PC Connection, Inc. Financial Ratios — CNXN 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 (%)	10.84	11.71	11.68	12.67	12.55	11.65	11.98	12.81	14.62	9.04	10.6	12.32	10.36	9.94	9.19
Return on Assets (%)	6.48	7.06	7.36	8.2	7.94	7.26	7.65	8.32	9.42	5.71	6.66	8.17	7.28	7	6.32
Return on Capital (%)	10.72	11.58	11.69	12.68	12.56	11.66	11.98	12.83	14.45	8.85	10.41	12.16	10.28	9.9	9.17
Return on Invested Capital (%)	10.79	11.79	11.89	12.89	12.74	11.82	12.05	12.37	14.21	8.58	10.27	11.95	9.32	8.11	7.93
Gross Margin (%)	12.59	13.07	13.19	13.13	13.25	13.78	13.12	15.23	16	16.17	16.06	16.84	17.95	18.55	18.77
EBITDA Margin (%)	2.55	2.85	2.99	3.23	3.4	3.38	3.07	3.7	4.44	3.31	3.76	4.24	4.06	3.93	3.86
Operating Margin (%)	2.68	2.93	3.06	3.21	3.33	3.37	2.79	3.21	4	2.82	3.58	4.08	3.95	3.72	3.88
Incremental Operating Margin (%)	6.65	12.24	7.51	4.67	5.81	4.42	- -	- -	21.59	17.24	10.06	10.33	5.45	17.19	10.25
Pretax Margin (%)	2.26	2.52	2.67	2.9	3.05	2.99	2.67	3.28	4	2.83	3.34	3.89	3.97	4.19	3.96
Profit Margin (%)	1.37	1.53	1.61	1.73	1.82	1.79	1.88	2.39	2.91	2.15	2.42	2.86	2.92	3.11	2.91
Net Income to Common Margin (%)	1.37	1.53	1.61	1.73	1.82	1.79	1.88	2.39	2.91	2.15	2.42	2.86	2.92	3.11	2.91
Effective Tax Rate (%)	39.31	39.33	39.77	40.2	40.32	40.2	29.33	27.15	27.13	23.81	27.58	26.65	26.38	25.87	26.38
Dvd Payout Ratio (%)	36.78	30.46	29.36	24.66	- -	22.01	16.48	14.12	10.29	15.11	49.49	10.03	10.1	12.09	18.27
Sustainable Growth Rate (%)	6.85	8.14	8.25	9.54	12.55	9.09	10.01	11	13.12	7.67	5.35	11.08	9.32	8.74	7.51

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	7	1	- -	- -	- -	- -	- -	- -	15	14	10	8	5	3	2
ST Debt	6	1	- -	- -	- -	- -	- -	- -	4	4	3	3	2	2	1
LT Debt	1	- -	- -	- -	- -	- -	- -	- -	10	10	7	5	3	2	- -
Total Debt/EBITDA	0.13	0.02	- -	- -	- -	- -	- -	- -	0.12	0.16	0.09	0.06	0.04	0.03	0.02
Net Debt/EBITDA	0.01	-0.65	-0.64	-0.77	-0.92	-0.54	-0.56	-0.92	-0.72	-1.12	-1	-0.93	-1.25	-1.62	-1.74
Total Debt/EBIT	0.15	0.02	- -	- -	- -	- -	- -	- -	0.13	0.19	0.11	0.07	0.05	0.03	0.02
Net Debt/EBIT	0.01	-0.73	-0.72	-0.85	-1.02	-0.61	-0.64	-1.07	-0.8	-1.33	-1.12	-1.02	-1.41	-1.84	-1.95
EBITDA to Interest Expense	145.15	370.64	446.21	924.95	1,005.92	1,357.81	- -	687.92	1,170.9	800.72	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	114.52	314.92	395.15	836.48	858.94	1,180.42	- -	541.46	931.12	697.61	- -	- -	- -	- -	- -
EBIT to Interest Expense	152.8	380.66	455.7	920.8	984.13	1,356.07	- -	597.61	1,053.04	682.86	- -	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	58.44	62.2	63.85	65.56	61.41	63.17	64.49	65.3	63.72	62.67	62.99	69.66	70.75	70.11	67.37
Long-Term Debt/Equity (%)	0.36	- -	- -	- -	- -	- -	- -	- -	1.73	1.51	0.99	0.65	0.38	0.17	0.05
Long-Term Debt/Capital (%)	0.35	- -	- -	- -	- -	- -	- -	- -	1.69	1.48	0.98	0.64	0.38	0.17	0.05
Long-Term Debt/Total Assets (%)	0.21	- -	- -	- -	- -	- -	- -	- -	1.1	0.95	0.63	0.45	0.27	0.12	0.04
Total Debt/Equity (%)	2.64	0.34	- -	- -	- -	- -	- -	- -	2.45	2.13	1.5	1.07	0.58	0.37	0.2
Total Debt/Capital (%)	2.57	0.34	- -	- -	- -	- -	- -	- -	2.39	2.09	1.47	1.05	0.58	0.37	0.2
Total Debt/Total Assets (%)	1.54	0.21	- -	- -	- -	- -	- -	- -	1.56	1.34	0.94	0.74	0.41	0.26	0.13
Net Debt to Equity	0.24	-13.7	-13.3	-17.21	-20.43	-11.35	-10.37	-17.44	-15.08	-15.03	-15.87	-16.04	-17.24	-19.57	-21.23
Net Debt/Capital (%)	0.24	-15.81	-15.34	-20.78	-25.68	-12.8	-11.56	-21.12	-17.26	-17.26	-18.53	-18.87	-20.69	-24.23	-26.88
EBITDA	54	62	66	80	88	91	89	100	125	86	109	133	116	110	111
EBITDA-CapEx	42	52	59	72	75	79	78	79	100	75	98	123	106	102	104
Operating Income (Loss)	56	63	68	79	86	91	81	87	113	73	103	127	113	104	111

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	0.03	0.24	0.26	0.37	0.36	0.21	0.2	0.35	0.29	0.28	0.29	0.4	0.91	1.19	0.97
Current Ratio	2.15	2.36	2.58	2.78	2.49	2.43	2.48	2.58	2.51	2.51	2.49	3.07	3.2	3.14	2.9
Quick Ratio	1.67	1.88	2.02	2.15	1.97	2.01	2.03	2.08	2.08	2.06	1.91	2.36	2.77	2.84	2.51
CFO/Avg Current Liab	-0.03	0.4	0.12	0.22	0.16	0.15	0.08	0.34	0.13	0.11	0.16	0.1	0.62	0.5	0.17
Common Equity/Total Assets	58.44	62.2	63.85	65.56	61.41	63.17	64.49	65.3	63.72	62.67	62.99	69.66	70.75	70.11	67.37
Long-Term Debt/Equity (%)	0.36	- -	- -	- -	- -	- -	- -	- -	1.73	1.51	0.99	0.65	0.38	0.17	0.05
Long-Term Debt/Capital (%)	0.35	- -	- -	- -	- -	- -	- -	- -	1.69	1.48	0.98	0.64	0.38	0.17	0.05
Long-Term Debt/Total Assets (%)	0.21	- -	- -	- -	- -	- -	- -	- -	1.1	0.95	0.63	0.45	0.27	0.12	0.04
Total Debt/Equity (%)	2.64	0.34	- -	- -	- -	- -	- -	- -	2.45	2.13	1.5	1.07	0.58	0.37	0.2
Total Debt/Capital (%)	2.57	0.34	- -	- -	- -	- -	- -	- -	2.39	2.09	1.47	1.05	0.58	0.37	0.2
Total Debt/Total Assets (%)	1.54	0.21	- -	- -	- -	- -	- -	- -	1.56	1.34	0.94	0.74	0.41	0.26	0.13
CFO/Total Liabilities	-2.72	39.35	10.85	19.04	12.51	13.29	7.27	31.07	10.76	9.52	14.41	10.46	56.95	44.77	14.85
CFO/CapEx	-0.47	7.53	2.58	4.65	2.41	2.83	1.64	4.09	1.43	3.27	5.61	3.84	20.63	22.95	8.86
Altman's Z-Score	7.69	8.08	9.04	9.16	7.72	8.21	7.86	7.35	7.54	6.49	6.43	7.39	7.69	7.12	6.27

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	8.01	8.02	8.58	9.07	8.51	7.55	7.44	6.75	6.26	4.92	5.15	5.53	5.1	5.03	5
Days Sales Outstanding	45.57	45.52	42.52	40.22	42.89	48.33	49.09	54.09	58.26	74.16	70.84	66.04	71.6	72.58	72.93
Inventory Turnover	24.23	25.52	25.93	25.17	23.06	24.02	25.65	20.26	19.43	16.36	13.98	12.52	14.05	20.82	19.56
Days Inventory Outstanding	15.06	14.3	14.08	14.5	15.83	15.2	14.23	18.02	18.79	22.32	26.11	29.16	25.97	17.53	18.66
Accounts Payable Turnover	15	14.54	15.45	17.23	15.41	13.41	13.68	11.62	10.86	8.71	9.09	10.11	9.08	7.99	7.46
Accounts Payable Turnover Days	24.33	25.1	23.63	21.18	23.69	27.22	26.67	31.4	33.61	41.92	40.15	36.1	40.18	45.68	48.92
Cash Conversion Cycle	36.3	34.72	32.97	33.55	35.03	36.31	36.65	40.71	43.44	54.56	56.8	59.1	57.39	44.43	42.68
Inventory to Cash Days	30.51	31.21	28.44	25.72	27.06	33.13	34.86	36.07	39.47	51.84	44.73	36.88	45.63	55.05	54.27
Inventories	77	70	79	91	103	91	107	119	125	141	207	209	124	95	144
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	77	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	70	79	91	103	91	107	119	125	141	207	209	124	95	144

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	292	298	651	647	600	747	704	785	1,308	1,238	1,132	1,236	1,772	1,822	1,457
- Cash & Cash Equivalents	5	40	43	61	80	49	50	92	90	96	108	123	145	178	193
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	7	1	- -	- -	- -	- -	- -	- -	15	14	10	8	5	3	2
Enterprise Value	295	259	609	586	520	698	654	693	1,233	1,155	1,034	1,121	1,479	1,383	1,052
Total Capital	281	292	320	354	392	433	482	526	612	650	693	774	846	914	912
Total Debt/Capital (%)	2.57	0.34	- -	- -	- -	- -	- -	- -	2.39	2.09	1.47	1.05	0.58	0.37	0.2
Total Debt / EV	0.02	- -	- -	- -	- -	- -	- -	- -	0.01	0.01	0.01	0.01	- -	- -	- -
EV/Sales	0.14	0.12	0.27	0.24	0.2	0.26	0.22	0.26	0.44	0.45	0.36	0.36	0.52	0.49	0.37
EV/EBITDA	5.51	4.21	9.15	7.36	5.94	7.68	7.32	6.95	9.84	13.49	9.51	8.46	12.77	12.56	9.48
EV/EBIT	6.2	4.74	10.25	8.2	6.62	8.67	8.43	8.09	11.01	16.03	10.71	9.3	14.34	14.24	10.59
EV/Cash Flow to Firm	- -	3.71	30.82	16.53	16.81	20.77	33.84	7.97	33.61	31.94	17.91	32.13	7.47	7.95	16.07
EV/Free Cash Flow to Firm	- -	4.28	50.13	21.04	28.67	32.12	86.98	10.55	111.82	45.95	21.79	43.43	7.85	8.31	18.12
Diluted Market Cap	297	306	656	651	603	751	705	798	1,316	1,245	1,137	1,240	1,776	1,836	1,481
Diluted Enterprise Value	300	267	613	590	522	701	655	707	1,241	1,163	1,039	1,125	1,484	1,397	1,076
EV per Share	11.19	10	23.23	22.24	19.61	26.24	24.35	26.26	46.8	44.15	39.39	42.54	56.12	52.57	41.71
TTM Sales	2,103	2,159	2,222	2,463	2,574	2,693	2,912	2,699	2,820	2,590	2,893	3,125	2,851	2,802	2,873
TTM EBITDA	54	62	66	80	88	91	89	100	125	86	109	133	116	110	111
TTM Operating Income	56	63	68	79	86	91	81	87	113	73	103	127	113	104	111
TTM Cash Flow to Firm	-5	70	20	35	31	34	19	87	37	36	58	35	198	174	65
TTM Free Cash Flow to Firm	-16	61	12	28	18	22	8	66	11	25	47	26	188	166	58

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	-17.91	5.06	54.42	23.42	33.34	34.59	93.76	12.17	120.24	49.69	23.96	48.05	9.43	11.04	25.51
EV/EBIT	6.2	4.74	10.25	8.2	6.62	8.67	8.43	8.09	11.01	16.03	10.71	9.3	14.34	14.24	10.59
Enterprise Value	295	259	609	586	520	698	654	693	1,233	1,155	1,034	1,121	1,479	1,383	1,052
Low Price	6.73	7.34	11	18.12	19.2	19.19	23.52	22.66	29.45	30.1	40.91	40.08	37.76	57.47	54.97
EV/Sales	0.14	0.12	0.27	0.24	0.2	0.26	0.22	0.26	0.44	0.45	0.36	0.36	0.52	0.49	0.37
EV/EBITDA	5.51	4.21	9.15	7.36	5.94	7.68	7.32	6.95	9.84	13.49	9.51	8.46	12.77	12.56	9.48
Price/Earnings	10.29	9.19	18.19	15.1	12.76	15.49	12.79	12.3	15.93	22.18	16.16	13.81	21.22	20.93	17.6
Price/Earnings Average	8.22	8.32	12.19	13.33	13.16	13.62	13.22	12.86	12.28	20.67	17.55	14.15	15.76	20.55	19.37
Price/Earnings High	10.83	10.33	18.99	18.14	15.44	16.4	14.87	17.81	16.9	26.42	20.69	16.69	22.24	23.33	22.8
Price/Earnings Low	6.24	5.87	8.05	11.14	10.82	10.58	11.48	9.37	9.45	14.12	15.33	11.81	11.92	17.37	16.75
Price/Book Value	1.07	1.02	2.04	1.83	1.53	1.72	1.46	1.49	2.19	1.94	1.66	1.61	2.11	2	1.6
Price/Book Value Average	0.85	0.93	1.36	1.61	1.58	1.52	1.51	1.56	1.69	1.81	1.8	1.65	1.57	1.96	1.76
Price/Book Value High	1.12	1.15	2.12	2.2	1.85	1.83	1.7	2.16	2.32	2.32	2.12	1.95	2.21	2.23	2.07
Price/Book Value Low	0.65	0.65	0.9	1.35	1.3	1.18	1.31	1.14	1.3	1.24	1.57	1.38	1.18	1.66	1.52
Price/Tangible Book Value	1.35	1.26	2.45	2.15	1.77	2.15	1.77	1.77	2.54	2.23	1.88	1.8	2.32	2.18	1.74
Price/Tangible Book Value Average	1.08	1.14	1.64	1.9	1.82	1.89	1.83	1.85	1.96	2.08	2.04	1.84	1.72	2.14	1.92
Price/Tangible Book Value High	1.42	1.42	2.56	2.58	2.14	2.28	2.06	2.57	2.69	2.65	2.4	2.17	2.43	2.43	2.26
Price/Tangible Book Value Low	0.82	0.8	1.08	1.59	1.5	1.47	1.59	1.35	1.51	1.42	1.78	1.54	1.3	1.81	1.66
Price/Sales	0.14	0.14	0.29	0.26	0.23	0.28	0.24	0.29	0.46	0.48	0.39	0.39	0.62	0.65	0.51
Price/Sales Average	0.11	0.13	0.2	0.23	0.24	0.24	0.25	0.31	0.36	0.45	0.42	0.4	0.46	0.64	0.56
Price/Sales High	0.15	0.16	0.3	0.31	0.28	0.29	0.28	0.43	0.49	0.57	0.5	0.48	0.65	0.73	0.66
Price/Sales Low	0.09	0.09	0.13	0.19	0.2	0.19	0.22	0.22	0.28	0.3	0.37	0.34	0.35	0.54	0.49
Price/Cash Flow	-55.96	4.36	33.02	18.2	19.37	22.19	36.32	9.15	35.73	34.27	19.56	35.33	8.93	10.49	22.52
Price/Cash Flow Average	-44.71	3.95	22.13	16.08	19.97	19.51	37.52	9.56	27.54	31.93	21.24	36.18	6.63	10.29	24.78
Price/Cash Flow High	-58.89	4.9	34.47	21.87	23.43	23.49	42.23	13.24	37.91	40.82	25.04	42.69	9.36	11.69	29.18
Price/Cash Flow Low	-33.96	2.79	14.62	13.44	16.42	15.16	32.59	6.97	21.19	21.81	18.56	30.19	5.01	8.7	21.43
Price/Free Cash Flow Average	-14.31	4.58	36.48	20.69	34.37	30.41	96.88	12.72	92.67	46.3	26.02	49.21	7	10.84	28.07
Price/Free Cash Flow High	-18.84	5.69	56.81	28.14	40.33	36.62	109.04	17.62	127.57	59.19	30.67	58.07	9.88	12.3	33.05
Price/Free Cash Flow Low	-10.87	3.23	24.09	17.29	28.27	23.63	84.14	9.28	71.3	31.63	22.73	41.06	5.3	9.16	24.27
EV/Sales Average	0.11	0.11	0.18	0.21	0.21	0.23	0.23	0.27	0.33	0.41	0.39	0.37	0.36	0.48	0.42
EV/Sales High	0.15	0.14	0.29	0.29	0.25	0.28	0.26	0.39	0.47	0.54	0.47	0.44	0.55	0.57	0.52
EV/Sales Low	0.09	0.07	0.11	0.17	0.17	0.17	0.2	0.19	0.25	0.27	0.34	0.3	0.25	0.38	0.34
EV/EBITDA Average	4.41	3.75	5.92	6.42	6.15	6.68	7.58	7.31	7.45	12.5	10.41	8.68	8.84	12.26	10.8
EV/EBITDA High	5.79	4.8	9.58	9	7.38	8.16	8.6	10.47	10.48	16.25	12.43	10.4	13.51	14.46	13.36
EV/EBITDA Low	3.36	2.46	3.69	5.24	4.9	5.07	6.51	5.08	5.59	8.24	8.98	7.1	6.07	9.74	8.84
EV/EBIT Average	4.96	4.22	6.63	7.14	6.85	7.55	8.74	8.51	8.33	14.86	11.72	9.55	9.92	13.89	12.07
EV/EBIT High	6.52	5.41	10.73	10.02	8.22	9.22	9.91	12.19	11.72	19.31	14	11.44	15.17	16.39	14.93
EV/EBIT Low	3.78	2.77	4.14	5.83	5.46	5.73	7.5	5.91	6.26	9.79	10.11	7.81	6.82	11.05	9.88
Last Price	11.09	11.5	24.85	24.55	22.64	28.09	26.21	29.73	49.66	47.29	43.13	46.9	67.21	69.27	57.76
High Price	11.67	12.92	25.94	29.5	27.39	29.74	30.48	43.05	52.69	56.33	55.21	56.68	70.45	77.19	74.84
Enterprise Value Average	236	231	394	510	538	608	677	729	933	1,071	1,131	1,151	1,024	1,349	1,198
Enterprise Value High	310	296	637	716	646	742	768	1,045	1,313	1,392	1,351	1,379	1,565	1,591	1,483
Enterprise Value Low	180	151	246	416	429	462	582	506	700	706	976	941	703	1,072	981

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	26	26	26	26	26	27	27	26	26	26	26	26	26	26	25
Diluted Weighted Avg Shares	27	27	26	27	27	27	27	27	27	26	26	26	26	27	26
Basic Weighted Avg Shares	27	26	26	26	26	27	27	27	26	26	26	26	26	26	26
Revenue per Share	78.77	81.68	85.06	93.86	97.51	101.5	108.77	101.04	107.08	99.03	110.42	118.92	108.44	106.46	112.61
EBITDA per Share	2.01	2.33	2.55	3.03	3.32	3.43	3.34	3.73	4.76	3.28	4.15	5.04	4.41	4.18	4.35
Operating Income per Share	2.11	2.39	2.6	3.02	3.24	3.42	3.03	3.24	4.28	2.79	3.95	4.85	4.28	3.96	4.37
Basic EPS, GAAP	1.08	1.25	1.37	1.63	1.77	1.81	2.05	2.42	3.12	2.13	2.67	3.4	3.17	3.31	3.28
Basic EPS from Cont Ops	1.08	1.25	1.37	1.63	1.77	1.81	2.05	2.42	3.12	2.13	2.67	3.4	3.17	3.31	3.28
Diluted EPS, GAAP	1.07	1.24	1.35	1.61	1.76	1.8	2.04	2.41	3.1	2.12	2.65	3.37	3.15	3.29	3.27
Diluted EPS from Cont Ops	1.07	1.24	1.35	1.61	1.76	1.8	2.04	2.41	3.1	2.12	2.65	3.37	3.15	3.29	3.27
Dividend per Share	0.4	0.38	0.4	0.4	- -	0.4	0.34	0.34	0.32	0.32	1.32	0.34	0.32	0.4	0.6
Cash Flow per Share	-0.2	2.64	0.75	1.35	1.17	1.27	0.72	3.25	1.39	1.38	2.2	1.33	7.53	6.61	2.57
Free Cash Flow per Basic Share	-0.62	2.29	0.46	1.06	0.68	0.82	0.28	2.46	0.42	0.96	1.81	0.98	7.17	6.32	2.28
Cash & Equivalents per Share	0.18	1.54	1.62	2.31	3.03	1.85	1.86	3.47	3.42	3.66	4.13	4.67	11.27	16.83	16.12
Book Value per Share	10.37	11.25	12.21	13.44	14.81	16.29	17.96	19.92	22.67	24.32	26	29.08	31.9	34.64	36.09
Tangible Book Value per Share	8.23	9.13	10.14	11.42	12.81	13.05	14.81	16.77	19.56	21.23	22.97	26.11	28.97	31.76	33.13