Union Pacific Corporation Financial Ratios — UNP 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 (%)	18.12	20.51	21.35	24.43	22.78	20.83	47.83	26.35	30.71	30.49	41.92	53.17	47.34	42.6	40.38
Return on Assets (%)	7.47	8.55	9.06	10.15	8.92	7.67	18.87	10.2	9.8	8.62	10.36	10.85	9.62	10.01	10.39
Return on Capital (%)	13.4	15.18	15.8	17.44	15.29	13.37	- -	15.69	15.28	13.76	16.3	17.2	15.44	15.71	16.21
Return on Invested Capital (%)	13	14.72	15.32	16.9	14.69	12.81	- -	15.29	14.66	13.11	15.55	16.24	14.45	14.96	15.07
Gross Margin (%)	33.27	36	37.77	40.34	41.15	41.32	42.63	41.78	44.29	46.99	48.22	45.05	43.65	45.52	45.78
EBITDA Margin (%)	37.54	40.64	41.99	44.43	46.14	46.54	48.07	46.9	49.61	51.42	52.95	48.9	47.27	49.94	50.23
Operating Margin (%)	29.27	32.23	33.9	36.49	36.91	36.32	38.16	37.3	39.4	40.11	42.83	39.87	37.65	40.05	40.17
Incremental Operating Margin (%)	28.67	74.58	67.6	64.54	32.23	43.22	66.44	25.82	- -	33.1	66.23	18.85	110.45	481.68	51.15
Pretax Margin (%)	26.92	30.19	32.09	34.78	35.1	33.93	35.93	33.9	35.69	35.73	38.88	36.47	34.13	36.26	37.4
Profit Margin (%)	16.83	18.84	19.98	21.59	21.88	21.23	50.43	26.13	27.27	27.38	29.92	28.13	26.45	27.82	29.12
Net Income to Common Margin (%)	16.83	18.84	19.98	21.59	21.88	21.23	50.43	26.13	27.27	27.38	29.92	28.13	26.45	27.82	29.12
Effective Tax Rate (%)	37.46	37.59	37.74	37.91	37.67	37.44	- -	22.93	23.6	23.37	23.06	22.86	22.52	23.28	22.13
Dvd Payout Ratio (%)	25.43	29.06	30.38	31.51	49.12	44.39	18.5	38.54	43.89	49.09	42.93	45.14	49.74	47.62	45.33
Sustainable Growth Rate (%)	13.51	14.55	14.87	16.73	11.59	11.59	38.98	16.2	17.23	15.52	23.93	29.17	23.79	22.31	22.07

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	8,906	8,997	9,577	11,413	14,201	15,007	16,944	22,391	27,033	28,333	31,488	34,957	34,179	32,463	32,822
ST Debt	209	196	705	461	594	758	800	1,466	1,619	1,390	2,496	2,009	1,778	1,771	1,790
LT Debt	8,697	8,801	8,872	10,952	13,607	14,249	16,144	20,925	25,414	26,943	28,992	32,948	32,401	30,692	31,032
Total Debt/EBITDA	1.21	1.06	1.04	1.07	1.41	1.62	1.66	2.09	2.51	2.82	2.73	2.87	3	2.68	2.67
Net Debt/EBITDA	1.05	0.93	0.88	0.92	1.27	1.48	1.53	1.97	2.26	2.44	2.49	2.66	2.77	2.49	2.48
Total Debt/EBIT	1.56	1.33	1.29	1.3	1.76	2.07	2.09	2.63	3.16	3.62	3.37	3.52	3.76	3.34	3.33
Net Debt/EBIT	1.34	1.18	1.09	1.12	1.59	1.9	1.93	2.48	2.85	3.12	3.08	3.26	3.47	3.11	3.1
EBITDA to Interest Expense	12.83	15.9	17.53	19	16.18	13.3	14.2	12.31	10.26	8.8	9.98	9.57	8.51	9.54	9.4
EBITDA-CapEx/Interest Expense	12.69	15.9	17.53	19	16.18	13.3	14.2	12.31	10.26	8.8	9.98	9.57	8.51	9.54	9.4
EBIT to Interest Expense	10.01	12.61	14.16	15.6	12.95	10.38	11.27	9.79	8.15	6.87	8.07	7.8	6.78	7.65	7.52
Interest Expense	572	535	526	561	622	698	719	870	1,050	1,141	1,157	1,271	1,340	1,269	1,309
Common Equity/Total Assets	41.2	42.15	42.68	40.46	37.92	35.77	43	34.53	29.39	27.18	22.29	18.58	22.03	24.94	26.5
Long-Term Debt/Equity (%)	46.81	44.28	41.8	51.69	65.73	71.49	64.95	102.46	140.19	158.88	204.73	270.89	219.1	181.72	168.04
Long-Term Debt/Capital (%)	31.64	30.48	28.8	33.59	38.99	40.78	38.62	48.87	56.27	59.49	63.51	69.92	66.17	62.19	60.5
Long-Term Debt/Total Assets (%)	19.29	18.66	17.84	20.91	24.92	25.57	27.93	35.38	41.21	43.18	45.64	50.34	48.26	45.33	44.52
Total Debt/Equity (%)	47.94	45.26	45.12	53.86	68.6	75.29	68.17	109.64	149.12	167.08	222.36	287.4	231.13	192.2	177.73
Total Debt/Capital (%)	32.4	31.16	31.09	35.01	40.69	42.95	40.54	52.3	59.86	62.56	68.98	74.19	69.8	65.78	63.99
Total Debt/Total Assets (%)	19.75	19.08	19.26	21.79	26.01	26.93	29.31	37.86	43.83	45.41	49.57	53.41	50.91	47.94	47.09
Net Debt to Equity	41.39	39.92	38.37	46.38	61.88	68.88	63.04	103.4	134.43	144.36	203.16	266	213.17	178.66	165.42
Net Debt/Capital (%)	29.27	28.53	27.73	31.68	38.23	40.79	38.67	50.84	54.97	56.29	64.38	70.11	65.8	62.43	61.07
EBITDA	7,341	8,505	9,223	10,657	10,064	9,281	10,211	10,708	10,770	10,044	11,546	12,163	11,400	12,111	12,311
EBITDA-CapEx	7,256	8,505	9,223	10,657	10,064	9,281	10,211	10,708	10,770	10,044	11,546	12,163	11,400	12,111	12,311
Operating Income (Loss)	5,724	6,745	7,446	8,753	8,052	7,243	8,106	8,517	8,554	7,834	9,338	9,917	9,082	9,713	9,846

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	0.37	0.34	0.38	0.42	0.43	0.37	0.35	0.29	0.2	0.45	0.18	0.18	0.21	0.2	0.3
Current Ratio	1.12	1.16	1.05	1.17	1.29	0.99	1.02	0.9	0.79	1.01	0.62	0.72	0.81	0.77	0.91
Quick Ratio	0.79	0.77	0.75	0.85	0.86	0.71	0.73	0.67	0.57	0.81	0.47	0.53	0.62	0.56	0.67
CFO/Avg Current Liab	1.87	1.91	1.97	1.95	2.11	2.2	1.91	2.03	1.92	2	1.82	1.66	1.58	1.8	1.81
Common Equity/Total Assets	41.2	42.15	42.68	40.46	37.92	35.77	43	34.53	29.39	27.18	22.29	18.58	22.03	24.94	26.5
Long-Term Debt/Equity (%)	46.81	44.28	41.8	51.69	65.73	71.49	64.95	102.46	140.19	158.88	204.73	270.89	219.1	181.72	168.04
Long-Term Debt/Capital (%)	31.64	30.48	28.8	33.59	38.99	40.78	38.62	48.87	56.27	59.49	63.51	69.92	66.17	62.19	60.5
Long-Term Debt/Total Assets (%)	19.29	18.66	17.84	20.91	24.92	25.57	27.93	35.38	41.21	43.18	45.64	50.34	48.26	45.33	44.52
Total Debt/Equity (%)	47.94	45.26	45.12	53.86	68.6	75.29	68.17	109.64	149.12	167.08	222.36	287.4	231.13	192.2	177.73
Total Debt/Capital (%)	32.4	31.16	31.09	35.01	40.69	42.95	40.54	52.3	59.86	62.56	68.98	74.19	69.8	65.78	63.99
Total Debt/Total Assets (%)	19.75	19.08	19.26	21.79	26.01	26.93	29.31	37.86	43.83	45.41	49.57	53.41	50.91	47.94	47.09
CFO/Total Liabilities	22.15	22.59	23.94	23.68	21.66	21.03	21.94	22.43	19.77	18.79	18.3	17.57	16.01	18.39	18.13
CFO/CapEx	69.09	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	5.62	4.72	4.03	3.94	3.81

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	15.13	15.32	16	15.86	14.7	15.26	15.44	14.06	12.96	12.6	13.51	13.77	12.17	12.23	13.06
Days Sales Outstanding	24.12	23.83	22.81	23.01	24.82	23.92	23.64	25.96	28.16	28.96	27.01	26.51	29.99	29.85	27.95
Inventory Turnover	22.74	21.03	20.82	20.97	17.73	16.11	16.62	17.83	16.2	14.91	17.93	20.07	18.32	17.47	17.08
Days Inventory Outstanding	16.05	17.36	17.53	17.41	20.59	22.66	21.96	20.47	22.53	24.48	20.35	18.18	19.93	20.89	21.37
Accounts Payable Turnover	17.55	16.35	16.78	17.11	15.88	13.76	12.42	14.1	14.93	15.05	16.53	17.96	16.58	15.55	16.12
Accounts Payable Turnover Days	20.79	22.33	21.75	21.34	22.99	26.53	29.4	25.89	24.44	24.25	22.08	20.33	22.02	23.48	22.64
Cash Conversion Cycle	19.38	18.86	18.59	19.09	22.42	20.06	16.2	20.54	26.25	29.19	25.28	24.36	27.9	27.26	26.68
Inventory to Cash Days	8.07	6.47	5.28	5.61	4.24	1.26	1.68	5.49	5.63	4.48	6.66	8.32	10.07	8.97	6.58
Inventories	614	660	653	712	736	717	749	742	751	638	621	741	743	769	787
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	614	660	653	712	736	717	749	742	751	638	621	741	743	769	787

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	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	295,936	229,816	167,981	147,713	135,149
- Cash & Cash Equivalents	1,217	1,063	1,432	1,586	1,391	1,277	1,275	1,273	831	1,799	960	973	1,055	1,016	1,266
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	8,906	8,997	9,577	11,413	14,201	15,007	16,944	22,391	27,033	28,333	31,488	34,957	34,179	32,463	32,822
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	326,418	263,754	201,089	179,140	166,455
Total Capital	27,484	28,874	30,802	32,602	34,903	34,939	41,800	42,814	45,161	45,291	45,649	47,120	48,967	49,353	51,289
Total Debt/Capital (%)	32.4	31.16	31.09	35.01	40.69	42.95	40.54	52.3	59.86	62.56	68.98	74.19	69.8	65.78	63.99
Total Debt / EV	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.1	0.13	0.17	0.18	0.2
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	14.97	10.6	8.34	7.39	6.79
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	28.27	21.68	17.64	14.79	13.52
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	34.96	26.6	22.14	18.44	16.91
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	32.9	25.5	21.35	17.36	16.15
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	32.9	25.5	21.35	17.36	16.15
Diluted Market Cap	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	303,607	234,172	168,118	148,779	135,754
Diluted Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	334,089	268,110	201,226	180,206	167,060
EV per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	27.34	23.05	17.65	15.87	15.02
TTM Sales	19,557	20,926	21,963	23,988	21,813	19,941	21,240	22,832	21,708	19,533	21,804	24,875	24,119	24,250	24,510
TTM EBITDA	7,341	8,505	9,223	10,657	10,064	9,281	10,211	10,708	10,770	10,044	11,546	12,163	11,400	12,111	12,311
TTM Operating Income	5,724	6,745	7,446	8,753	8,052	7,243	8,106	8,517	8,554	7,834	9,338	9,917	9,082	9,713	9,846
TTM Cash Flow to Firm	6,231	6,495	7,150	7,733	7,732	7,962	- -	9,357	9,411	9,414	9,922	10,342	9,417	10,320	10,309
TTM Free Cash Flow to Firm	6,146	6,495	7,150	7,733	7,732	7,962	- -	9,357	9,411	9,414	9,922	10,342	9,417	10,320	10,309

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	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	33.61	25.01	20.06	15.92	14.61
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	34.96	26.6	22.14	18.44	16.91
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	326,418	263,754	201,089	179,140	166,455
Low Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	16.82	18.25	13.34	12.13	10.42
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	14.97	10.6	8.34	7.39	6.79
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	28.27	21.68	17.64	14.79	13.52
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	46.43	33.39	26.31	22.01	18.99
Price/Earnings Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	38.97	37.28	38.81	26.42	19.07
Price/Earnings High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	50.51	46.66	58.92	33.4	22.62
Price/Earnings Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	31.5	30.35	23.8	20.41	16.23
Price/Book Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	20.9	18.89	11.36	8.75	7.32
Price/Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	17.54	21.09	16.75	10.5	7.35
Price/Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	22.73	26.4	25.44	13.27	8.72
Price/Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	14.18	17.17	10.27	8.11	6.26
Price/Tangible Book Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	21.96	20.1	12.02	9.18	7.63
Price/Tangible Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	18.43	22.44	17.73	11.01	7.66
Price/Tangible Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	23.89	28.09	26.92	13.92	9.08
Price/Tangible Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	14.9	18.27	10.87	8.51	6.52
Price/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	13.89	9.39	6.96	6.13	5.53
Price/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	11.66	10.49	10.26	7.35	5.55
Price/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	15.11	13.13	15.58	9.29	6.59
Price/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	9.42	8.54	6.29	5.68	4.73
Price/Cash Flow	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	33.53	24.96	20.03	15.89	14.59
Price/Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	28.14	27.87	29.55	19.08	14.65
Price/Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	36.48	34.88	44.86	24.12	17.38
Price/Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	22.75	22.69	18.12	14.74	12.47
Price/Free Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	28.21	27.92	29.59	19.11	14.67
Price/Free Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	36.57	34.95	44.93	24.15	17.4
Price/Free Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	22.81	22.73	18.15	14.76	12.49
EV/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	12.79	11.68	11.65	8.61	6.81
EV/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	16.16	14.27	16.97	10.54	7.84
EV/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	10.61	9.76	7.67	6.94	5.99
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	24.15	23.88	24.64	17.23	13.57
EV/EBITDA High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	30.52	29.19	35.9	21.1	15.62
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	20.03	19.96	16.23	13.9	11.93
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	29.86	29.29	30.93	21.49	16.96
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	37.74	35.8	45.07	26.31	19.53
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	24.77	24.48	20.37	17.34	14.91
Last Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	24.79	20.08	14.74	13.08	12.19
High Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	26.97	28.06	33.02	19.85	14.52
Enterprise Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	278,863	290,501	280,880	208,721	167,014
Enterprise Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	352,396	355,074	409,298	255,562	192,275
Enterprise Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	231,265	242,802	185,038	168,396	146,848

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	17,936	17,545	17,042	16,507	15,868	15,220	14,592	13,548	12,933	12,545	11,937	11,443	11,393	11,291	11,085
Diluted Weighted Avg Shares	18,305	17,808	17,408	16,838	16,246	15,610	14,981	14,095	13,194	12,690	12,247	11,660	11,402	11,372	11,135
Basic Weighted Avg Shares	18,152	17,681	17,315	16,763	16,186	15,554	14,919	14,031	13,146	12,656	12,217	11,636	11,384	11,354	11,118
Revenue per Share	1.08	1.18	1.27	1.43	1.35	1.28	1.42	1.63	1.65	1.54	1.78	2.14	2.12	2.14	2.2
EBITDA per Share	0.4	0.48	0.53	0.64	0.62	0.6	0.68	0.76	0.82	0.79	0.95	1.05	1	1.07	1.11
Operating Income per Share	0.32	0.38	0.43	0.52	0.5	0.47	0.54	0.61	0.65	0.62	0.76	0.85	0.8	0.86	0.89
Basic EPS, GAAP	0.18	0.22	0.25	0.31	0.29	0.27	0.72	0.43	0.45	0.42	0.53	0.6	0.56	0.59	0.64
Basic EPS from Cont Ops	0.18	0.22	0.25	0.31	0.29	0.27	0.72	0.43	0.45	0.42	0.53	0.6	0.56	0.59	0.64
Diluted EPS, GAAP	0.18	0.22	0.25	0.31	0.29	0.27	0.72	0.42	0.45	0.42	0.53	0.6	0.56	0.59	0.64
Diluted EPS from Cont Ops	0.18	0.22	0.25	0.31	0.29	0.27	0.72	0.42	0.45	0.42	0.53	0.6	0.56	0.59	0.64
Dividend per Share	0.05	0.06	0.08	0.1	0.14	0.12	0.13	0.16	0.2	0.21	0.23	0.27	0.28	0.28	0.29
Cash Flow per Share	0.32	0.35	0.39	0.44	0.45	0.48	0.48	0.62	0.65	0.67	0.74	0.8	0.74	0.82	0.84
Free Cash Flow per Basic Share	0.32	0.35	0.39	0.44	0.45	0.48	0.48	0.62	0.65	0.67	0.74	0.8	0.74	0.82	0.84
Cash & Equivalents per Share	0.07	0.06	0.08	0.1	0.09	0.09	0.09	0.1	0.07	0.15	0.08	0.09	0.09	0.09	0.14
Book Value per Share	1.04	1.13	1.25	1.28	1.3	1.31	1.7	1.51	1.4	1.35	1.19	1.06	1.3	1.5	1.67
Tangible Book Value per Share	1.02	1.11	1.22	1.25	1.27	1.27	1.66	1.46	1.35	1.3	1.13	1	1.23	1.43	1.6