Eversource Energy (D/B/A) Financial Ratios — E1SE34 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 (%)	10.09	7.94	8.34	8.37	8.64	8.95	9.07	9.15	7.54	9.03	8.52	9.34	-2.98	5.56	10.84
Return on Assets (%)	2.62	2.39	2.8	2.85	2.91	3.01	2.89	2.77	2.29	2.76	2.58	2.76	-0.81	1.41	2.74
Return on Capital (%)	6.11	5.25	5.29	5.34	5.43	5.61	5.39	5.56	4.8	5.34	4.97	5.2	- -	3.6	6.24
Return on Invested Capital (%)	5.97	5.24	5.27	5.31	5.38	5.49	5.16	5.25	4.52	5.16	4.69	4.58	- -	3.76	6.16
Gross Margin (%)	75.47	74.77	79.25	81.56	83.29	82.43	83.14	84.2	84.01	83.38	82.36	84.82	84.08	83.09	84.69
EBITDA Margin (%)	24.55	26.1	29.31	29.03	25.2	34.41	35.5	32.81	31.33	35.35	33.74	31.26	26.99	35.17	39.81
Operating Margin (%)	19.35	20.09	21.53	21.09	22.18	24.1	24.36	20.12	21.46	22.33	20.21	17.89	20.14	22.74	22.06
Incremental Operating Margin (%)	38.99	21.91	30.35	13.81	61.65	- -	41.65	- -	166.36	41.96	0.48	8.44	- -	- -	17.18
Pretax Margin (%)	12.8	12.88	16.72	16.73	17.93	19.7	20.31	15.74	13.96	17.51	15.94	15.18	-2.31	10.45	13.58
Profit Margin (%)	8.84	8.38	10.77	10.59	11.04	12.34	12.75	12.23	10.66	13.53	12.37	11.43	-3.71	6.82	12.49
Net Income to Common Margin (%)	8.84	8.38	10.77	10.59	11.04	12.34	12.75	12.23	10.66	13.53	12.37	11.43	-3.71	6.82	12.49
Effective Tax Rate (%)	29.91	34.03	34.98	36.15	37.87	36.88	36.77	21.74	22.98	22.21	21.89	24.31	- -	34.14	7.62
Dvd Payout Ratio (%)	49.25	70.73	58.7	57.84	26.54	59.75	60.78	61.79	72.59	61.64	65.8	61.1	-216.88	122.05	64.46
Sustainable Growth Rate (%)	5.12	2.32	3.44	3.53	6.35	3.6	3.56	3.5	2.07	3.46	2.91	3.63	-9.45	-1.23	3.85

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	5,376	9,166	9,403	9,771	10,195	10,752	13,414	14,632	15,571	17,969	20,219	22,940	26,754	29,115	30,115
ST Debt	649	1,884	1,626	1,202	1,390	1,922	1,638	1,800	1,260	2,346	2,742	2,806	2,798	3,089	2,962
LT Debt	4,727	7,282	7,777	8,568	8,806	8,829	11,776	12,832	14,311	15,623	17,477	20,134	23,956	26,026	27,153
Total Debt/EBITDA	4.9	5.6	4.39	4.35	5.09	4.09	4.87	5.28	5.83	5.71	6.07	5.97	8.32	6.96	5.58
Net Debt/EBITDA	4.9	5.57	4.37	4.33	5.07	4.08	4.86	5.24	5.82	5.67	6.05	5.87	8.3	6.95	5.56
Total Debt/EBIT	6.77	8.2	6.15	5.98	5.78	5.84	7.1	8.61	9.79	9.04	10.14	10.44	11.15	12.09	10.08
Net Debt/EBIT	6.76	8.16	6.12	5.96	5.77	5.82	7.08	8.54	9.78	8.98	10.11	10.27	11.13	12.08	10.03
EBITDA to Interest Expense	4.38	4.96	6.32	6.21	5.38	6.56	6.53	5.56	5.01	5.85	5.72	5.66	3.76	3.77	4.34
EBITDA-CapEx/Interest Expense	0.08	0.5	2.02	1.78	3.76	1.63	0.96	0.4	-0.45	0.38	0.26	0.59	-1.31	-0.27	0.99
EBIT to Interest Expense	3.45	3.82	4.64	4.51	4.74	4.59	4.48	3.41	3.43	3.69	3.42	3.24	2.8	2.43	2.4
Interest Expense	250	330	339	362	372	401	422	499	533	538	582	678	855	1,111	1,243
Common Equity/Total Assets	25.64	32.64	34.58	33.55	33.85	33.42	30.61	30.04	30.71	30.51	30.11	29.07	25.49	25.24	25.39
Long-Term Debt/Equity (%)	114.41	77.53	79.62	84.56	83.8	81.25	104.75	110.22	111.93	109.87	118.45	128.83	167.18	171.28	166.05
Long-Term Debt/Capital (%)	49.72	39.24	40.57	43.05	42.53	40.84	47.76	48.84	50.47	48.54	49.97	52.2	58.31	58.74	58.43
Long-Term Debt/Total Assets (%)	30.21	25.73	27.98	28.81	28.79	27.55	32.51	33.56	34.8	33.89	36.04	37.82	43.08	43.67	42.57
Total Debt/Equity (%)	130.11	97.59	96.27	96.43	97.03	98.94	119.32	125.68	121.78	126.37	137.03	146.78	186.71	191.61	184.16
Total Debt/Capital (%)	56.54	49.39	49.05	49.09	49.25	49.73	54.4	55.69	54.91	55.82	57.81	59.48	65.12	65.71	64.81
Total Debt/Total Assets (%)	34.36	32.38	33.83	32.85	33.34	33.54	37.03	38.26	37.86	38.98	41.7	43.1	48.11	48.85	47.21
Net Debt to Equity	129.95	97.1	95.83	96.05	96.8	98.66	118.98	124.75	121.66	125.62	136.58	144.38	186.33	191.43	183.33
Net Debt/Capital (%)	56.51	49.26	48.94	48.99	49.19	49.66	54.33	55.51	54.89	55.68	57.73	59.08	65.08	65.69	64.71
EBITDA	1,096	1,637	2,140	2,248	2,004	2,628	2,752	2,772	2,671	3,148	3,328	3,841	3,215	4,185	5,393
EBITDA-CapEx	20	165	683	644	1,400	652	404	202	-240	205	153	399	-1,122	-295	1,234
Operating Income (Loss)	864	1,260	1,572	1,633	1,764	1,841	1,888	1,700	1,830	1,989	1,993	2,198	2,399	2,706	2,989

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	0.04	0.04	0.01	0.01	0.01	0.01	0.01	0.03	- -	0.02	0.01	0.06	0.01	- -	0.02
Current Ratio	0.7	0.61	0.64	0.86	0.88	0.68	0.69	0.56	0.67	0.64	0.56	0.62	0.67	0.76	0.65
Quick Ratio	0.38	0.31	0.32	0.46	0.44	0.29	0.32	0.31	0.33	0.31	0.26	0.31	0.27	0.29	0.29
CFO/Avg Current Liab	0.59	0.42	0.48	0.52	0.23	0.67	0.55	0.48	0.52	0.39	0.36	0.38	0.25	0.33	0.57
Common Equity/Total Assets	25.64	32.64	34.58	33.55	33.85	33.42	30.61	30.04	30.71	30.51	30.11	29.07	25.49	25.24	25.39
Long-Term Debt/Equity (%)	114.41	77.53	79.62	84.56	83.8	81.25	104.75	110.22	111.93	109.87	118.45	128.83	167.18	171.28	166.05
Long-Term Debt/Capital (%)	49.72	39.24	40.57	43.05	42.53	40.84	47.76	48.84	50.47	48.54	49.97	52.2	58.31	58.74	58.43
Long-Term Debt/Total Assets (%)	30.21	25.73	27.98	28.81	28.79	27.55	32.51	33.56	34.8	33.89	36.04	37.82	43.08	43.67	42.57
Total Debt/Equity (%)	130.11	97.59	96.27	96.43	97.03	98.94	119.32	125.68	121.78	126.37	137.03	146.78	186.71	191.61	184.16
Total Debt/Capital (%)	56.54	49.39	49.05	49.09	49.25	49.73	54.4	55.69	54.91	55.82	57.81	59.48	65.12	65.71	64.81
Total Debt/Total Assets (%)	34.36	32.38	33.83	32.85	33.34	33.54	37.03	38.26	37.86	38.98	41.7	43.1	48.11	48.85	47.21
CFO/Total Liabilities	8.43	6.14	9.23	8.43	3.49	10.42	7.99	6.88	7.09	5.28	5.82	6.39	3.99	4.86	8.67
CFO/CapEx	0.9	0.79	1.14	1.03	1.16	1.12	0.85	0.71	0.69	0.57	0.62	0.7	0.38	0.48	0.99
Altman's Z-Score	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.01	0.99	0.96	0.76	0.75	0.78

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	8.83	9.8	9.37	9.55	9.75	9.41	8.75	8.8	8.6	8.15	8.14	8.96	8.08	7.72	7.74
Days Sales Outstanding	41.34	37.26	38.95	38.23	37.44	38.77	41.73	41.46	42.45	44.79	44.81	40.74	45.18	47.28	47.13
Inventory Turnover	4.44	6.13	5.31	4.37	3.87	4.04	4.74	5.79	5.76	5.91	6.53	5.81	4.3	3.65	3.82
Days Inventory Outstanding	82.14	59.56	68.78	83.46	94.2	90.45	77.04	63.02	63.39	61.78	55.92	62.8	84.88	99.9	95.59
Accounts Payable Turnover	2.09	2.29	2.06	1.83	1.57	1.57	1.22	1.22	1.2	1.2	1.14	1.04	1.02	1.16	1.1
Accounts Payable Turnover Days	174.26	159.24	177.33	199.4	233.22	232.25	299.19	298.05	304.19	304.32	318.86	350.35	358.33	313.35	333.05
Cash Conversion Cycle	-50.77	-62.41	-69.61	-77.7	-101.58	-103.03	-180.42	-193.58	-198.34	-197.75	-218.12	-246.81	-228.27	-166.17	-190.34
Inventory to Cash Days	-40.8	-22.3	-29.83	-45.24	-56.76	-51.68	-35.32	-21.56	-20.94	-16.99	-11.11	-22.06	-39.7	-52.63	-48.46
Inventories	249	268	303	350	336	329	223	238	236	266	268	374	507	595	492
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	249	268	303	350	336	329	223	238	236	266	268	374	507	595	492

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	- -	- -	- -	- -	- -	- -	- -	- -	- -	28,485	29,528	29,181	21,420	23,303	26,913
- Cash & Cash Equivalents	7	46	43	39	24	30	38	108	15	107	67	375	54	27	135
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	119	156	156	156	156	156	156	156	156	156	156	156	156	156	156
+ Total Debt	5,376	9,166	9,403	9,771	10,195	10,752	13,414	14,632	15,571	17,969	20,219	22,940	26,754	29,115	30,115
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	46,503	49,836	51,902	48,276	52,546	57,048
Total Capital	9,508	18,558	19,170	19,903	20,703	21,619	24,655	26,274	28,356	32,188	34,974	38,569	41,084	44,310	46,468
Total Debt/Capital (%)	56.54	49.39	49.05	49.09	49.25	49.73	54.4	55.69	54.91	55.82	57.81	59.48	65.12	65.71	64.81
Total Debt / EV	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.39	0.41	0.44	0.55	0.55	0.53
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	5.22	5.05	4.22	4.05	4.42	4.21
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	14.77	14.97	13.51	15.02	12.56	10.58
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	23.38	25	23.61	20.12	21.82	19.09
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	22.13	20.62	17.81	- -	18.17	10.84
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	51.7
Diluted Market Cap	- -	- -	- -	- -	- -	- -	- -	- -	- -	28,227	29,547	29,080	21,439	22,741	26,615
Diluted Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	46,245	49,855	51,801	48,295	51,985	56,750
EV per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	68.23	72.82	74.96	69.5	72.13	76.47
TTM Sales	4,466	6,274	7,301	7,742	7,955	7,639	7,752	8,448	8,526	8,904	9,863	12,289	11,911	11,901	13,547
TTM EBITDA	1,096	1,637	2,140	2,248	2,004	2,628	2,752	2,772	2,671	3,148	3,328	3,841	3,215	4,185	5,393
TTM Operating Income	864	1,260	1,572	1,633	1,764	1,841	1,888	1,700	1,830	1,989	1,993	2,198	2,399	2,706	2,989
TTM Cash Flow to Firm	1,146	1,379	1,884	1,883	931	2,461	2,263	2,221	2,420	2,101	2,417	2,915	- -	2,892	5,262
TTM Free Cash Flow to Firm	69	-93	427	279	327	484	-85	-349	-491	-842	-758	-527	- -	-1,589	1,103

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	- -	- -	- -	- -	- -	- -	- -	- -	- -	-22.4	-24.37	-27.95	-7.97	-9.8	-590.18
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	23.38	25	23.61	20.12	21.82	19.09
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	46,503	49,836	51,902	48,276	52,546	57,048
Low Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	31.71	39.62	37.08	26.35	26.38	27.36
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	5.22	5.05	4.22	4.05	4.42	4.21
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	14.77	14.97	13.51	15.02	12.56	10.58
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	- -	23.35	24.16	20.67	- -	28	15.71
Price/Earnings Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	23.67	24.17	19.57	- -	26.41	13.37
Price/Earnings High	- -	- -	- -	- -	- -	- -	- -	- -	- -	27.47	25.68	21.36	- -	29.78	16.12
Price/Earnings Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	17.72	22.19	18.19	- -	23.09	11.91
Price/Book Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	2.03	2.02	1.89	1.51	1.55	1.66
Price/Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	2.05	2.02	1.79	1.64	1.46	1.41
Price/Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	2.38	2.15	1.95	2.01	1.65	1.71
Price/Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.54	1.86	1.66	1.29	1.28	1.26
Price/Tangible Book Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	2.96	2.92	2.66	2.22	2.03	2.25
Price/Tangible Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	3	2.92	2.52	2.42	1.92	1.91
Price/Tangible Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	3.48	3.1	2.75	2.96	2.16	2.31
Price/Tangible Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	2.25	2.68	2.34	1.9	1.68	1.71
Price/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	3.16	2.99	2.36	1.8	1.91	1.96
Price/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	3.2	2.99	2.24	1.96	1.8	1.67
Price/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	- -	3.72	3.18	2.44	2.39	2.03	2.01
Price/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	2.4	2.75	2.08	1.54	1.57	1.49
Price/Cash Flow	- -	- -	- -	- -	- -	- -	- -	- -	- -	16.73	15.03	12.09	13.01	10.52	6.46
Price/Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	16.95	15.03	11.45	14.16	9.92	5.5
Price/Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	- -	19.67	15.97	12.5	17.32	11.19	6.63
Price/Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	12.69	13.8	10.64	11.12	8.68	4.9
Price/Free Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	-22.7	-24.38	-26.46	-8.67	-9.24	-502.33
Price/Free Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	- -	-26.34	-25.9	-28.88	-10.61	-10.42	-605.67
Price/Free Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	-16.99	-22.38	-24.59	-6.81	-8.08	-447.6
EV/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	5.27	5.05	4.1	4.21	4.3	3.92
EV/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	- -	5.79	5.24	4.3	4.65	4.54	4.26
EV/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	4.45	4.81	3.94	3.79	4.07	3.73
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	14.9	14.98	13.11	15.6	12.24	9.84
EV/EBITDA High	- -	- -	- -	- -	- -	- -	- -	- -	- -	16.37	15.53	13.76	17.22	12.91	10.71
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	12.59	14.25	12.6	14.05	11.58	9.37
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	23.58	25.01	22.91	20.91	21.27	17.75
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	- -	- -	25.91	25.93	24.05	23.08	22.43	19.33
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	19.93	23.79	22.02	18.82	20.12	16.91
Last Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	41.8	43.14	42.14	30.84	31.99	36.08
High Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	49.16	45.86	43.55	41.05	34.02	37.02
Enterprise Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	46,892	49,848	50,349	50,161	51,225	53,042
Enterprise Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	51,523	51,692	52,873	55,369	54,032	57,755
Enterprise Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	39,632	47,426	48,395	45,156	48,460	50,547

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	352	624	627	630	630	630	630	630	656	682	684	692	695	729	746
Diluted Weighted Avg Shares	353	552	628	631	633	633	632	632	642	675	685	690	695	711	738
Basic Weighted Avg Shares	353	551	627	628	631	631	631	631	639	673	684	689	695	710	737
Revenue per Share	12.67	11.39	11.65	12.32	12.61	12.1	12.29	13.4	13.35	13.22	14.43	17.83	17.15	16.75	18.38
EBITDA per Share	3.11	2.97	3.42	3.58	3.18	4.16	4.36	4.4	4.18	4.67	4.87	5.57	4.63	5.89	7.32
Operating Income per Share	2.45	2.29	2.51	2.6	2.8	2.92	2.99	2.7	2.87	2.95	2.92	3.19	3.45	3.81	4.06
Basic EPS, GAAP	1.12	0.95	1.25	1.3	1.39	1.49	1.57	1.64	1.42	1.79	1.79	2.04	-0.64	1.14	2.3
Basic EPS from Cont Ops	1.14	0.97	1.27	1.32	1.4	1.5	1.58	1.65	1.44	1.8	1.8	2.05	-0.63	1.15	2.31
Diluted EPS, GAAP	1.12	0.95	1.25	1.3	1.39	1.49	1.56	1.63	1.42	1.78	1.78	2.04	-0.64	1.14	2.29
Diluted EPS from Cont Ops	1.13	0.96	1.26	1.31	1.4	1.5	1.58	1.65	1.43	1.8	1.79	2.05	-0.63	1.15	2.3
Dividend per Share	0.57	0.69	0.75	0.77	0.38	0.91	0.97	1.03	1.05	1.12	1.19	1.26	1.33	1.42	1.49
Cash Flow per Share	2.75	2.11	2.65	2.63	1.11	3.5	3.16	2.9	3.15	2.5	2.87	3.48	2.37	3.04	5.58
Free Cash Flow per Basic Share	-0.3	-0.56	0.33	0.08	0.15	0.37	-0.56	-1.17	-1.41	-1.87	-1.77	-1.51	-3.87	-3.27	-0.06
Cash & Equivalents per Share	0.22	0.22	0.07	0.06	0.04	0.05	0.06	0.17	0.02	0.16	0.1	0.54	0.08	0.04	0.18
Book Value per Share	11.4	14.8	15.34	15.84	16.42	17.01	17.61	18.24	19.27	20.64	21.33	22.35	20.41	20.64	21.71
Tangible Book Value per Share	10.58	9.16	9.72	10.25	10.84	11.42	10.57	11.21	12.51	14.11	14.79	15.81	13.88	15.74	16.04