72
Accounts Payable Turnover	7.39	6.98	8.64	10.5	10.78	9.47	9.62	8.58	8.45	7.83	8.33	9.8	9.66	8.98	7.51
Accounts Payable Turnover Days	49.38	52.29	42.24	34.77	33.87	38.55	37.93	42.56	43.22	46.63	43.8	37.26	37.78	40.64	48.63
Cash Conversion Cycle	99.22	90.64	130.82	101.76	98.96	116.08	101.57	106.84	143.03	135.41	115.75	140.9	204.22	175.2	152.53
Inventory to Cash Days	-51.29	-52.58	-52.28	-34.05	-26.61	-38.27	-45.12	-46.76	-64.08	-75.24	-48.7	-63.23	-81.97	-107.3	-78.29
Inventories	2,080	1,812	2,649	2,455	2,340	2,889	3,123	3,595	5,118	5,373	4,487	6,663	8,387	8,875	8,355
Raw Materials	142	152	134	185	240	229	299	423	536	518	505	805	660	793	860
Work In Process	1,342	1,148	1,719	1,372	1,315	1,761	1,968	2,357	3,825	3,854	3,469	4,830	6,111	6,774	6,401
Finished Goods	596	512	796	898	785	899	856	815	757	1,001	513	1,028	1,616	1,308	1,094
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	08/31/2011	08/31/2012	08/31/2013	08/31/2014	08/31/2015	08/31/2016	08/31/2017	08/31/2018	08/31/2019	08/31/2020	08/31/2021	08/31/2022	08/31/2023	08/31/2024	08/31/2025

Market Capitalization	- -	- -	- -	- -	- -	- -	- -	61,335	49,961	50,129	82,227	61,238	76,880	105,889	134,084
- Cash & Cash Equivalents	2,160	2,459	2,880	4,150	2,287	4,140	5,109	6,506	7,152	7,624	7,763	8,262	8,577	7,041	9,642
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	1,382	717	864	802	937	848	849	870	889	- -	- -	- -	- -	- -	- -
+ Total Debt	2,001	3,262	6,037	6,579	7,390	9,910	11,155	4,639	5,851	7,176	7,280	7,516	13,933	14,007	15,278
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	60,042	48,746	49,163	80,874	59,423	81,219	111,790	139,055
Total Capital	11,853	11,679	16,043	18,141	20,629	22,838	30,625	37,803	42,621	46,172	51,213	57,423	58,053	59,138	69,443
Total Debt/Capital (%)	16.88	27.93	37.63	36.27	35.82	43.39	36.42	12.27	13.73	15.54	14.22	13.09	24	23.69	22
Total Debt / EV	- -	- -	- -	- -	- -	- -	- -	0.08	0.12	0.15	0.09	0.13	0.17	0.13	0.11
EV/Sales	- -	- -	- -	- -	- -	- -	- -	1.98	2.08	2.29	2.92	1.93	5.23	4.45	3.72
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	3.04	3.81	5.68	6.47	3.53	40.39	12.31	7.67
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	4	6.61	16.37	12.87	6.12	- -	85.73	14.23
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	3.38	3.66	5.8	6.4	3.87	- -	12.61	7.75
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	6.78	13.83	189.97	6.4	3.87	- -	12.61	7.75
Diluted Market Cap	- -	- -	- -	- -	- -	- -	- -	64,928	51,633	50,939	83,843	62,806	76,530	106,764	134,443
Diluted Enterprise Value	- -	- -	- -	- -	- -	- -	- -	63,635	50,418	49,973	82,490	60,991	80,869	112,665	139,414
EV per Share	- -	- -	- -	- -	- -	- -	- -	51.81	44.15	44.25	72.4	54.42	74.1	101	124.16
TTM Sales	8,788	8,234	9,073	16,358	16,192	12,399	20,322	30,391	23,406	21,435	27,705	30,758	15,540	25,111	37,378
TTM EBITDA	2,866	1,529	2,040	5,190	5,665	3,148	9,729	19,753	12,800	8,653	12,497	16,818	2,011	9,084	18,122
TTM Operating Income	669	-597	359	3,370	2,984	231	5,864	14,926	7,390	3,060	6,747	9,709	-5,405	1,305	9,809
TTM Cash Flow to Firm	2,562	- -	2,041	6,035	5,557	- -	8,741	17,738	13,304	8,482	12,639	15,352	- -	8,865	17,946
TTM Free Cash Flow to Firm	12	- -	599	2,928	1,536	- -	4,007	8,859	3,524	259	12,639	15,352	- -	8,865	17,946

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	08/31/2011	08/31/2012	08/31/2013	08/31/2014	08/31/2015	08/31/2016	08/31/2017	08/31/2018	08/31/2019	08/31/2020	08/31/2021	08/31/2022	08/31/2023	08/31/2024	08/31/2025

Price/Free Cash Flow	- -	- -	- -	- -	- -	- -	- -	7.62	15.15	613.73	6.72	4.14	49.09	12.55	7.67
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	4	6.61	16.37	12.87	6.12	- -	85.73	14.23
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	60,042	48,746	49,163	80,874	59,423	81,219	111,790	139,055
Low Price	- -	- -	- -	- -	- -	- -	- -	39.59	30.19	33.94	44.42	52.04	48.31	64.25	59.24
EV/Sales	- -	- -	- -	- -	- -	- -	- -	1.98	2.08	2.29	2.92	1.93	5.23	4.45	3.72
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	3.04	3.81	5.68	6.47	3.53	40.39	12.31	7.67
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	4.31	7.97	18.61	14.04	7.17	- -	135.63	15.62
Price/Earnings Average	- -	- -	- -	- -	- -	- -	- -	4.04	7.03	20.16	14.08	9.45	- -	137.96	13.12
Price/Earnings High	- -	- -	- -	- -	- -	- -	- -	5.26	9.33	25.17	18.5	12.53	- -	225.04	17.1
Price/Earnings Low	- -	- -	- -	- -	- -	- -	- -	3.22	5.32	13.99	8.47	6.65	- -	91.09	7.73
Price/Book Value	- -	- -	- -	- -	- -	- -	- -	1.9	1.39	1.29	1.87	1.23	1.74	2.35	2.48
Price/Book Value Average	- -	- -	- -	- -	- -	- -	- -	1.78	1.23	1.39	1.88	1.62	1.48	2.39	2.08
Price/Book Value High	- -	- -	- -	- -	- -	- -	- -	2.32	1.63	1.74	2.47	2.15	1.91	3.89	2.71
Price/Book Value Low	- -	- -	- -	- -	- -	- -	- -	1.42	0.93	0.97	1.13	1.14	1.2	1.58	1.22
Price/Tangible Book Value	- -	- -	- -	- -	- -	- -	- -	2	1.46	1.34	1.94	1.27	1.81	2.43	2.55
Price/Tangible Book Value Average	- -	- -	- -	- -	- -	- -	- -	1.87	1.28	1.45	1.95	1.67	1.54	2.47	2.14
Price/Tangible Book Value High	- -	- -	- -	- -	- -	- -	- -	2.44	1.7	1.81	2.56	2.22	1.98	4.03	2.79
Price/Tangible Book Value Low	- -	- -	- -	- -	- -	- -	- -	1.49	0.97	1.01	1.17	1.18	1.24	1.63	1.26
Price/Sales	- -	- -	- -	- -	- -	- -	- -	2	2.15	2.33	2.97	2.02	4.92	4.2	3.57
Price/Sales Average	- -	- -	- -	- -	- -	- -	- -	1.88	1.9	2.53	2.98	2.67	4.19	4.27	3
Price/Sales High	- -	- -	- -	- -	- -	- -	- -	2.45	2.52	3.16	3.91	3.54	5.41	6.97	3.91
Price/Sales Low	- -	- -	- -	- -	- -	- -	- -	1.5	1.43	1.75	1.79	1.88	3.39	2.82	1.77
Price/Cash Flow	- -	- -	- -	- -	- -	- -	- -	3.5	3.82	6.02	6.6	4.1	49.09	12.4	7.61
Price/Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	3.29	3.37	6.52	6.62	5.41	41.81	12.62	6.39
Price/Cash Flow High	- -	- -	- -	- -	- -	- -	- -	4.27	4.46	8.14	8.7	7.17	53.94	20.58	8.33
Price/Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	2.62	2.55	4.53	3.98	3.81	33.81	8.33	3.77
Price/Free Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	7.16	13.36	664.91	6.74	5.46	41.81	12.77	6.44
Price/Free Cash Flow High	- -	- -	- -	- -	- -	- -	- -	9.31	17.72	830.41	8.86	7.23	53.94	20.82	8.4
Price/Free Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	5.7	10.1	461.6	4.06	3.84	33.81	8.43	3.8
EV/Sales Average	- -	- -	- -	- -	- -	- -	- -	1.85	1.83	2.49	2.93	2.57	4.49	4.52	3.15
EV/Sales High	- -	- -	- -	- -	- -	- -	- -	2.42	2.45	3.12	3.86	3.42	5.72	7.23	4.06
EV/Sales Low	- -	- -	- -	- -	- -	- -	- -	1.47	1.37	1.71	1.74	1.79	3.69	3.07	1.91
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	- -	2.85	3.35	6.16	6.49	4.7	34.72	12.51	6.49
EV/EBITDA High	- -	- -	- -	- -	- -	- -	- -	3.73	4.47	7.73	8.56	6.26	44.17	19.99	8.37
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	- -	2.26	2.51	4.25	3.86	3.27	28.49	8.48	3.94
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	3.76	5.81	17.76	12.9	8.14	- -	87.12	12.04
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	4.91	7.76	22.26	17.03	10.85	- -	139.26	15.53
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	2.97	4.35	12.23	7.68	5.67	- -	59.06	7.3
Last Price	- -	- -	- -	- -	- -	- -	- -	52.92	45.25	45.12	73.61	56.08	70.14	95.67	119.72
High Price	- -	- -	- -	- -	- -	- -	- -	64.66	52.94	61.05	96.99	98.04	77.08	158.73	131.06
Enterprise Value Average	- -	- -	- -	- -	- -	- -	- -	56,319	42,866	53,343	81,076	78,989	69,815	113,610	117,590
Enterprise Value High	- -	- -	- -	- -	- -	- -	- -	73,642	57,234	66,861	106,982	105,252	88,821	181,589	151,751
Enterprise Value Low	- -	- -	- -	- -	- -	- -	- -	44,592	32,114	36,737	48,265	55,018	57,287	77,016	71,319

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	08/31/2011	08/31/2012	08/31/2013	08/31/2014	08/31/2015	08/31/2016	08/31/2017	08/31/2018	08/31/2019	08/31/2020	08/31/2021	08/31/2022	08/31/2023	08/31/2024	08/31/2025

Shares Outstanding	983	1,016	1,043	1,071	1,082	1,038	1,110	1,159	1,104	1,111	1,117	1,092	1,096	1,107	1,120
Diluted Weighted Avg Shares	1,006	989	1,054	1,196	1,168	1,034	1,152	1,227	1,141	1,129	1,139	1,120	1,091	1,116	1,123
Basic Weighted Avg Shares	986	989	1,020	1,058	1,068	1,034	1,087	1,150	1,112	1,108	1,118	1,110	1,091	1,103	1,114
Revenue per Share	8.91	8.32	8.9	15.46	15.16	11.99	18.69	26.43	21.05	19.35	24.78	27.71	14.24	22.77	33.55
EBITDA per Share	2.91	1.55	2	4.91	5.3	3.04	8.95	17.18	11.51	7.81	11.18	15.15	1.84	8.24	16.27
Operating Income per Share	0.68	-0.6	0.35	3.18	2.79	0.22	5.39	12.98	6.65	2.76	6.03	8.75	-4.95	1.18	8.81
Basic EPS, GAAP	0.17	-1.04	1.17	2.88	2.71	-0.27	4.68	12.29	5.68	2.43	5.24	7.83	-5.35	0.71	7.67
Basic EPS from Cont Ops	0.19	-1.04	1.17	2.91	2.71	-0.27	4.68	12.29	5.72	2.45	5.24	7.83	-5.35	0.71	7.67
Diluted EPS, GAAP	0.17	-1.04	1.13	2.55	2.48	-0.27	4.42	11.52	5.53	2.38	5.15	7.76	-5.35	0.7	7.6
Diluted EPS from Cont Ops	0.19	-1.04	1.13	2.57	2.48	-0.27	4.42	11.52	5.57	2.4	5.15	7.76	-5.35	0.7	7.6
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.42	0.46	0.47	0.47
Cash Flow per Share	2.52	2.14	1.78	5.39	4.88	3.06	7.5	15.13	11.86	7.5	11.15	13.68	1.43	7.71	15.73
Free Cash Flow per Basic Share	-0.07	0.42	0.36	2.45	1.11	-2.56	3.15	7.41	3.07	0.07	11.15	13.68	1.43	7.71	15.73
Cash & Equivalents per Share	2.2	2.52	2.97	4.23	3.25	4.24	4.89	5.87	7.21	7.33	7.73	8.54	8.75	7.32	9.2
Book Value per Share	8.62	7.58	8.77	10.05	11.37	11.64	16.78	27.87	32.5	35.1	39.33	45.7	40.25	40.77	48.36
Tangible Book Value per Share	8.2	7.21	8.4	9.61	10.93	11.09	15.32	26.52	31.08	33.69	37.92	44.19	38.84	39.36	46.93