WEC Energy Group, Inc. Financial Ratios — W1EC34 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 (%)	13.45	13.39	13.7	13.5	9.74	10.68	13.09	11.01	11.4	11.66	12.16	12.63	11.53	12.66	11.98
Return on Assets (%)	3.91	3.88	3.98	3.97	2.89	3.16	3.9	3.26	3.32	3.34	3.42	3.49	3.11	3.35	3.15
Return on Capital (%)	7.49	7.53	7.79	7.7	5.83	6.24	7.67	6.85	7.11	6.74	6.63	6.57	6.57	7.01	6.89
Return on Invested Capital (%)	6.48	6.89	7.25	7.24	5.22	5.57	6.84	6.05	6.22	6.03	5.8	5.67	5.57	5.91	6.03
Gross Margin (%)	29.67	34.99	34.01	32.52	33.36	35.51	36.21	32.7	35.35	39.91	36.07	34.39	40.5	44.02	42.18
EBITDA Margin (%)	27.28	32.31	32.66	30.6	30.95	32.91	33.66	30.13	32.67	37.04	33.54	31.75	35.67	40.78	37.99
Operating Margin (%)	19.78	23.56	23.9	22.25	21.1	22.7	23.22	19.12	20.36	23.56	20.62	20.05	23.47	25.17	24.23
Incremental Operating Margin (%)	96.97	- -	29.27	6.69	14.9	28.83	45.29	- -	- -	- -	0.82	16.33	- -	- -	17.5
Pretax Margin (%)	17.31	20.08	20.28	19.04	18.12	20.16	20.77	16.02	16.74	19.74	18.02	18.05	17.28	20.31	17.08
Profit Margin (%)	11.73	12.87	12.8	11.8	10.8	12.58	15.75	13.81	15.09	16.59	15.65	14.68	14.99	17.77	15.9
Net Income to Common Margin (%)	11.73	12.87	12.78	11.77	10.77	12.57	15.74	13.79	15.07	16.57	15.64	14.67	14.97	17.76	15.89
Effective Tax Rate (%)	33.98	35.93	36.87	38.03	40.39	37.6	24.14	13.8	9.92	15.94	13.36	18.64	13.32	12.71	7.05
Dvd Payout Ratio (%)	47.19	50.58	56.75	59.63	71.04	66.42	54.44	65.71	65.6	66.37	65.95	65.06	73.95	69.45	73.92
Sustainable Growth Rate (%)	7.1	6.62	5.92	5.45	2.82	3.59	5.96	3.77	3.92	3.92	4.14	4.41	3	3.87	3.12

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	5,317	5,261	5,243	5,212	10,377	10,176	11,033	11,799	12,735	14,291	15,590	17,295	18,798	20,327	22,314
ST Debt	703	807	880	1,042	1,253	1,017	2,287	1,805	1,524	2,563	2,066	2,528	3,285	2,846	3,444
LT Debt	4,614	4,454	4,363	4,171	9,124	9,158	8,747	9,994	11,211	11,728	13,524	14,766	15,513	17,481	18,870
Total Debt/EBITDA	4.34	3.83	3.55	3.41	5.66	4.14	4.29	5.1	5.18	5.33	5.59	5.68	5.93	5.8	5.99
Net Debt/EBITDA	4.33	3.81	3.53	3.37	5.63	4.12	4.27	5.06	5.15	5.3	5.54	5.61	5.87	5.71	5.89
Total Debt/EBIT	5.99	5.26	4.85	4.69	8.3	6	6.21	8.04	8.32	8.38	9.09	8.99	9.85	9.44	9.94
Net Debt/EBIT	5.98	5.22	4.83	4.63	8.26	5.98	6.19	7.98	8.26	8.32	9.01	8.88	9.75	9.3	9.76
EBITDA to Interest Expense	5.19	5.53	5.88	6.36	5.53	6.11	6.19	5.2	4.9	5.43	5.92	5.91	4.36	4.3	4.16
EBITDA-CapEx/Interest Expense	5.19	5.53	5.88	6.36	5.53	6.11	6.19	5.2	4.9	5.43	5.92	5.88	4.36	4.3	4.16
EBIT to Interest Expense	3.76	4.03	4.3	4.63	3.77	4.21	4.27	3.3	3.05	3.46	3.64	3.74	2.87	2.66	2.65
Interest Expense	236	248	251	240	331	403	416	445	502	494	471	515	727	815	895
Common Equity/Total Assets	28.81	29.16	28.87	29.86	29.48	29.64	29.95	29.24	28.94	28.28	27.99	27.17	26.68	26.17	26.42
Long-Term Debt/Equity (%)	115.54	106.92	102.34	93.72	105.05	102.21	92.15	101.54	109.33	109.99	121.69	127.11	128.51	136.55	134.28
Long-Term Debt/Capital (%)	49.56	47.25	45.9	43.16	47.87	47.86	42.61	46.18	48.77	47	50.64	51.07	50.25	52.77	51.89
Long-Term Debt/Total Assets (%)	33.29	31.18	29.54	27.98	31.08	30.4	27.69	29.85	32.08	31.67	34.69	35.27	35.3	36.91	36.63
Total Debt/Equity (%)	133.13	126.29	122.97	117.13	119.48	113.56	116.24	119.88	124.19	134.03	140.28	148.88	155.72	158.78	158.79
Total Debt/Capital (%)	57.11	55.81	55.15	53.94	54.44	53.18	53.76	54.52	55.39	57.27	58.38	59.82	60.89	61.36	61.36
Total Debt/Total Assets (%)	38.35	36.83	35.5	34.97	35.35	33.78	34.93	35.25	36.44	38.59	39.99	41.3	42.78	42.92	43.31
Net Debt to Equity	132.78	125.43	122.36	115.74	118.9	113.15	115.83	119.02	123.37	133.2	138.97	147.05	154.16	156.34	155.94
Net Debt/Capital (%)	57.04	55.64	55.03	53.65	54.32	53.08	53.67	54.34	55.12	56.97	57.87	59.15	60.37	60.43	60.31
EBITDA	1,224	1,372	1,476	1,529	1,834	2,459	2,575	2,314	2,458	2,682	2,789	3,047	3,172	3,507	3,723
EBITDA-CapEx	1,224	1,372	1,476	1,529	1,834	2,459	2,575	2,314	2,458	2,682	2,789	3,028	3,172	3,507	3,723
Operating Income (Loss)	887	1,000	1,080	1,112	1,251	1,696	1,776	1,468	1,531	1,706	1,715	1,924	2,087	2,165	2,375

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	0.01	0.02	0.02	0.04	0.02	0.02	0.01	0.03	0.01	0.01	- -	0.01	0.01	- -	- -
Current Ratio	1.05	0.88	1.04	0.77	0.81	0.89	0.57	0.67	0.66	0.5	0.71	0.69	0.55	0.6	0.59
Quick Ratio	0.57	0.42	0.5	0.42	0.4	0.53	0.36	0.41	0.38	0.3	0.41	0.4	0.3	0.35	0.37
CFO/Avg Current Liab	0.64	0.84	0.84	0.76	0.59	0.82	0.66	0.68	0.72	0.6	0.51	0.49	0.62	0.65	0.65
Common Equity/Total Assets	28.81	29.16	28.87	29.86	29.48	29.64	29.95	29.24	28.94	28.28	27.99	27.17	26.68	26.17	26.42
Long-Term Debt/Equity (%)	115.54	106.92	102.34	93.72	105.05	102.21	92.15	101.54	109.33	109.99	121.69	127.11	128.51	136.55	134.28
Long-Term Debt/Capital (%)	49.56	47.25	45.9	43.16	47.87	47.86	42.61	46.18	48.77	47	50.64	51.07	50.25	52.77	51.89
Long-Term Debt/Total Assets (%)	33.29	31.18	29.54	27.98	31.08	30.4	27.69	29.85	32.08	31.67	34.69	35.27	35.3	36.91	36.63
Total Debt/Equity (%)	133.13	126.29	122.97	117.13	119.48	113.56	116.24	119.88	124.19	134.03	140.28	148.88	155.72	158.78	158.79
Total Debt/Capital (%)	57.11	55.81	55.15	53.94	54.44	53.18	53.76	54.52	55.39	57.27	58.38	59.82	60.89	61.36	61.36
Total Debt/Total Assets (%)	38.35	36.83	35.5	34.97	35.35	33.78	34.93	35.25	36.44	38.59	39.99	41.3	42.78	42.92	43.31
CFO/Total Liabilities	10.07	11.6	11.73	11.47	6.26	9.94	9.41	10.35	9.5	8.33	7.29	6.81	9.47	9.29	9.02
CFO/CapEx	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	107.33	- -	- -	- -
Altman's Z-Score	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.23	1.26	1.21	1.07	1.08	1.14

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	12.93	13.38	13.07	9.52	7.09	6.58	5.9	5.84	6.12	6.09	6.14	5.77	5.35	5.42	5.25
Days Sales Outstanding	28.23	27.28	27.92	38.33	51.49	55.45	61.86	62.54	59.61	59.96	59.44	63.21	68.17	67.32	69.5
Inventory Turnover	8.29	7.43	8.64	9.24	7.26	7.56	8.66	9.51	8.86	8.07	9.13	8.73	6.69	6.06	7.01
Days Inventory Outstanding	44.02	49.1	42.23	39.51	50.26	48.27	42.14	38.39	41.2	45.23	39.97	41.82	54.57	60.22	52.06
Accounts Payable Turnover	9.85	7.89	8.3	9.75	7.19	5.63	5.61	5.96	5.45	4.84	5.75	5.87	5.02	4.77	4.97
Accounts Payable Turnover Days	37.05	46.24	43.97	37.42	50.78	64.85	65.04	61.2	66.94	75.39	63.47	62.18	72.68	76.49	73.47
Cash Conversion Cycle	35.21	30.13	26.18	40.42	50.96	38.87	38.96	39.73	33.88	29.8	35.94	42.85	50.06	51.05	48.1
Inventory to Cash Days	-15.79	-21.82	-14.31	-1.19	1.23	7.18	19.72	24.15	18.41	14.74	19.47	21.39	13.59	7.11	17.43
Inventories	382	361	329	401	687	588	539	548	550	529	636	807	775	813	803
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	382	361	329	401	687	588	539	548	550	529	636	807	775	813	803

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	- -	- -	- -	- -	- -	- -	- -	- -	- -	29,218	30,006	29,468	25,859	30,122	36,415
- Cash & Cash Equivalents	14	36	26	62	50	38	39	85	38	25	16	29	43	10	28
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	30	30	30	30	30	30	30	30	30	30	30
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	23	111	162	170	209	317	377	409
+ Total Debt	5,317	5,261	5,243	5,212	10,377	10,176	11,033	11,799	12,735	14,291	15,590	17,295	18,798	20,327	22,314
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	43,677	45,779	46,973	44,961	50,846	59,141
Total Capital	9,311	9,426	9,506	9,663	19,062	19,136	20,525	21,642	22,990	24,953	26,703	28,911	30,869	33,129	36,367
Total Debt/Capital (%)	57.11	55.81	55.15	53.94	54.44	53.18	53.76	54.52	55.39	57.27	58.38	59.82	60.89	61.36	61.36
Total Debt / EV	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.33	0.34	0.37	0.42	0.4	0.38
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	6.03	5.5	4.89	5.06	5.91	6.03
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	16.29	16.41	15.42	14.17	14.5	15.88
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	25.6	26.7	24.41	23.56	23.62	26.34
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	16.73	18.76	18.94	12.32	12.96	14.04
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	16.73	18.76	19.09	12.32	12.96	14.04
Diluted Market Cap	- -	- -	- -	- -	- -	- -	- -	- -	- -	29,317	30,088	29,530	25,897	30,010	36,229
Diluted Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	43,776	45,862	47,036	44,999	50,734	58,955
EV per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	69.71	73.07	74.97	71.76	80.58	91.49
TTM Sales	4,486	4,246	4,519	4,997	5,926	7,472	7,649	7,680	7,523	7,242	8,316	9,597	8,893	8,600	9,800
TTM EBITDA	1,224	1,372	1,476	1,529	1,834	2,459	2,575	2,314	2,458	2,682	2,789	3,047	3,172	3,507	3,723
TTM Operating Income	887	1,000	1,080	1,112	1,251	1,696	1,776	1,468	1,531	1,706	1,715	1,924	2,087	2,165	2,375
TTM Cash Flow to Firm	1,149	1,333	1,391	1,348	1,491	2,355	2,394	2,829	2,797	2,611	2,441	2,480	3,649	3,923	4,211
TTM Free Cash Flow to Firm	1,149	1,333	1,391	1,348	1,491	2,355	2,394	2,829	2,797	2,611	2,441	2,461	3,649	3,923	4,211

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	- -	- -	- -	- -	- -	- -	- -	- -	- -	13.35	14.8	14.47	8.58	9.34	10.72
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	25.6	26.7	24.41	23.56	23.62	26.34
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	43,677	45,779	46,973	44,961	50,846	59,141
Low Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	36.21	40.62	43.39	40.39	35.88	48.85
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	6.03	5.5	4.89	5.06	5.91	6.03
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	16.29	16.41	15.42	14.17	14.5	15.88
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	- -	24.35	23.07	20.93	19.42	19.63	23.12
Price/Earnings Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	24.38	22.18	20.82	20	18.23	22.12
Price/Earnings High	- -	- -	- -	- -	- -	- -	- -	- -	- -	27.58	23.66	22.62	24.32	20.92	23.94
Price/Earnings Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	18.91	19.57	19.31	19	14.75	20.06
Price/Book Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	2.79	2.75	2.59	2.21	2.43	2.67
Price/Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	2.79	2.64	2.58	2.27	2.26	2.56
Price/Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	3.16	2.82	2.8	2.76	2.59	2.77
Price/Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	2.17	2.33	2.39	2.16	1.83	2.32
Price/Tangible Book Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	3.94	3.82	3.54	2.98	3.22	3.45
Price/Tangible Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	3.94	3.67	3.52	3.07	2.99	3.3
Price/Tangible Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	4.46	3.91	3.83	3.74	3.44	3.57
Price/Tangible Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	3.06	3.24	3.27	2.92	2.42	2.99
Price/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	4.03	3.61	3.07	2.91	3.49	3.68
Price/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	4.04	3.47	3.05	2.99	3.24	3.52
Price/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	- -	4.57	3.7	3.32	3.64	3.71	3.8
Price/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	3.13	3.06	2.83	2.85	2.62	3.19
Price/Cash Flow	- -	- -	- -	- -	- -	- -	- -	- -	- -	13.3	14.76	14.3	8.57	9.33	10.66
Price/Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	13.32	14.19	14.23	8.82	8.67	10.2
Price/Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	- -	15.07	15.13	15.46	10.73	9.95	11.03
Price/Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	10.33	12.52	13.19	8.38	7.02	9.24
Price/Free Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	13.37	14.23	14.39	8.84	8.68	10.26
Price/Free Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	- -	15.12	15.18	15.64	10.75	9.95	11.1
Price/Free Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	10.37	12.55	13.35	8.4	7.02	9.3
EV/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	6.04	5.37	4.88	5.14	5.66	5.87
EV/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	- -	6.57	5.6	5.14	5.79	6.14	6.17
EV/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	5.13	4.96	4.66	4.99	5.04	5.54
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	16.3	16	15.37	14.42	13.88	15.46
EV/EBITDA High	- -	- -	- -	- -	- -	- -	- -	- -	- -	17.73	16.69	16.2	16.23	15.06	16.23
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	13.85	14.78	14.67	14	12.36	14.59
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	25.62	26.02	24.33	23.97	22.62	25.64
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	- -	- -	27.87	27.14	25.65	26.99	24.53	26.92
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	21.77	24.04	23.23	23.28	20.14	24.19
Last Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	46.63	47.89	47.03	41.27	47.74	56.33
High Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	52.82	49.11	50.85	51.69	50.86	58.32
Enterprise Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	43,714	44,620	46,825	45,734	48,694	57,562
Enterprise Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	47,554	46,541	49,365	51,491	52,817	60,426
Enterprise Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	37,146	41,223	44,693	44,410	43,362	54,307

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	458	455	449	448	627	627	627	627	627	627	627	627	627	631	646
Diluted Weighted Avg Shares	468	462	456	452	542	629	630	629	629	629	628	628	627	629	643
Basic Weighted Avg Shares	462	457	452	448	538	627	627	627	626	626	626	626	626	628	639
Revenue per Share	9.71	9.29	10	11.15	11.01	11.92	12.2	12.25	12.01	11.56	13.27	15.32	14.2	13.69	15.33
EBITDA per Share	2.65	3	3.27	3.41	3.41	3.92	4.11	3.69	3.92	4.28	4.45	4.86	5.06	5.58	5.82
Operating Income per Share	1.92	2.19	2.39	2.48	2.32	2.71	2.83	2.34	2.44	2.72	2.74	3.07	3.33	3.45	3.71
Basic EPS, GAAP	1.14	1.19	1.28	1.31	1.19	1.5	1.92	1.69	1.81	1.92	2.08	2.25	2.13	2.43	2.44
Basic EPS from Cont Ops	1.11	1.19	1.28	1.32	1.19	1.5	1.92	1.69	1.81	1.92	2.07	2.25	2.13	2.43	2.43
Diluted EPS, GAAP	1.13	1.18	1.27	1.3	1.18	1.49	1.91	1.68	1.8	1.91	2.07	2.24	2.12	2.43	2.42
Diluted EPS from Cont Ops	1.1	1.18	1.27	1.3	1.18	1.49	1.91	1.68	1.8	1.91	2.07	2.25	2.12	2.42	2.42
Dividend per Share	0.52	0.6	0.73	0.79	0.85	1	1.05	1.11	1.19	1.27	1.36	1.47	1.57	1.68	1.8
Cash Flow per Share	2.15	2.57	2.73	2.68	2.4	3.36	3.32	3.9	3.74	3.51	3.24	3.29	4.82	5.11	5.29
Free Cash Flow per Basic Share	2.15	2.57	2.73	2.68	2.4	3.36	3.32	3.9	3.74	3.51	3.24	3.26	4.82	5.11	5.29
Cash & Equivalents per Share	0.03	0.08	0.06	0.14	0.08	0.06	0.06	0.13	0.06	0.04	0.03	0.05	0.07	0.02	0.04
Book Value per Share	8.72	9.16	9.5	9.93	13.8	14.24	15.09	15.62	16.14	16.71	17.42	18.16	18.71	19.64	21.06
Tangible Book Value per Share	7.76	8.18	8.51	8.95	8.98	9.39	10.22	10.75	11.27	11.84	12.55	13.29	13.84	14.81	16.34