Micron Technology, Inc. Financial Ratios — MU 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 (%)	3.51	- -	2.57	18.73	14.41	- -	21.37	42.76	16.43	6.21	12.9	16.1	- -	1.41	13.39
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 (%)	31.57	18.75	23.84	33.46	34.9	25.9	47.85	64.77	54.75	40.63	46.78	54.7	15.13	36.18	48.59
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 (%)	-291.83	- -	113.95	41.33	232.53	72.58	71.1	90	107.89	219.69	58.8	97.02	- -	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)

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	0.72	2.11	2.79	1.2	1.31	3.09	1.15	0.24	0.46	0.82	0.56	0.45	5.93	1.54	0.84
Net Debt/EBITDA	-0.06	0.52	0.88	0.28	0.76	1.36	0.5	-0.14	-0.15	-0.17	-0.14	-0.13	1.48	0.47	0.1
Total Debt/EBIT	2.99	-5.46	16.82	1.95	2.48	42.9	1.9	0.31	0.79	2.35	1.08	0.77	-2.58	10.73	1.56
Net Debt/EBIT	-0.24	-1.35	5.31	0.45	1.44	18.89	0.83	-0.18	-0.26	-0.48	-0.27	-0.23	-0.64	3.3	0.19
EBITDA to Interest Expense	22.37	8.63	9.36	15.55	15.23	7.35	16.18	57.56	100.11	44.9	70.83	89.02	6.06	16.17	38.07
EBITDA-CapEx/Interest Expense	1.81	-0.87	3.12	6.72	4.39	-5.96	8.3	31.6	23.7	2.51	70.83	89.02	6.06	16.17	38.07
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	2,774	1,544	2,163	5,473	5,651	3,211	9,725	19,685	12,814	8,710	12,961	16,825	2,351	9,085	18,161
EBITDA-CapEx	224	-155	721	2,366	1,630	-2,606	4,991	10,806	3,034	487	12,961	16,825	2,351	9,085	18,161
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)

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	1.72	1.25	1.77	3.66	2.65	1.67	3.2	6.6	4.66	3.83	5.43	4.53	3.48	4.18	4.75

Working Capital (USD)

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)

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	5,817	6,320	14,173	34,980	17,788	17,150	35,551	60,976	50,069	50,653	82,470	61,844	76,794	106,715	133,529
- 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	7,040	7,740	17,973	37,827	22,594	23,510	42,127	59,683	48,854	49,687	81,117	60,029	81,133	112,616	138,500
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	0.28	0.42	0.34	0.17	0.33	0.42	0.26	0.08	0.12	0.14	0.09	0.13	0.17	0.12	0.11
EV/Sales	0.8	0.94	1.98	2.31	1.4	1.9	2.07	1.96	2.09	2.32	2.93	1.95	5.22	4.48	3.71
EV/EBITDA	2.54	5.01	8.31	6.91	4	7.32	4.33	3.03	3.81	5.7	6.26	3.57	34.51	12.4	7.63
EV/EBIT	10.52	- -	50.06	11.22	7.57	101.77	7.18	4	6.61	16.24	12.02	6.18	- -	86.3	14.12
EV/Cash Flow to Firm	2.75	3.38	8.81	6.27	4.07	6.47	4.82	3.36	3.67	5.86	6.42	3.91	41.41	12.7	7.72
EV/Free Cash Flow to Firm	1.38	1.94	5.16	4.14	2.36	2.49	3.13	2.24	2.12	2.97	6.42	3.91	41.41	12.7	7.72
Diluted Market Cap	5,954	6,155	14,334	39,055	19,200	17,084	36,893	64,547	51,744	51,472	84,092	63,427	76,444	107,596	133,886
Diluted Enterprise Value	7,177	7,675	18,355	42,286	25,240	23,702	43,788	63,550	51,332	51,024	83,609	62,681	81,800	114,562	139,522
EV per Share	7.15	7.61	17.21	35.25	20.84	22.61	37.88	51.41	44.17	44.64	72.49	54.87	73.89	101.56	123.44
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	2,774	1,544	2,163	5,473	5,651	3,211	9,725	19,685	12,814	8,710	12,961	16,825	2,351	9,085	18,161
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	2,289	2,041	6,035	5,557	3,635	8,741	17,738	13,304	8,482	12,639	15,352	1,959	8,865	17,946
TTM Free Cash Flow to Firm	5,112	3,988	3,483	9,142	9,578	9,452	13,475	26,617	23,084	16,705	12,639	15,352	1,959	8,865	17,946

Multiples (USD)

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	1.18	1.61	4.41	4.44	2.08	1.9	2.86	2.46	2.25	3.11	6.74	4.18	49.03	12.65	7.64
EV/EBIT	10.52	- -	50.06	11.22	7.57	101.77	7.18	4	6.61	16.24	12.02	6.18	- -	86.3	14.12
Enterprise Value	7,040	7,740	17,973	37,827	22,594	23,510	42,127	59,683	48,854	49,687	81,117	60,029	81,133	112,616	138,500
Low Price	5.18	3.97	5.16	13.7	13.5	9.31	16.17	31.65	28.39	31.13	44.45	51.4	48.43	63.83	61.54
EV/Sales	0.8	0.94	1.98	2.31	1.4	1.9	2.07	1.96	2.09	2.32	2.93	1.95	5.22	4.48	3.71
EV/EBITDA	2.54	5.01	8.31	6.91	4	7.32	4.33	3.03	3.81	5.7	6.26	3.57	34.51	12.4	7.63
Price/Earnings	34.96	- -	11.65	11.35	6.06	- -	6.84	4.28	7.99	18.8	14.08	7.24	- -	136.69	15.55
Price/Earnings Average	51.56	-6.32	7.9	8.51	10.34	-50.17	5.26	3.92	7.01	20.18	14.13	9.47	-11.2	137.95	13.09
Price/Earnings High	70.7	-8.8	12.94	12.13	13.51	-72.44	7.05	5.27	9.23	25.28	18.53	12.6	-14.01	223.76	16.97
Price/Earnings Low	30.65	-3.81	4.43	4.77	4.98	-34.95	3.46	2.58	5.01	12.86	8.49	6.58	-9.07	90.66	8.04
Price/Book Value	0.69	0.82	1.55	3.25	1.45	1.42	1.91	1.89	1.4	1.3	1.88	1.24	1.74	2.36	2.47
Price/Book Value Average	1.01	0.87	1.05	2.44	2.47	1.15	1.47	1.73	1.22	1.39	1.88	1.62	1.49	2.39	2.08
Price/Book Value High	1.39	1.21	1.72	3.48	3.22	1.66	1.97	2.32	1.61	1.75	2.47	2.16	1.86	3.87	2.69
Price/Book Value Low	0.6	0.52	0.59	1.37	1.19	0.8	0.97	1.14	0.88	0.89	1.13	1.13	1.21	1.57	1.27
Price/Tangible Book Value	0.72	0.86	1.62	3.4	1.5	1.49	2.09	1.98	1.46	1.35	1.95	1.28	1.8	2.45	2.54
Price/Tangible Book Value Average	1.06	0.91	1.1	2.55	2.57	1.21	1.61	1.82	1.28	1.45	1.95	1.68	1.54	2.47	2.14
Price/Tangible Book Value High	1.46	1.27	1.8	3.63	3.35	1.74	2.16	2.44	1.69	1.82	2.56	2.23	1.93	4.01	2.77
Price/Tangible Book Value Low	0.63	0.55	0.62	1.43	1.24	0.84	1.06	1.2	0.92	0.93	1.17	1.17	1.25	1.62	1.31
Price/Sales	0.66	0.75	1.53	2.11	1.08	1.38	1.71	1.99	2.15	2.36	2.98	2.04	4.92	4.24	3.55
Price/Sales Average	0.98	0.79	1.04	1.58	1.85	1.12	1.32	1.82	1.89	2.53	2.99	2.67	4.21	4.27	2.99
Price/Sales High	1.34	1.1	1.7	2.26	2.42	1.61	1.77	2.45	2.49	3.17	3.92	3.56	5.26	6.93	3.88
Price/Sales Low	0.58	0.48	0.58	0.89	0.89	0.78	0.87	1.2	1.35	1.61	1.8	1.86	3.41	2.81	1.84
Price/Cash Flow	2.35	2.91	7.66	6.06	3.37	5.39	4.27	3.48	3.82	6.08	6.62	4.14	49.03	12.5	7.58
Price/Cash Flow Average	3.47	3.08	5.19	4.55	5.76	4.37	3.29	3.18	3.35	6.53	6.64	5.42	41.92	12.62	6.38
Price/Cash Flow High	4.75	4.29	8.5	6.48	7.52	6.31	4.4	4.28	4.42	8.18	8.71	7.21	52.42	20.46	8.27
Price/Cash Flow Low	2.06	1.86	2.91	2.55	2.77	3.04	2.16	2.1	2.4	4.16	3.99	3.77	33.95	8.29	3.92
Price/Free Cash Flow Average	1.74	1.71	2.99	3.33	3.55	1.54	2.2	2.25	1.98	3.34	6.76	5.47	41.92	12.76	6.43
Price/Free Cash Flow High	2.39	2.38	4.89	4.74	4.64	2.23	2.95	3.02	2.6	4.19	8.87	7.28	52.42	20.7	8.34
Price/Free Cash Flow Low	1.04	1.03	1.68	1.86	1.71	1.07	1.45	1.48	1.41	2.13	4.07	3.8	33.95	8.39	3.95
EV/Sales Average	1.12	1	1.5	1.8	2.25	1.65	1.69	1.8	1.86	2.52	2.97	2.61	4.57	4.57	3.16
EV/Sales High	1.48	1.32	2.18	2.48	2.82	2.15	2.14	2.44	2.45	3.16	3.9	3.48	5.63	7.23	4.05
EV/Sales Low	0.72	0.68	1.04	1.1	1.28	1.31	1.22	1.18	1.32	1.6	1.78	1.8	3.77	3.1	2
EV/EBITDA Average	3.53	5.32	6.3	5.38	6.44	6.39	3.52	2.78	3.39	6.19	6.34	4.76	30.2	12.62	6.5
EV/EBITDA High	4.68	7.02	9.14	7.42	8.09	8.31	4.48	3.76	4.48	7.77	8.33	6.36	37.2	19.99	8.33
EV/EBITDA Low	2.28	3.6	4.35	3.28	3.66	5.08	2.56	1.82	2.42	3.93	3.8	3.3	24.9	8.56	4.11
EV/EBIT Average	14.65	-13.75	37.98	8.74	12.2	88.82	5.84	3.67	5.89	17.62	12.19	8.26	-13.14	87.87	12.03
EV/EBIT High	19.41	-18.16	55.04	12.05	15.32	115.54	7.43	4.96	7.77	22.11	16.01	11.02	-16.18	139.2	15.43
EV/EBIT Low	9.45	-9.31	26.21	5.32	6.93	70.56	4.24	2.4	4.19	11.18	7.3	5.71	-10.83	59.57	7.61
Last Price	5.91	6.21	13.57	32.6	16.41	16.49	31.97	52.52	45.27	45.51	73.7	56.53	69.94	96.24	119.01
High Price	11.95	9.16	15.07	34.85	36.59	19.3	32.96	64.66	52.3	61.19	96.96	98.45	74.77	157.54	129.85
Enterprise Value Average	9,801	8,211	13,634	29,467	36,416	20,518	34,250	54,800	43,496	53,914	82,235	80,164	71,003	114,667	118,031
Enterprise Value High	12,985	10,842	19,760	40,625	45,704	26,690	43,547	74,073	57,432	67,656	108,015	106,958	87,453	181,653	151,328
Enterprise Value Low	6,322	5,560	9,410	17,931	20,674	16,300	24,876	35,749	30,987	34,200	49,257	55,486	58,532	77,743	74,684

Shares Outstanding	984	1,018	1,044	1,073	1,084	1,040	1,112	1,161	1,106	1,113	1,119	1,094	1,098	1,109	1,122
Diluted Weighted Avg Shares	1,008	991	1,056	1,198	1,170	1,036	1,154	1,229	1,143	1,131	1,141	1,122	1,093	1,118	1,125
Basic Weighted Avg Shares	988	991	1,022	1,060	1,070	1,036	1,089	1,152	1,114	1,110	1,120	1,112	1,093	1,105	1,116
Revenue per Share	8.89	8.31	8.88	15.43	15.13	11.97	18.66	26.38	21.01	19.31	24.74	27.66	14.22	22.72	33.49
EBITDA per Share	2.81	1.56	2.12	5.16	5.28	3.1	8.93	17.09	11.5	7.85	11.57	15.13	2.15	8.22	16.27
Operating Income per Share	0.68	-0.6	0.35	3.18	2.79	0.22	5.38	12.96	6.63	2.76	6.02	8.73	-4.95	1.18	8.79
Basic EPS, GAAP	0.17	-1.04	1.16	2.87	2.71	-0.27	4.67	12.27	5.67	2.42	5.23	7.81	-5.34	0.7	7.65
Basic EPS from Cont Ops	0.19	-1.04	1.17	2.9	2.71	-0.27	4.67	12.27	5.71	2.44	5.23	7.81	-5.34	0.7	7.65
Diluted EPS, GAAP	0.17	-1.04	1.13	2.54	2.48	-0.27	4.41	11.5	5.52	2.38	5.14	7.74	-5.34	0.7	7.59
Diluted EPS from Cont Ops	0.19	-1.04	1.13	2.57	2.48	-0.27	4.41	11.5	5.56	2.4	5.14	7.74	-5.34	0.7	7.59
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.41	0.46	0.46	0.47
Cash Flow per Share	2.51	2.13	1.77	5.38	4.87	3.06	7.49	15.1	11.84	7.48	11.13	13.65	1.43	7.7	15.7
Free Cash Flow per Basic Share	-0.07	0.42	0.36	2.45	1.11	-2.56	3.14	7.4	3.06	0.07	11.13	13.65	1.43	7.7	15.7
Cash & Equivalents per Share	2.19	2.51	2.97	4.23	3.25	4.23	4.88	5.86	7.19	7.32	7.71	8.53	8.74	7.31	9.19
Book Value per Share	8.61	7.57	8.75	10.03	11.35	11.62	16.75	27.82	32.44	35.04	39.26	45.62	40.18	40.7	48.28
Tangible Book Value per Share	8.18	7.2	8.38	9.59	10.91	11.07	15.29	26.47	31.02	33.63	37.85	44.11	38.77	39.29	46.85

Micron Technology, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)