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	- -	- -	- -	2.28	2.72	2.75	2.78	2.4	1.79	1.66	2.22	1.81	2.05	1.94	2.01

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	- -	- -	- -	5,174	5,788	6,620	7,466	6,711	8,951	8,318	12,276	9,587	10,929	12,472	12,858
- 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	- -	- -	- -	7,048	7,657	8,934	9,908	9,578	13,170	12,292	16,402	14,106	15,527	16,981	17,725
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	0.26	0.26	0.3	0.32	0.33	0.26	0.32	0.3	0.27	0.28
EV/Sales	- -	- -	- -	5.48	5.66	5.95	6.43	5.89	7.51	7.84	9.18	6.94	7.36	7.69	7.82
EV/EBITDA	- -	- -	- -	13.12	13.33	13.87	14.87	13.97	17.15	18.59	20.7	15.21	16.03	17.07	16.11
EV/EBIT	- -	- -	- -	25.29	19.99	20.35	21.76	20.8	25.44	29.97	31.47	24.41	22.99	31.92	22.9
EV/Cash Flow to Firm	- -	- -	- -	- -	13.47	13.95	15.68	13.88	- -	17.44	19.57	15.6	16.26	16.28	17.4
EV/Free Cash Flow to Firm	- -	- -	- -	- -	13.47	13.95	15.68	13.88	- -	17.44	19.57	15.6	16.26	16.28	17.4
Diluted Market Cap	- -	- -	- -	5,160	5,769	6,638	7,475	6,678	8,934	8,318	12,286	9,577	10,933	12,492	12,897
Diluted Enterprise Value	- -	- -	- -	7,034	7,638	8,951	9,916	9,545	13,153	12,292	16,412	14,096	15,532	17,001	17,764
EV per Share	- -	- -	- -	73.77	79.19	91.69	100.83	96.18	131.03	121.81	161.96	138.64	152.13	165.84	174.93
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	- -	- -	- -	11.4	12.08	12.72	14.74	11.82	14.16	14.6	16.73	12.25	13.95	14.3	14.93
EV/EBIT	- -	- -	- -	25.29	19.99	20.35	21.76	20.8	25.44	29.97	31.47	24.41	22.99	31.92	22.9
Enterprise Value	- -	- -	- -	7,048	7,657	8,934	9,908	9,578	13,170	12,292	16,402	14,106	15,527	16,981	17,725
Low Price	- -	- -	- -	52.3	51.54	50.67	63.63	62.56	66.8	32.19	79.42	83.5	78.74	101.77	100.77
EV/Sales	- -	- -	- -	5.48	5.66	5.95	6.43	5.89	7.51	7.84	9.18	6.94	7.36	7.69	7.82
EV/EBITDA	- -	- -	- -	13.12	13.33	13.87	14.87	13.97	17.15	18.59	20.7	15.21	16.03	17.07	16.11
Price/Earnings	- -	- -	- -	20.37	21.99	22.11	23.45	21.84	23.99	34.18	31.62	21.83	22.03	34.45	21.96
Price/Earnings Average	- -	- -	- -	20.07	21.07	20.33	22.22	22.98	21.38	29.43	27.05	23.2	19.74	33.86	21.11
Price/Earnings High	- -	- -	- -	20.37	22.82	22.49	24.32	25.45	23.99	39.59	31.68	28.3	22.66	38.74	23.09
Price/Earnings Low	- -	- -	- -	19.67	18.93	16.49	19.64	20.28	17.99	13.34	20.72	19.34	16.2	28.79	17.44
Price/Book Value	- -	- -	- -	5.27	5.67	6.19	6.77	5.93	7.58	6.92	10.09	8.02	8.98	11.91	12.71
Price/Book Value Average	- -	- -	- -	5.2	5.43	5.69	6.41	6.24	6.76	5.95	8.63	8.52	8.05	11.71	12.22
Price/Book Value High	- -	- -	- -	5.27	5.88	6.29	7.02	6.91	7.58	8.01	10.11	10.4	9.24	13.39	13.36
Price/Book Value Low	- -	- -	- -	5.09	4.88	4.62	5.67	5.5	5.69	2.7	6.61	7.11	6.61	9.95	10.09
Price/Tangible Book Value	- -	- -	- -	-5.76	-6.23	-5.12	-5.21	-3.94	-5.19	-5.12	-6.96	-4.68	-5.49	-6.08	-5.81
Price/Tangible Book Value Average	- -	- -	- -	-5.68	-5.97	-4.7	-4.94	-4.15	-4.63	-4.41	-5.95	-4.98	-4.92	-5.98	-5.58
Price/Tangible Book Value High	- -	- -	- -	-5.76	-6.47	-5.2	-5.4	-4.59	-5.19	-5.93	-6.97	-6.07	-5.65	-6.84	-6.11
Price/Tangible Book Value Low	- -	- -	- -	-5.56	-5.37	-3.82	-4.36	-3.66	-3.89	-2	-4.56	-4.15	-4.04	-5.08	-4.61
Price/Sales	- -	- -	- -	4.01	4.26	4.4	4.83	4.09	5.08	5.29	6.86	4.71	5.17	5.64	5.69
Price/Sales Average	- -	- -	- -	3.95	4.08	4.04	4.57	4.31	4.53	4.56	5.87	5	4.63	5.55	5.47
Price/Sales High	- -	- -	- -	4.01	4.42	4.47	5.01	4.77	5.08	6.13	6.87	6.1	5.32	6.35	5.98
Price/Sales Low	- -	- -	- -	3.87	3.67	3.28	4.04	3.8	3.81	2.07	4.49	4.17	3.8	4.72	4.52
Price/Cash Flow	- -	- -	- -	11.39	12.07	12.65	14.68	11.79	14.13	14.57	16.69	12.24	13.93	14.26	14.91
Price/Cash Flow Average	- -	- -	- -	11.23	11.57	11.63	13.91	12.4	12.6	12.55	14.28	13.01	12.48	14.01	14.34
Price/Cash Flow High	- -	- -	- -	11.39	12.53	12.86	15.22	13.74	14.13	16.88	16.73	15.87	14.32	16.03	15.68
Price/Cash Flow Low	- -	- -	- -	11.01	10.39	9.43	12.29	10.94	10.6	5.69	10.94	10.85	10.24	11.91	11.84
Price/Free Cash Flow Average	- -	- -	- -	11.24	11.57	11.7	13.97	12.44	12.62	12.57	14.31	13.02	12.5	14.05	14.35
Price/Free Cash Flow High	- -	- -	- -	11.4	12.54	12.93	15.29	13.77	14.16	16.91	16.76	15.89	14.35	16.08	15.69
Price/Free Cash Flow Low	- -	- -	- -	11.01	10.4	9.49	12.35	10.97	10.62	5.7	10.96	10.86	10.26	11.95	11.85
EV/Sales Average	- -	- -	- -	5.42	5.48	5.6	6.17	6.1	6.96	7.1	8.18	7.24	6.82	7.6	7.6
EV/Sales High	- -	- -	- -	5.48	5.82	6.03	6.61	6.57	7.51	8.67	9.19	8.34	7.5	8.4	8.11
EV/Sales Low	- -	- -	- -	5.34	5.06	4.83	5.64	5.59	6.23	4.6	6.81	6.4	5.99	6.76	6.65
EV/EBITDA Average	- -	- -	- -	12.98	12.91	13.05	14.28	14.48	15.89	16.84	18.46	15.86	14.85	16.85	15.66
EV/EBITDA High	- -	- -	- -	13.12	13.71	14.05	15.28	15.58	17.15	20.58	20.73	18.28	16.35	18.63	16.71
EV/EBITDA Low	- -	- -	- -	12.79	11.93	11.26	13.04	13.26	14.24	10.92	15.36	14.03	13.04	15.01	13.7
EV/EBIT Average	- -	- -	- -	25.02	19.36	19.14	20.9	21.56	23.56	27.16	28.07	25.45	21.31	31.52	22.26
EV/EBIT High	- -	- -	- -	25.29	20.56	20.6	22.37	23.2	25.44	33.19	31.52	29.32	23.45	34.83	23.75
EV/EBIT Low	- -	- -	- -	24.66	17.89	16.51	19.09	19.75	21.12	17.61	23.35	22.52	18.71	28.06	19.48
Last Price	- -	- -	- -	54.15	59.86	67.94	75.99	67.39	89.06	82.43	121.22	94.23	107.08	121.8	126.89
High Price	- -	- -	- -	54.15	62.13	69.09	78.8	78.52	89.06	95.49	121.47	122.17	110.13	136.96	133.39
Enterprise Value Average	- -	- -	- -	6,973	7,416	8,401	9,515	9,927	12,199	11,137	14,629	14,708	14,391	16,768	17,228
Enterprise Value High	- -	- -	- -	7,048	7,877	9,045	10,184	10,686	13,170	13,610	16,427	16,950	15,839	18,533	18,384
Enterprise Value Low	- -	- -	- -	6,871	6,853	7,251	8,694	9,097	10,934	7,222	12,169	13,015	12,636	14,931	15,078

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