Exponent, Inc. Financial Ratios — EXPO 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 (%)	17.65	18.47	17.12	16.98	17.2	17.71	14.69	23.96	24.83	23.2	26	27.74	29.65	28.05	26.13
Return on Assets (%)	12.39	12.74	11.72	11.47	11.58	12	9.8	15.91	15.98	14.44	16.02	16.11	16.27	15.31	13.64
Return on Capital (%)	17.65	18.47	17.12	16.98	17.2	17.71	14.69	23.96	23.96	21.83	24.87	26.53	27.73	24.58	21.73
Return on Invested Capital (%)	17.32	17.33	14.98	15.88	16.66	15.86	12.83	23.49	19.57	18.75	21.53	28.26	22.72	19.94	17.67
Gross Margin (%)	32.97	91.08	94.56	94.91	94.53	94.96	94.79	93.44	93.81	- -	- -	- -	- -	- -	- -
EBITDA Margin (%)	21.24	21.3	20.56	22.63	23.79	21.6	22.52	25.76	22.03	22.54	24.75	28.82	22.4	23.14	22.31
Operating Margin (%)	19.62	19.69	18.89	20.86	22.04	19.65	20.72	24.1	20.4	20.82	23.36	27.44	20.74	21.41	20.58
Incremental Operating Margin (%)	43.13	20.59	- -	89.07	66.24	- -	30.99	61.17	- -	10.76	38.69	67.87	- -	37.87	0.98
Pretax Margin (%)	20.12	21.1	21.59	22.31	22.74	21.94	23.72	24.59	24.97	24.24	26.99	25.76	25.32	26.39	25.31
Profit Margin (%)	12	12.72	13.05	13.36	13.94	15.07	11.88	19.04	19.77	20.64	21.7	19.94	18.69	19.52	18.21
Net Income to Common Margin (%)	12	12.72	13.05	13.36	13.94	15.07	11.88	19.04	19.77	20.64	21.7	19.94	18.69	19.52	18.21
Effective Tax Rate (%)	40.36	39.72	39.57	40.11	38.71	31.31	49.94	22.57	20.86	14.84	19.58	22.61	26.16	26.04	28.03
Dvd Payout Ratio (%)	- -	- -	20.52	32.08	35.89	39.56	52.86	37.67	40.63	48.18	42.68	48.12	53.86	53.41	58.05
Sustainable Growth Rate (%)	17.65	18.47	13.61	11.53	11.02	10.71	6.92	14.94	14.74	12.02	14.9	14.39	13.68	13.07	10.96

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	- -	- -	- -	- -	- -	- -	- -	- -	24	20	15	19	28	81	83
ST Debt	- -	- -	- -	- -	- -	- -	- -	- -	6	6	5	5	6	5	7
LT Debt	- -	- -	- -	- -	- -	- -	- -	- -	18	14	10	13	22	76	76
Total Debt/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	0.26	0.23	0.13	0.13	0.24	0.63	0.64
Net Debt/EBITDA	-1.46	-1.82	-2.02	-1.88	-1.69	-1.69	-1.59	-1.3	-1.92	-2.19	-2.58	-1.09	-1.56	-2	-1.71
Total Debt/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	0.28	0.24	0.14	0.13	0.25	0.68	0.69
Net Debt/EBIT	-1.58	-1.97	-2.2	-2.04	-1.82	-1.86	-1.73	-1.39	-2.07	-2.37	-2.73	-1.15	-1.68	-2.17	-1.85
EBITDA to Interest Expense	57,871	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	57,871	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBIT to Interest Expense	53,460	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	69.47	68.62	68.3	66.87	67.82	67.7	65.76	66.94	62.17	62.32	61	54.67	55.06	54.17	50.2
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	5.18	3.97	2.35	4.16	6.17	18.07	19.46
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	4.85	3.76	2.27	3.93	5.71	15.14	16.05
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	3.22	2.47	1.43	2.27	3.4	9.79	9.77
Total Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	6.88	5.62	3.59	5.8	7.94	19.35	21.22
Total Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	6.44	5.32	3.47	5.48	7.35	16.21	17.51
Total Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	4.28	3.5	2.19	3.17	4.37	10.48	10.65
Net Debt to Equity	-45.22	-52.33	-52.31	-53.01	-47.85	-42.06	-43.17	-40.48	-50.37	-54.64	-71.38	-50.34	-52.56	-61.49	-56.86
Net Debt/Capital (%)	-82.56	-109.8	-109.67	-112.8	-91.75	-72.59	-75.96	-68	-89.15	-107.17	-221.58	-90.76	-94.91	-106.26	-88.33
EBITDA	58	62	61	69	74	68	78	98	92	90	115	148	120	129	130
EBITDA-CapEx	58	62	61	69	74	68	78	98	92	90	115	148	120	129	130
Operating Income (Loss)	53	58	56	64	69	62	72	91	85	83	109	141	111	120	120

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	1.81	1.87	2.16	1.95	2.13	2.17	2.11	2.12	1.87	2.07	1.95	1.02	1.16	1.59	1.25
Current Ratio	3.27	3.28	3.49	3.22	3.39	3.42	3.39	3.32	2.94	3.13	2.96	2.2	2.34	2.74	2.4
Quick Ratio	3.01	3.06	3.23	3.03	3.23	3.25	3.29	3.2	2.84	3.02	2.86	2.08	2.19	2.58	2.27
CFO/Avg Current Liab	0.79	0.73	0.86	0.64	0.76	0.83	0.78	0.95	0.97	0.86	0.92	0.6	0.79	0.89	0.77
Common Equity/Total Assets	69.47	68.62	68.3	66.87	67.82	67.7	65.76	66.94	62.17	62.32	61	54.67	55.06	54.17	50.2
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	5.18	3.97	2.35	4.16	6.17	18.07	19.46
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	4.85	3.76	2.27	3.93	5.71	15.14	16.05
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	3.22	2.47	1.43	2.27	3.4	9.79	9.77
Total Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	6.88	5.62	3.59	5.8	7.94	19.35	21.22
Total Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	6.44	5.32	3.47	5.48	7.35	16.21	17.51
Total Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	4.28	3.5	2.19	3.17	4.37	10.48	10.65
CFO/Total Liabilities	56.77	49	56.63	39.87	48.51	51.34	45.07	58.82	50.69	47.26	46.71	35.28	43.81	40.58	34.02
CFO/CapEx	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	7.8	7.62	8.57	8.27	9.21	10.04	10.27	13.22	12.8	15.54	16.44	14.69	12.28	10.45	8.22

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	4.45	5.57	5.52	5.25	4.98	5.13	5.02	4.99	5.23	4.82	5.11	4.62	4.32	4.55	4.62
Days Sales Outstanding	81.97	65.47	66.14	69.48	73.33	71.17	72.75	73.11	69.76	75.7	71.36	79.02	84.41	80.24	79.08
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover Days	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Conversion Cycle	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventory to Cash Days	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventories	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

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	611	737	1,010	1,062	1,285	1,543	1,832	2,612	3,572	4,664	6,084	5,018	4,452	4,528	3,447
- Cash & Cash Equivalents	84	113	123	129	126	115	125	127	176	198	298	161	187	259	222
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	- -	- -	- -	- -	- -	- -	- -	24	20	15	19	28	81	83
Enterprise Value	502	603	853	907	1,113	1,370	1,636	2,403	3,364	4,442	5,801	4,875	4,294	4,350	3,308
Total Capital	187	216	235	244	263	273	289	314	374	382	432	339	384	503	473
Total Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	6.44	5.32	3.47	5.48	7.35	16.21	17.51
Total Debt / EV	- -	- -	- -	- -	- -	- -	- -	- -	0.01	- -	- -	- -	0.01	0.02	0.03
EV/Sales	1.84	2.06	2.88	2.98	3.56	4.35	4.7	6.33	8.06	11.11	12.44	9.5	8	7.79	5.68
EV/EBITDA	8.67	9.68	14.01	13.16	14.96	20.13	20.88	24.58	36.6	49.29	50.26	32.96	35.71	33.66	25.47
EV/EBIT	9.38	10.47	15.25	14.28	16.15	22.12	22.7	26.27	39.53	53.35	53.25	34.62	38.57	36.39	27.61
EV/Cash Flow to Firm	10.77	12.43	13.81	18.81	18.4	20.46	24.11	26.35	31.13	42.99	46.57	51.97	33.71	30.1	25.11
EV/Free Cash Flow to Firm	10.77	12.43	13.81	18.81	18.4	20.46	24.11	26.35	31.13	42.99	46.57	51.97	33.71	30.1	25.11
Diluted Market Cap	678	798	1,084	1,141	1,364	1,638	1,919	2,747	3,719	4,801	6,225	5,180	4,546	4,595	3,559
Diluted Enterprise Value	568	664	928	987	1,192	1,464	1,722	2,538	3,511	4,578	5,943	5,038	4,387	4,417	3,420
EV per Share	9.43	11.42	16.33	17.63	21.64	26.76	31.74	46.66	65	85.74	111.31	96.27	84.9	85.61	66.66
TTM Sales	272	293	296	305	313	315	348	380	417	400	466	513	537	559	582
TTM EBITDA	58	62	61	69	74	68	78	98	92	90	115	148	120	129	130
TTM Operating Income	53	58	56	64	69	62	72	91	85	83	109	141	111	120	120
TTM Cash Flow to Firm	47	49	62	48	60	67	68	91	108	103	125	94	127	145	132
TTM Free Cash Flow to Firm	47	49	62	48	60	67	68	91	108	103	125	94	127	145	132

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	14.55	16.45	17.54	23.65	22.54	24.47	28.28	30.12	34.41	46.47	49.98	55.22	35.7	31.79	27.02
EV/EBIT	9.38	10.47	15.25	14.28	16.15	22.12	22.7	26.27	39.53	53.35	53.25	34.62	38.57	36.39	27.61
Enterprise Value	502	603	853	907	1,113	1,370	1,636	2,403	3,364	4,442	5,801	4,875	4,294	4,350	3,308
Low Price	8.77	11.27	11.79	16.2	19.6	22.41	27.88	34.9	47.1	58.03	82.13	80.97	64.61	68.7	63.81
EV/Sales	1.84	2.06	2.88	2.98	3.56	4.35	4.7	6.33	8.06	11.11	12.44	9.5	8	7.79	5.68
EV/EBITDA	8.67	9.68	14.01	13.16	14.96	20.13	20.88	24.58	36.6	49.29	50.26	32.96	35.71	33.66	25.47
Price/Earnings	19.94	20.67	27.23	27.27	30.48	33.64	45.38	37.13	44.1	57.13	60.68	50.09	44.88	41.79	33.35
Price/Earnings Average	18.31	18.8	22.06	24.49	27.71	29.37	41.1	33.92	39.12	48.24	53.73	48.35	46.9	44.43	36.69
Price/Earnings High	22.19	21.81	28.37	27.77	33.4	36.15	49.24	39.96	46.45	57.76	66.34	60.12	57.48	54.29	46.85
Price/Earnings Low	15.21	16.69	16.62	21.42	23.92	25	35.58	25.55	30.1	36.83	42.69	40.93	32.94	32.22	30.64
Price/Book Value	3.27	3.41	4.29	4.35	4.89	5.65	6.34	8.32	10.2	12.9	14.59	15.65	12.5	10.75	8.83
Price/Book Value Average	3.01	3.1	3.48	3.9	4.44	4.93	5.74	7.6	9.05	10.89	12.92	15.1	13.07	11.43	9.71
Price/Book Value High	3.64	3.6	4.47	4.43	5.36	6.07	6.88	8.95	10.74	13.04	15.95	18.78	16.01	13.97	12.4
Price/Book Value Low	2.5	2.75	2.62	3.41	3.84	4.2	4.97	5.73	6.96	8.32	10.26	12.78	9.18	8.29	8.11
Price/Tangible Book Value	3.43	3.55	4.46	4.51	5.05	5.83	6.53	8.55	10.45	13.22	14.89	16.08	12.81	10.98	9.03
Price/Tangible Book Value Average	3.15	3.23	3.61	4.05	4.59	5.09	5.92	7.81	9.28	11.16	13.19	15.52	13.39	11.67	9.93
Price/Tangible Book Value High	3.82	3.74	4.64	4.59	5.54	6.27	7.09	9.21	11.01	13.36	16.28	19.3	16.41	14.26	12.68
Price/Tangible Book Value Low	2.62	2.87	2.72	3.54	3.97	4.33	5.12	5.89	7.14	8.52	10.48	13.14	9.4	8.46	8.29
Price/Sales	2.39	2.63	3.55	3.64	4.25	5.07	5.39	7.07	8.72	11.79	13.17	9.99	8.39	8.16	6.08
Price/Sales Average	2.2	2.39	2.88	3.27	3.86	4.43	4.88	6.46	7.73	9.96	11.66	9.64	8.77	8.67	6.68
Price/Sales High	2.66	2.77	3.7	3.71	4.65	5.45	5.85	7.61	9.18	11.92	14.4	11.99	10.74	10.6	8.53
Price/Sales Low	1.82	2.12	2.17	2.86	3.33	3.77	4.23	4.87	5.95	7.6	9.27	8.16	6.16	6.29	5.58
Price/Cash Flow	13.99	15.86	17.03	23.01	21.97	23.86	27.63	29.42	33.65	45.65	49.3	54.64	35.36	31.52	26.84
Price/Cash Flow Average	12.84	14.43	13.79	20.66	19.97	20.83	25.03	26.88	29.85	38.54	43.65	52.74	36.95	33.5	29.52
Price/Cash Flow High	15.57	16.74	17.74	23.43	24.07	25.64	29.98	31.66	35.45	46.15	53.89	65.58	45.29	40.95	37.7
Price/Cash Flow Low	10.67	12.81	10.39	18.07	17.24	17.73	21.66	20.25	22.97	29.43	34.68	44.65	25.95	24.3	24.66
Price/Free Cash Flow Average	13.36	14.97	14.21	21.24	20.49	21.36	25.62	27.52	30.53	39.23	44.25	53.31	37.3	33.79	29.72
Price/Free Cash Flow High	16.2	17.36	18.27	24.08	24.7	26.3	30.69	32.42	36.25	46.98	54.63	66.28	45.71	41.3	37.95
Price/Free Cash Flow Low	11.1	13.29	10.71	18.58	17.69	18.19	22.18	20.73	23.49	29.95	35.16	45.13	26.2	24.51	24.82
EV/Sales Average	1.66	1.83	2.23	2.62	3.18	3.72	4.21	5.74	7.1	9.29	10.95	9.16	8.37	8.3	6.27
EV/Sales High	2.1	2.2	3.02	3.04	3.95	4.71	5.15	6.86	8.52	11.23	13.66	11.46	10.33	10.21	8.08
EV/Sales Low	1.31	1.58	1.55	2.23	2.67	3.09	3.57	4.19	5.35	6.96	8.57	7.71	5.79	5.93	5.2
EV/EBITDA Average	7.8	8.61	10.86	11.59	13.39	17.25	18.68	22.27	32.22	41.23	44.22	31.78	37.37	35.86	28.12
EV/EBITDA High	9.86	10.33	14.71	13.44	16.61	21.82	22.87	26.62	38.68	49.85	55.17	39.75	46.1	44.14	36.21
EV/EBITDA Low	6.16	7.4	7.56	9.86	11.24	14.31	15.83	16.25	24.26	30.89	34.63	26.76	25.85	25.64	23.31
EV/EBIT Average	8.45	9.31	11.83	12.58	14.45	18.96	20.31	23.81	34.79	44.63	46.85	33.38	40.37	38.77	30.49
EV/EBIT High	10.68	11.18	16.01	14.59	17.93	23.99	24.87	28.45	41.77	53.97	58.46	41.75	49.79	47.71	39.25
EV/EBIT Low	6.67	8.01	8.22	10.7	12.14	15.72	17.21	17.37	26.2	33.44	36.7	28.1	27.93	27.71	25.27
Last Price	11.49	13.96	19.32	20.63	24.98	30.15	35.55	50.71	69.01	90.03	116.73	99.09	88.04	89.1	69.46
High Price	12.79	14.73	20.13	21	27.37	32.4	38.58	54.58	72.7	91.01	127.61	118.93	112.75	115.75	97.57
Enterprise Value Average	452	537	662	799	996	1,174	1,463	2,177	2,961	3,715	5,104	4,701	4,494	4,635	3,652
Enterprise Value High	571	644	896	927	1,236	1,485	1,792	2,602	3,555	4,493	6,368	5,880	5,543	5,704	4,702
Enterprise Value Low	357	461	460	680	837	974	1,240	1,589	2,230	2,784	3,997	3,958	3,109	3,313	3,027

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	53	53	52	51	51	51	52	51	52	52	52	51	51	51	50
Diluted Weighted Avg Shares	59	57	56	55	55	54	54	54	54	53	53	52	52	52	51
Basic Weighted Avg Shares	57	55	54	54	53	53	53	53	53	52	53	52	51	51	51
Revenue per Share	4.8	5.31	5.44	5.66	5.88	5.95	6.6	7.17	7.92	7.63	8.86	9.92	10.49	10.92	11.43
EBITDA per Share	1.02	1.13	1.12	1.28	1.4	1.28	1.49	1.85	1.74	1.72	2.19	2.86	2.35	2.53	2.55
Operating Income per Share	0.94	1.05	1.03	1.18	1.3	1.17	1.37	1.73	1.62	1.59	2.07	2.72	2.18	2.34	2.35
Basic EPS, GAAP	0.58	0.68	0.71	0.76	0.82	0.9	0.78	1.37	1.56	1.58	1.92	1.98	1.96	2.13	2.08
Basic EPS from Cont Ops	0.58	0.68	0.71	0.76	0.82	0.9	0.78	1.37	1.56	1.58	1.92	1.98	1.96	2.13	2.08
Diluted EPS, GAAP	0.55	0.65	0.69	0.74	0.8	0.87	0.77	1.33	1.53	1.55	1.9	1.96	1.94	2.11	2.07
Diluted EPS from Cont Ops	0.55	0.65	0.69	0.74	0.8	0.87	0.77	1.33	1.53	1.55	1.9	1.96	1.94	2.11	2.07
Dividend per Share	- -	- -	0.15	0.24	0.29	0.35	0.41	0.51	0.64	0.76	0.82	0.95	1.06	1.14	1.21
Cash Flow per Share	0.82	0.88	1.13	0.9	1.14	1.26	1.29	1.72	2.05	1.97	2.37	1.81	2.49	2.83	2.59
Free Cash Flow per Basic Share	0.82	0.88	1.13	0.9	1.14	1.26	1.29	1.72	2.05	1.97	2.37	1.81	2.49	2.83	2.59
Cash & Equivalents per Share	2.06	2.54	2.99	3	3.34	3.39	3.81	4.05	4.47	4.68	5.71	3.19	3.7	5.1	4.47
Book Value per Share	3.51	4.1	4.5	4.74	5.11	5.34	5.61	6.1	6.77	6.98	8	6.33	7.04	8.29	7.87
Tangible Book Value per Share	3.35	3.93	4.33	4.58	4.94	5.17	5.44	5.93	6.6	6.81	7.84	6.16	6.87	8.12	7.69