International Paper Company Financial Ratios — I1PC34 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 (%)	19.62	12.26	19.36	8.4	20.85	21.98	39.47	28.98	16.25	6.19	20.69	17.11	3.42	6.74	-30.57
Return on Assets (%)	5.05	2.68	4.38	1.84	3.17	2.84	6.4	5.96	3.65	1.48	6.15	6.12	1.22	2.42	-11.57
Return on Capital (%)	10.89	7.26	- -	6.33	7.56	6.92	- -	10.59	6.48	3.41	11.89	- -	4.44	- -	- -
Return on Invested Capital (%)	9.71	6.32	- -	7	5.92	7.26	- -	8.66	2.91	1.54	5.38	- -	3.99	- -	- -
Gross Margin (%)	27.17	30.04	30.66	31.18	30.77	31.17	31.92	33.26	30.83	29.75	28.56	28.44	28.2	28.03	29.61
EBITDA Margin (%)	12.79	14.3	14.42	12.25	14.42	16.45	15.51	17.63	15.08	11.51	12.28	12.38	13.21	11.66	-0.53
Operating Margin (%)	8.91	8.19	9	10.43	10.88	10.79	10.92	12.71	9.52	7.74	7.57	8.29	4.68	3.69	-0.04
Incremental Operating Margin (%)	60.58	12.67	19.87	261.19	7.24	12.46	12.06	37.62	24.41	51.2	5.95	16.02	19.56	83.84	- -
Pretax Margin (%)	5.6	4.43	5.23	3.69	5.48	4.08	3.9	7.64	5.03	1.87	5.16	7.14	2.51	2.33	-14.25
Profit Margin (%)	5.08	3.63	5.94	2.35	4.54	4.64	9.86	8.63	6.69	2.74	9.05	7.11	1.8	3.52	-14.88
Net Income to Common Margin (%)	5.08	3.63	5.94	2.35	4.54	4.64	9.86	8.63	6.69	2.74	9.05	7.11	1.8	3.52	-14.88
Effective Tax Rate (%)	21.33	31.64	- -	14.11	36.84	24.28	- -	24.99	51.79	53.5	18.82	- -	16.92	- -	- -
Dvd Payout Ratio (%)	32.82	65.47	33.17	116.98	84.46	91.85	36.45	47.05	115.53	350.43	95.71	38.66	205.11	88.69	-34.43
Sustainable Growth Rate (%)	13.18	4.23	12.94	-1.43	3.24	1.79	25.09	15.35	-2.52	-15.51	0.89	10.5	-3.59	0.76	-41.1

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	9,908	12,176	11,531	11,423	15,547	17,598	17,448	16,952	16,374	12,544	5,815	5,862	5,905	5,822	10,317
ST Debt	719	444	661	742	426	239	311	639	4,388	4,246	196	763	138	191	992
LT Debt	9,189	11,732	10,870	10,681	15,121	17,359	17,137	16,313	11,986	8,298	5,619	5,099	5,767	5,631	9,325
Total Debt/EBITDA	2.97	3.9	3.4	3.95	5.22	5.49	5.17	4.13	5.93	6.21	2.45	2.24	2.79	3.15	-81.88
Net Debt/EBITDA	1.78	3.48	2.87	3.3	4.86	5.17	4.87	3.98	5.63	5.85	1.8	1.82	2.12	2.43	-68.94
Total Debt/EBIT	4.96	7.43	6.27	7.72	9.22	8.89	8.95	6.1	11.25	17.09	4.98	3.71	8.61	10.76	-3.43
Net Debt/EBIT	2.96	6.64	5.29	6.45	8.59	8.37	8.43	5.89	10.69	16.1	3.67	3.02	6.53	8.3	-2.89
EBITDA to Interest Expense	5.59	4.21	5.06	4.27	4.63	4.61	4.45	5.6	3.94	3.39	5.53	6.5	5.07	4.27	-0.23
EBITDA-CapEx/Interest Expense	3.64	2.35	3.27	2.26	2.32	2.67	2.61	3.46	2.12	2.13	4.25	4.19	2.34	2.14	-3.6
EBIT to Interest Expense	3.89	2.41	3.16	3.64	3.49	3.03	3.13	4.04	2.49	2.28	3.41	4.35	1.8	1.35	-0.02
Interest Expense	596	742	669	677	644	695	758	734	701	597	430	403	418	432	551
Common Equity/Total Assets	24.59	19.61	25.71	17.83	12.72	13.12	19.24	21.93	23.04	24.76	35.98	35.49	35.92	35.85	39.06
Long-Term Debt/Equity (%)	131.55	176.79	131.22	202.95	386.83	398.23	261.99	220.95	155.3	105.47	61.87	60.01	69.02	68.9	62.89
Long-Term Debt/Capital (%)	54.4	62.36	54.86	64.01	77.72	79.06	71.44	67.04	49.75	40.65	37.72	35.51	40.44	40.24	37.09
Long-Term Debt/Total Assets (%)	34.01	36.49	34.48	37.24	49.53	52.46	50.55	48.59	35.81	26.16	22.26	21.3	24.79	24.7	24.56
Total Debt/Equity (%)	141.85	183.48	139.2	217.04	397.72	403.72	266.75	229.61	212.15	159.43	64.03	68.99	70.68	71.23	69.58
Total Debt/Capital (%)	58.65	64.72	58.19	68.46	79.91	80.15	72.73	69.66	67.96	61.45	39.03	40.82	41.41	41.6	41.03
Total Debt/Total Assets (%)	36.67	37.87	36.57	39.82	50.92	53.18	51.46	50.49	48.92	39.55	23.04	24.49	25.39	25.54	27.18
Net Debt to Equity	84.67	163.86	117.44	181.3	370.86	380.02	251.18	221.63	201.59	150.23	47.17	56.2	53.62	54.95	58.58
Net Debt/Capital (%)	45.85	62.1	54.01	64.45	78.76	79.17	71.52	68.91	65.98	59.27	31.5	35.23	34.08	34.73	36.19
EBITDA	3,331	3,124	3,387	2,893	2,981	3,206	3,373	4,108	2,762	2,021	2,378	2,619	2,118	1,846	-126
EBITDA-CapEx	2,172	1,741	2,189	1,527	1,494	1,858	1,982	2,536	1,486	1,270	1,829	1,688	977	925	-1,983
Operating Income (Loss)	2,319	1,789	2,113	2,463	2,250	2,103	2,374	2,962	1,744	1,359	1,466	1,754	751	585	-10

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	0.84	0.26	0.35	0.38	0.27	0.25	0.2	0.13	0.06	0.64	0.37	0.16	0.28	0.25	0.14
Current Ratio	2.21	1.78	1.76	1.62	1.65	1.64	1.62	1.49	0.77	1.36	1.71	1.35	1.67	1.51	1.28
Quick Ratio	1.58	0.97	1.08	1.01	0.95	0.95	0.84	0.96	0.48	1	1.24	0.91	1.16	0.9	0.71
CFO/Avg Current Liab	0.58	0.61	0.6	0.61	0.58	0.62	0.38	0.66	0.54	0.36	0.33	0.48	0.41	0.41	0.28
Common Equity/Total Assets	24.59	19.61	25.71	17.83	12.72	13.12	19.24	21.93	23.04	24.76	35.98	35.49	35.92	35.85	39.06
Long-Term Debt/Equity (%)	131.55	176.79	131.22	202.95	386.83	398.23	261.99	220.95	155.3	105.47	61.87	60.01	69.02	68.9	62.89
Long-Term Debt/Capital (%)	54.4	62.36	54.86	64.01	77.72	79.06	71.44	67.04	49.75	40.65	37.72	35.51	40.44	40.24	37.09
Long-Term Debt/Total Assets (%)	34.01	36.49	34.48	37.24	49.53	52.46	50.55	48.59	35.81	26.16	22.26	21.3	24.79	24.7	24.56
Total Debt/Equity (%)	141.85	183.48	139.2	217.04	397.72	403.72	266.75	229.61	212.15	159.43	64.03	68.99	70.68	71.23	69.58
Total Debt/Capital (%)	58.65	64.72	58.19	68.46	79.91	80.15	72.73	69.66	67.96	61.45	39.03	40.82	41.41	41.6	41.03
Total Debt/Total Assets (%)	36.67	37.87	36.57	39.82	50.92	53.18	51.46	50.49	48.92	39.55	23.04	24.49	25.39	25.54	27.18
CFO/Total Liabilities	13.35	11.63	13.03	13.14	9.69	8.62	6.42	12.32	14.02	12.84	12.56	14.08	12.3	11.47	7.34
CFO/CapEx	2.31	2.15	2.53	2.25	1.74	1.84	1.26	2.05	2.83	4.08	3.7	2.34	1.61	1.82	0.91
Altman's Z-Score	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.77	2.51	2.56	2.26	2.49	1.7

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	7.98	6.2	6.42	6.91	7.18	7.05	7.08	6.85	5.39	5.94	6.6	6.5	5.24	6.04	7.63
Days Sales Outstanding	45.74	58.86	56.87	52.85	50.83	51.74	51.53	53.31	67.76	61.43	55.27	56.2	69.72	60.43	47.82
Inventory Turnover	8.13	6.05	5.86	6.19	6.15	6.02	6.51	6.83	5.7	6.44	8.04	8.06	6.01	6.75	9.51
Days Inventory Outstanding	44.92	60.29	62.26	58.94	59.32	60.67	56.05	53.43	64.09	56.71	45.39	45.27	60.73	54.04	38.37
Accounts Payable Turnover	7.49	5.95	5.77	5.7	5.95	6.28	6.39	6.36	5.23	5.27	6.04	5.75	4.45	4.83	5.71
Accounts Payable Turnover Days	48.74	61.33	63.24	64.05	61.3	58.15	57.11	57.42	69.85	69.2	60.41	63.51	82.02	75.56	63.93
Cash Conversion Cycle	41.93	57.82	55.9	47.73	48.84	54.26	50.47	49.33	62	48.93	40.24	37.96	48.43	38.91	22.27
Inventory to Cash Days	0.82	-1.43	-5.39	-6.09	-8.49	-8.93	-4.52	-0.12	3.67	4.72	9.88	10.93	8.99	6.38	9.45
Inventories	2,320	2,730	2,825	2,424	2,228	2,233	2,313	2,241	2,208	1,626	1,814	1,942	1,889	1,486	2,012
Raw Materials	758	948	944	1,056	902	902	889	901	957	712	731	783	851	689	1,138
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	1,503	1,728	1,834	1,273	1,248	1,231	1,337	1,241	1,192	876	1,014	1,071	975	767	792
Other Inventory	59	54	47	95	78	100	87	99	59	38	69	88	63	30	82

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	- -	- -	- -	- -	- -	- -	- -	- -	- -	18,676	17,728	12,490	12,687	19,208	20,964
- Cash & Cash Equivalents	3,994	1,302	1,802	1,881	1,050	1,033	1,018	589	511	468	1,295	804	1,113	1,062	1,145
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	340	332	179	148	25	18	19	21	5	14	- -	- -	- -	- -	- -
+ Total Debt	9,908	12,176	11,531	11,423	15,547	17,598	17,448	16,952	16,374	12,544	5,815	5,862	5,905	5,822	10,317
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	25,916	22,003	17,548	17,479	23,968	30,136
Total Capital	16,893	18,812	19,815	16,686	19,456	21,957	23,989	24,335	24,092	20,412	14,897	14,359	14,260	13,995	25,144
Total Debt/Capital (%)	58.65	64.72	58.19	68.46	79.91	80.15	72.73	69.66	67.96	61.45	39.03	40.82	41.41	41.6	41.03
Total Debt / EV	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.48	0.26	0.33	0.34	0.24	0.34
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.48	1.14	0.83	1.09	1.51	1.28
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	12.82	9.25	6.7	8.25	12.98	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	35.31	18.84	11.11	25.48	44.3	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	7.76	9.25	- -	8.02	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	10.01	12.02	- -	16.82	- -	- -
Diluted Market Cap	- -	- -	- -	- -	- -	- -	- -	- -	- -	18,800	18,379	13,086	12,799	19,583	20,086
Diluted Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	26,040	22,654	18,144	17,591	24,343	29,258
EV per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	21.95	19.36	16.68	16.82	22.97	19
TTM Sales	26,034	21,852	23,483	23,617	20,675	19,495	21,743	23,306	18,317	17,565	19,363	21,161	16,033	15,835	23,634
TTM EBITDA	3,331	3,124	3,387	2,893	2,981	3,206	3,373	4,108	2,762	2,021	2,378	2,619	2,118	1,846	-126
TTM Operating Income	2,319	1,789	2,113	2,463	2,250	2,103	2,374	2,962	1,744	1,359	1,466	1,754	751	585	-10
TTM Cash Flow to Firm	3,144	3,474	- -	3,659	2,987	3,004	- -	3,777	3,948	3,341	2,379	- -	2,180	- -	- -
TTM Free Cash Flow to Firm	1,985	2,091	- -	2,293	1,500	1,656	- -	2,205	2,672	2,590	1,830	- -	1,039	- -	- -

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	- -	- -	- -	- -	- -	- -	- -	- -	- -	8.13	12.41	10.53	18.5	25.87	-126.33
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	35.31	18.84	11.11	25.48	44.3	- -
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	25,916	22,003	17,548	17,479	23,968	30,136
Low Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	8.98	14.6	10.77	9.53	11.4	12.03
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.48	1.14	0.83	1.09	1.51	1.28
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	12.82	9.25	6.7	8.25	12.98	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	- -	38.63	10.41	8.61	44.17	34.55	- -
Price/Earnings Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	32.86	12.31	10.42	41.52	29.17	- -
Price/Earnings High	- -	- -	- -	- -	- -	- -	- -	- -	- -	38.63	14.3	12.22	52.42	37.47	- -
Price/Earnings Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	21.92	9.74	7.81	34.49	21.39	- -
Price/Book Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	2.38	1.95	1.47	1.52	2.35	1.41
Price/Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	2.02	2.31	1.78	1.43	1.98	1.68
Price/Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	2.38	2.68	2.08	1.8	2.55	2.1
Price/Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.35	1.83	1.33	1.19	1.45	1.29
Price/Tangible Book Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	4.21	3.12	2.39	2.47	3.79	3.84
Price/Tangible Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	3.58	3.69	2.89	2.32	3.2	4.57
Price/Tangible Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	4.21	4.29	3.38	2.93	4.11	5.7
Price/Tangible Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	2.39	2.92	2.16	1.93	2.35	3.49
Price/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.06	0.94	0.61	0.79	1.22	0.85
Price/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.9	1.11	0.74	0.75	1.03	1.01
Price/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.06	1.29	0.87	0.94	1.32	1.26
Price/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.6	0.88	0.56	0.62	0.75	0.77
Price/Cash Flow	- -	- -	- -	- -	- -	- -	- -	- -	- -	6.08	8.98	5.96	6.94	11.47	11.83
Price/Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	5.17	10.63	7.21	6.52	9.68	14.08
Price/Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	- -	6.08	12.34	8.45	8.24	12.44	17.56
Price/Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	3.45	8.41	5.4	5.42	7.1	10.76
Price/Free Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	6.92	14.68	12.74	17.39	21.84	-150.41
Price/Free Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	- -	8.13	17.05	14.93	21.95	28.05	-187.54
Price/Free Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	4.61	11.62	9.55	14.44	16.02	-114.95
EV/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.32	1.3	0.95	1.04	1.32	1.44
EV/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.48	1.48	1.08	1.24	1.62	1.7
EV/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.02	1.08	0.77	0.92	1.05	1.2
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	11.44	10.62	7.7	7.89	11.36	- -
EV/EBITDA High	- -	- -	- -	- -	- -	- -	- -	- -	- -	12.82	12.04	8.7	9.37	13.86	- -
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	8.83	8.78	6.26	6.94	9.02	- -
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	31.51	21.61	12.78	24.37	38.77	- -
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	- -	- -	35.31	24.52	14.42	28.93	47.3	- -
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	24.3	17.87	10.38	21.42	30.78	- -
Last Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	15.82	15.59	11.87	12.21	18.41	13.22
High Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	15.82	21.43	16.84	14.49	19.96	19.62
Enterprise Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	23,130	25,246	20,176	16,718	20,974	34,132
Enterprise Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	25,916	28,637	22,773	19,849	25,587	40,293
Enterprise Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	17,837	20,869	16,385	14,697	16,651	28,247

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	1,312	1,321	1,310	1,262	1,238	1,235	1,240	1,203	1,178	1,181	1,137	1,052	1,039	1,043	1,586
Diluted Weighted Avg Shares	1,312	1,322	1,346	1,297	1,263	1,248	1,255	1,244	1,198	1,188	1,179	1,102	1,048	1,064	1,519
Basic Weighted Avg Shares	1,298	1,310	1,330	1,282	1,252	1,234	1,241	1,231	1,187	1,177	1,169	1,091	1,042	1,046	1,519
Revenue per Share	20.06	16.68	17.66	18.42	16.51	15.8	17.52	18.94	15.43	14.92	16.56	19.39	15.38	15.14	15.55
EBITDA per Share	2.57	2.38	2.55	2.26	2.38	2.6	2.72	3.34	2.33	1.72	2.03	2.4	2.03	1.77	-0.08
Operating Income per Share	1.79	1.37	1.59	1.92	1.8	1.7	1.91	2.41	1.47	1.15	1.25	1.61	0.72	0.56	-0.01
Basic EPS, GAAP	1.02	0.61	1.05	0.43	0.75	0.73	1.73	1.63	1.03	0.41	1.5	1.38	0.28	0.53	-2.31
Basic EPS from Cont Ops	0.99	0.55	1.27	0.43	0.66	0.65	1.7	1.36	0.58	0.2	0.7	1.6	0.3	0.69	-1.87
Diluted EPS, GAAP	1.01	0.6	1.04	0.43	0.74	0.72	1.71	1.62	1.02	0.41	1.49	1.36	0.27	0.52	-2.31
Diluted EPS from Cont Ops	0.98	0.55	1.25	0.42	0.66	0.64	1.68	1.34	0.58	0.19	0.69	1.58	0.3	0.68	-1.87
Dividend per Share	0.33	0.36	0.42	0.48	0.55	0.59	0.62	0.64	0.67	0.68	0.67	0.62	0.62	0.61	0.64
Cash Flow per Share	2.06	2.26	2.28	2.4	2.06	2.01	1.42	2.62	3.04	2.6	1.74	1.99	1.76	1.6	1.12
Free Cash Flow per Basic Share	1.17	1.21	1.38	1.33	0.87	0.92	0.29	1.34	1.97	1.96	1.27	1.14	0.66	0.72	-0.1
Cash & Equivalents per Share	3.04	0.99	1.38	1.49	0.85	0.84	0.82	0.49	0.43	4.5	1.35	0.76	1.07	1.02	0.72
Book Value per Share	5.06	4.77	6.18	4.05	3.14	3.51	5.26	6.12	6.55	6.65	7.99	8.08	8.04	7.83	9.35
Tangible Book Value per Share	3.03	0.85	2.65	0.64	0.12	0.35	2.12	2.99	3.39	3.76	5	4.98	4.94	4.85	3.44