MSC Industrial Direct Company, Inc. Financial Ratios — 98M

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	08/31/2011	08/31/2012	08/31/2013	08/31/2014	08/31/2015	08/31/2016	08/31/2017	08/31/2018	08/31/2019	08/31/2020	08/31/2021	08/31/2022	08/31/2023	08/31/2024	08/31/2025

Return on Common Equity (%)	23.12	23.76	18.47	16.93	16.94	19.02	19.92	25.2	20.16	17.98	17.59	27.17	24.26	18.01	14.34
Return on Assets (%)	18.25	19.26	14.05	11.79	11.12	11.1	11.12	15.01	12.56	10.7	8.95	13.09	13.02	10.33	8.1
Return on Capital (%)	22.66	23.74	16.88	14.1	13.46	13.55	13.81	18.53	15.68	13.41	11.36	16.69	17.01	14.08	11.21
Return on Invested Capital (%)	22.81	23.87	16.96	14.17	13.54	13.59	13.87	18.59	15.69	13.51	11.41	16.76	17.25	14.71	11.64
Gross Margin (%)	46.54	45.77	45.51	46.15	45.24	45.01	44.54	43.48	42.57	42.08	41.12	42.21	40.98	41.16	40.75
EBITDA Margin (%)	18.74	18.97	17.7	16.08	15.44	15.64	15.31	15.1	13.83	13.15	11.43	14.61	13.97	12.39	10.45
Operating Margin (%)	17.3	17.5	15.69	13.75	13.04	13.13	13.12	13.13	12.09	11.52	10.45	12.85	12.26	10.6	8.29
Incremental Operating Margin (%)	32.74	18.69	- -	- -	- -	7.61	12.54	13.14	- -	22.72	- -	30.16	5.45	46.07	179.57
Pretax Margin (%)	17.28	17.49	15.6	13.62	12.82	12.98	12.74	12.68	11.39	10.47	8.89	12.22	11.38	8.97	6.99
Profit Margin (%)	10.82	10.99	9.68	8.47	7.95	8.07	8.01	10.28	8.59	7.87	6.69	9.2	8.56	6.77	5.29
Net Income to Common Margin (%)	10.82	10.99	9.68	8.47	7.95	8.07	8.01	10.28	8.59	7.87	6.69	9.2	8.56	6.77	5.29
Effective Tax Rate (%)	37.37	37.15	37.93	37.8	38.01	37.8	37.11	18.95	24.62	24.68	24.43	24.53	24.78	25.32	24.94
Dvd Payout Ratio (%)	54.51	24.33	31.87	34.99	122.88	45.75	44.17	38.1	50.47	175.98	165.62	49.06	51.52	73.93	96.59
Sustainable Growth Rate (%)	10.52	17.98	12.58	11	-3.88	10.32	11.12	15.6	9.99	-13.66	-11.54	13.84	11.76	4.7	0.49

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	08/31/2011	08/31/2012	08/31/2013	08/31/2014	08/31/2015	08/31/2016	08/31/2017	08/31/2018	08/31/2019	08/31/2020	08/31/2021	08/31/2022	08/31/2023	08/31/2024	08/31/2025

Total Debt	- -	3	256	337	427	607	533	535	442	675	836	861	521	568	539
ST Debt	- -	1	14	97	213	267	332	224	175	144	216	344	251	252	339
LT Debt	- -	2	242	240	214	340	201	311	266	531	620	517	270	316	200
Total Debt/EBITDA	- -	0.01	0.59	0.75	0.95	1.35	1.21	1.11	0.95	1.61	2.26	1.6	0.93	1.2	1.37
Net Debt/EBITDA	-0.25	-0.37	0.46	0.65	0.87	1.24	1.17	1.01	0.88	1.18	2.01	1.39	0.72	1.01	1.09
Total Debt/EBIT	- -	0.01	0.66	0.88	1.13	1.61	1.41	1.27	1.1	1.93	2.77	1.84	1.08	1.46	1.79
Net Debt/EBIT	-0.27	-0.4	0.52	0.76	1.02	1.47	1.36	1.16	1.02	1.41	2.47	1.6	0.84	1.23	1.42
EBITDA to Interest Expense	1,468.7	1,854.52	201.02	115.68	70.86	77.13	35.73	33.44	27.55	25.18	25.54	30.65	24.84	18.36	16.37
EBITDA-CapEx/Interest Expense	1,369.94	1,656.63	159.77	97.45	62.75	61.99	31.97	30.34	24.49	22.36	25.54	30.65	24.84	18.36	16.37
EBIT to Interest Expense	1,355.68	1,710.44	178.15	98.91	59.86	64.74	30.64	29.08	24.08	22.06	23.37	26.96	21.81	15.71	12.99
Interest Expense	- -	- -	2	4	6	6	12	14	17	17	15	18	23	26	24
Common Equity/Total Assets	79.81	82.16	71.56	67.87	63.46	53.19	58.37	60.61	63.97	55.19	46.74	49.48	58.14	56.52	56.38
Long-Term Debt/Equity (%)	- -	0.18	17.37	17.18	16.06	30.93	16.41	22.44	17.96	40.24	53.37	37.92	18.11	22.57	14.3
Long-Term Debt/Capital (%)	- -	0.18	14.67	13.84	12.16	19.93	11.43	16.19	13.84	26.62	31.03	23.24	13.42	16.06	10.32
Long-Term Debt/Total Assets (%)	- -	0.15	12.43	11.66	10.2	16.45	9.58	13.6	11.53	22.3	25.18	18.92	10.63	12.85	8.11
Total Debt/Equity (%)	- -	0.27	18.39	24.1	32.06	55.25	43.5	38.59	29.78	51.15	71.99	63.19	34.93	40.55	38.58
Total Debt/Capital (%)	- -	0.27	15.54	19.42	24.28	35.59	30.32	27.84	22.95	33.84	41.86	38.72	25.89	28.85	27.84
Total Debt/Total Assets (%)	- -	0.22	13.16	16.36	20.35	29.39	25.39	23.39	19.12	28.35	33.97	31.54	20.49	23.07	21.88
Net Debt to Equity	-9.66	-13.92	14.38	20.73	29.19	50.43	42.19	35.26	27.6	37.41	64.16	55.13	27.09	34.2	30.75
Net Debt/Capital (%)	-10.7	-16.17	12.57	17.17	22.59	33.52	29.67	26.07	21.63	26.41	38.08	34.46	20.58	24.7	22.86
EBITDA	379	447	435	448	449	448	442	484	465	420	371	539	560	473	394
EBITDA-CapEx	353	399	346	378	398	360	395	439	414	373	371	539	560	473	394
Operating Income (Loss)	350	412	386	383	380	376	379	421	407	368	339	474	492	405	313

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	08/31/2011	08/31/2012	08/31/2013	08/31/2014	08/31/2015	08/31/2016	08/31/2017	08/31/2018	08/31/2019	08/31/2020	08/31/2021	08/31/2022	08/31/2023	08/31/2024	08/31/2025

Cash Ratio	0.56	0.99	0.26	0.15	0.09	0.11	0.03	0.09	0.07	0.31	0.07	0.06	0.08	0.05	0.08
Current Ratio	4.4	5.4	4.18	3.11	2.45	2.05	1.8	2.34	2.68	3.03	2.34	2.13	2.03	1.96	1.68
Quick Ratio	2.11	2.73	1.88	1.39	1.05	0.93	0.87	1.16	1.28	1.51	1.07	1.01	0.75	0.73	0.66
CFO/Avg Current Liab	1.16	1.37	1.69	1.04	0.68	0.89	0.48	0.65	0.7	0.93	0.46	0.38	1.02	0.65	0.5
Common Equity/Total Assets	79.81	82.16	71.56	67.87	63.46	53.19	58.37	60.61	63.97	55.19	46.74	49.48	58.14	56.52	56.38
Long-Term Debt/Equity (%)	- -	0.18	17.37	17.18	16.06	30.93	16.41	22.44	17.96	40.24	53.37	37.92	18.11	22.57	14.3
Long-Term Debt/Capital (%)	- -	0.18	14.67	13.84	12.16	19.93	11.43	16.19	13.84	26.62	31.03	23.24	13.42	16.06	10.32
Long-Term Debt/Total Assets (%)	- -	0.15	12.43	11.66	10.2	16.45	9.58	13.6	11.53	22.3	25.18	18.92	10.63	12.85	8.11
Total Debt/Equity (%)	- -	0.27	18.39	24.1	32.06	55.25	43.5	38.59	29.78	51.15	71.99	63.19	34.93	40.55	38.58
Total Debt/Capital (%)	- -	0.27	15.54	19.42	24.28	35.59	30.32	27.84	22.95	33.84	41.86	38.72	25.89	28.85	27.84
Total Debt/Total Assets (%)	- -	0.22	13.16	16.36	20.35	29.39	25.39	23.39	19.12	28.35	33.97	31.54	20.49	23.07	21.88
CFO/Total Liabilities	83.55	90.89	58.89	41.14	32.55	41.5	28.25	37.68	39.7	37.36	17.26	18.01	66.53	38.71	31.32
CFO/CapEx	8.24	4.91	3.65	3.86	4.86	4.56	5.3	7.56	6.34	8.44	- -	- -	- -	- -	- -
Altman's Z-Score	14.63	15.4	10.62	10.13	8.08	7.17	7.25	8	7.24	6.15	5.77	5.75	7.58	6.53	6.47

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	08/31/2011	08/31/2012	08/31/2013	08/31/2014	08/31/2015	08/31/2016	08/31/2017	08/31/2018	08/31/2019	08/31/2020	08/31/2021	08/31/2022	08/31/2023	08/31/2024	08/31/2025

Accounts Receivable Turnover	8.29	8.36	7.65	7.66	7.4	7.2	6.68	6.44	6.32	6.18	6.17	5.92	7.14	9.02	9.02
Days Sales Outstanding	44.01	43.67	47.72	47.68	49.3	50.73	54.62	56.72	57.78	59.04	59.2	61.69	51.12	40.48	40.45
Inventory Turnover	3.43	3.46	3.3	3.45	3.33	3.31	3.52	3.68	3.59	3.36	3.27	3.19	3.28	3.28	3.47
Days Inventory Outstanding	106.51	105.45	110.72	105.65	109.52	110.2	103.61	99.11	101.81	108.79	111.55	114.6	111.22	111.25	105.25
Accounts Payable Turnover	12.9	13.8	12.98	13.32	14.32	13.45	13.99	14	12.92	12.82	12.76	11.02	10.72	10.02	10.36
Accounts Payable Turnover Days	28.3	26.44	28.12	27.4	25.5	27.14	26.08	26.08	28.24	28.46	28.61	33.11	34.06	36.43	35.22
Cash Conversion Cycle	122.22	122.68	130.32	125.93	133.32	133.79	132.14	129.75	131.34	139.37	142.14	143.18	128.28	115.3	110.47
Inventory to Cash Days	-62.5	-61.78	-63	-57.97	-60.22	-59.48	-48.99	-42.39	-44.03	-49.74	-52.35	-52.91	-60.1	-70.77	-64.8
Inventories	345	393	419	450	507	444	465	518	559	543	624	716	727	644	644
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	345	393	419	450	507	444	465	518	559	543	624	716	727	644	644

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	08/31/2011	08/31/2012	08/31/2013	08/31/2014	08/31/2015	08/31/2016	08/31/2017	08/31/2018	08/31/2019	08/31/2020	08/31/2021	08/31/2022	08/31/2023	08/31/2024	08/31/2025

Market Capitalization	3,865	4,294	4,899	5,518	4,089	4,122	3,775	4,727	3,683	3,753	4,697	4,506	5,627	4,524	5,038
- Cash & Cash Equivalents	96	168	56	47	38	53	16	46	32	125	41	44	50	30	56
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	5	6	11	12	13	9	8
+ Total Debt	- -	3	256	337	427	607	533	535	442	675	836	861	521	568	539
Enterprise Value	3,769	4,128	5,099	5,808	4,478	4,676	4,292	5,217	4,098	4,309	5,503	5,335	6,112	5,072	5,529
Total Capital	993	1,190	1,646	1,736	1,760	1,705	1,758	1,923	1,926	1,996	1,998	2,223	2,014	1,969	1,935
Total Debt/Capital (%)	- -	0.27	15.54	19.42	24.28	35.59	30.32	27.84	22.95	33.84	41.86	38.72	25.89	28.85	27.84
Total Debt / EV	- -	- -	0.05	0.06	0.1	0.13	0.12	0.1	0.11	0.16	0.15	0.16	0.09	0.11	0.1
EV/Sales	1.86	1.75	2.07	2.08	1.54	1.63	1.49	1.63	1.22	1.35	1.7	1.45	1.52	1.33	1.47
EV/EBITDA	9.95	9.24	11.72	12.96	9.97	10.44	9.71	10.78	8.81	10.26	14.85	9.89	10.91	10.72	14.03
EV/EBIT	10.77	10.01	13.23	15.16	11.8	12.44	11.32	12.4	10.25	12.29	18.24	11.38	12.64	12.99	18.34
EV/Cash Flow to Firm	17.94	17.61	15.6	21.13	17.65	11.55	16.86	14.85	12.01	10.53	23.38	20.56	8.53	11.8	15.72
EV/Free Cash Flow to Firm	20.41	22.11	21.47	28.44	22.13	14.76	20.63	17.02	14.16	11.89	23.38	20.56	8.53	11.8	15.72
Diluted Market Cap	3,897	4,294	4,866	5,582	4,078	4,450	3,814	4,796	3,703	3,756	4,749	4,520	5,700	4,568	5,048
Diluted Enterprise Value	3,801	4,128	5,066	5,872	4,467	5,004	4,331	5,285	4,117	4,311	5,556	5,349	6,184	5,116	5,539
EV per Share	60.01	65.74	80.38	94.25	72.62	82.65	76.11	93.33	74.22	77.49	99.21	95.49	110.13	90.74	99.11
TTM Sales	2,022	2,356	2,458	2,787	2,910	2,864	2,888	3,204	3,364	3,192	3,243	3,692	4,009	3,821	3,770
TTM EBITDA	379	447	435	448	449	448	442	484	465	420	371	539	560	473	394
TTM Operating Income	350	412	386	383	380	376	379	421	407	368	339	474	492	405	313
TTM Cash Flow to Firm	210	234	327	275	254	405	255	351	341	409	235	259	717	430	352
TTM Free Cash Flow to Firm	185	187	238	204	202	317	208	306	289	362	235	259	717	430	352

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	08/31/2011	08/31/2012	08/31/2013	08/31/2014	08/31/2015	08/31/2016	08/31/2017	08/31/2018	08/31/2019	08/31/2020	08/31/2021	08/31/2022	08/31/2023	08/31/2024	08/31/2025

Price/Free Cash Flow	21.12	23.01	20.6	27.66	20.55	14.21	19.04	16.27	13.38	10.74	21.16	18.36	8.15	11.12	15.13
EV/EBIT	10.77	10.01	13.23	15.16	11.8	12.44	11.32	12.4	10.25	12.29	18.24	11.38	12.64	12.99	18.34
Enterprise Value	3,769	4,128	5,099	5,808	4,478	4,676	4,292	5,217	4,098	4,309	5,503	5,335	6,112	5,072	5,529
Low Price	52.35	56.03	66.92	75.55	64.48	54.57	65.22	67.82	65.46	45.72	60.12	72.82	71.16	75.31	67.05
EV/Sales	1.86	1.75	2.07	2.08	1.54	1.63	1.49	1.63	1.22	1.35	1.7	1.45	1.52	1.33	1.47
EV/EBITDA	9.95	9.24	11.72	12.96	9.97	10.44	9.71	10.78	8.81	10.26	14.85	9.89	10.91	10.72	14.03
Price/Earnings	17.69	16.48	20.34	23.53	17.57	19.19	16.37	14.48	12.76	14.91	21.76	13.24	16.52	17.61	25.27
Price/Earnings Average	18.62	16.97	20.44	22.41	20.03	17.79	20.71	14.76	15.15	15.01	21.32	13.38	14.12	20.13	22.84
Price/Earnings High	22.32	20.33	22.98	25.27	24.13	20.48	25.71	17.05	17.17	17.65	24.64	14.25	16.74	22.78	25.6
Price/Earnings Low	15.05	13.51	17.63	19.85	17.09	14.37	15.95	11.61	12.52	10.1	15.45	11.95	11.59	16.38	18.76
Price/Book Value	3.89	3.62	3.52	3.95	3.07	3.75	3.08	3.41	2.49	2.85	4.08	3.34	3.8	3.25	3.63
Price/Book Value Average	4.09	3.72	3.54	3.76	3.5	3.48	3.9	3.47	2.96	2.87	4	3.37	3.25	3.72	3.28
Price/Book Value High	4.91	4.46	3.98	4.24	4.21	4.01	4.84	4.01	3.35	3.38	4.62	3.59	3.85	4.21	3.68
Price/Book Value Low	3.31	2.96	3.05	3.33	2.98	2.81	3	2.73	2.44	1.93	2.9	3.01	2.67	3.02	2.69
Price/Tangible Book Value	5.79	5.07	8.1	8.75	6.94	11.17	7.85	8.02	5.38	7.05	13.18	8.57	8.65	7.98	8.7
Price/Tangible Book Value Average	6.09	5.22	8.14	8.33	7.91	10.36	9.93	8.17	6.39	7.1	12.92	8.66	7.4	9.13	7.86
Price/Tangible Book Value High	7.31	6.26	9.15	9.39	9.53	11.92	12.33	9.44	7.24	8.34	14.93	9.22	8.77	10.33	8.81
Price/Tangible Book Value Low	4.93	4.16	7.02	7.38	6.75	8.37	7.65	6.43	5.28	4.77	9.36	7.74	6.07	7.43	6.46
Price/Sales	1.91	1.81	1.97	1.99	1.4	1.55	1.31	1.49	1.1	1.17	1.45	1.22	1.41	1.19	1.34
Price/Sales Average	2.01	1.87	1.98	1.9	1.59	1.44	1.66	1.52	1.3	1.18	1.43	1.23	1.21	1.36	1.21
Price/Sales High	2.42	2.24	2.23	2.14	1.92	1.65	2.06	1.75	1.47	1.39	1.65	1.31	1.43	1.54	1.35
Price/Sales Low	1.63	1.48	1.71	1.68	1.36	1.16	1.28	1.19	1.08	0.79	1.03	1.1	0.99	1.11	0.99
Price/Cash Flow	18.44	18.22	14.88	20.39	16.27	11.06	15.35	14.03	11.22	9.44	21.02	18.27	8.1	11.09	15.1
Price/Cash Flow Average	19.4	18.76	14.95	19.42	18.55	10.26	19.42	14.3	13.32	9.5	20.6	18.46	6.93	12.67	13.64
Price/Cash Flow High	23.26	22.48	16.81	21.9	22.35	11.81	24.1	16.52	15.1	11.17	23.81	19.67	8.21	14.35	15.29
Price/Cash Flow Low	15.68	14.93	12.89	17.2	15.82	8.29	14.95	11.25	11.01	6.39	14.93	16.5	5.69	10.32	11.21
Price/Free Cash Flow Average	22.23	23.7	20.71	26.35	23.43	13.17	24.1	16.58	15.89	10.81	20.73	18.55	6.97	12.71	13.67
Price/Free Cash Flow High	26.65	28.39	23.27	29.71	28.23	15.17	29.9	19.16	18.01	12.71	23.96	19.77	8.25	14.39	15.32
Price/Free Cash Flow Low	17.97	18.86	17.85	23.34	19.99	10.64	18.55	13.05	13.13	7.27	15.02	16.58	5.72	10.35	11.23
EV/Sales Average	1.96	1.81	2.08	1.99	1.74	1.53	1.83	1.66	1.42	1.36	1.67	1.46	1.32	1.5	1.34
EV/Sales High	2.36	2.18	2.33	2.23	2.06	1.73	2.23	1.89	1.6	1.57	1.89	1.54	1.54	1.68	1.48
EV/Sales Low	1.58	1.42	1.81	1.77	1.5	1.27	1.45	1.34	1.2	0.97	1.28	1.33	1.11	1.25	1.12
EV/EBITDA Average	10.48	9.52	11.78	12.38	11.24	9.77	11.98	10.97	10.29	10.33	14.59	9.98	9.46	12.09	12.8
EV/EBITDA High	12.61	11.48	13.18	13.87	13.37	11.06	14.58	12.52	11.54	11.91	16.53	10.53	11.05	13.53	14.2
EV/EBITDA Low	8.42	7.5	10.22	11.04	9.72	8.13	9.49	8.85	8.66	7.38	11.18	9.08	7.92	10.05	10.74
EV/EBIT Average	11.35	10.32	13.29	14.47	13.31	11.64	13.97	12.62	11.97	12.36	17.92	11.48	10.95	14.65	16.73
EV/EBIT High	13.67	12.45	14.87	16.22	15.82	13.18	17.01	14.4	13.43	14.25	20.3	12.12	12.79	16.4	18.55
EV/EBIT Low	9.12	8.14	11.53	12.91	11.5	9.69	11.07	10.18	10.07	8.83	13.73	10.45	9.17	12.19	14.03
Last Price	61.54	68.37	77.23	89.55	66.32	72.86	66.94	84.58	66.7	67.49	84.66	80.65	101.4	80.93	90.31
High Price	77.64	84.34	87.24	96.18	91.08	77.76	105.14	99.58	89.78	79.9	95.88	86.83	102.73	104.73	91.48
Enterprise Value Average	3,970	4,256	5,123	5,546	5,050	4,376	5,294	5,307	4,788	4,335	5,409	5,382	5,296	5,720	5,044
Enterprise Value High	4,780	5,132	5,734	6,216	6,005	4,954	6,446	6,055	5,373	4,999	6,126	5,681	6,186	6,403	5,595
Enterprise Value Low	3,191	3,354	4,445	4,945	4,365	3,641	4,195	4,280	4,030	3,098	4,142	4,898	4,434	4,758	4,232

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	08/31/2011	08/31/2012	08/31/2013	08/31/2014	08/31/2015	08/31/2016	08/31/2017	08/31/2018	08/31/2019	08/31/2020	08/31/2021	08/31/2022	08/31/2023	08/31/2024	08/31/2025

Shares Outstanding	63	63	63	62	62	57	56	56	55	56	55	56	55	56	56
Diluted Weighted Avg Shares	63	63	63	62	61	61	57	57	56	56	56	56	56	56	56
Basic Weighted Avg Shares	63	62	63	62	61	61	57	56	55	55	56	56	56	56	56
Revenue per Share	32.14	37.73	39.2	44.93	47.48	47.01	51.03	56.85	60.89	57.55	58.19	66.19	71.7	67.92	67.58
EBITDA per Share	6.02	7.16	6.94	7.22	7.33	7.35	7.81	8.58	8.42	7.57	6.65	9.67	10.02	8.41	7.06
Operating Income per Share	5.56	6.6	6.15	6.18	6.19	6.17	6.7	7.46	7.36	6.63	6.08	8.51	8.79	7.2	5.6
Basic EPS, GAAP	3.48	4.15	3.8	3.81	3.77	3.8	4.09	5.84	5.23	4.53	3.89	6.09	6.14	4.6	3.57
Basic EPS from Cont Ops	3.48	4.15	3.8	3.81	3.77	3.8	4.09	5.84	5.23	4.54	3.91	6.1	6.14	4.55	3.55
Diluted EPS, GAAP	3.46	4.12	3.78	3.79	3.76	3.79	4.06	5.81	5.2	4.51	3.87	6.06	6.11	4.58	3.57
Diluted EPS from Cont Ops	3.46	4.12	3.78	3.79	3.76	3.79	4.06	5.81	5.2	4.52	3.89	6.08	6.1	4.53	3.54
Dividend per Share	1.9	1.01	1.21	1.33	4.64	1.74	1.81	2.23	2.64	8.01	6.51	3	3.16	3.33	3.4
Cash Flow per Share	3.34	3.75	5.19	4.39	4.08	6.59	4.36	6.03	5.94	7.15	4.03	4.41	12.51	7.3	5.98
Free Cash Flow per Basic Share	2.93	2.99	3.77	3.25	3.24	5.14	3.54	5.23	5.01	6.3	4.03	4.41	12.51	7.3	5.98
Cash & Equivalents per Share	1.53	2.68	0.88	0.77	0.62	0.93	0.29	0.83	0.58	2.25	0.73	0.78	0.9	0.53	1.01
Book Value per Share	15.81	18.9	21.92	22.7	21.62	19.41	21.73	24.82	26.77	23.65	20.75	24.17	26.65	24.9	24.88
Tangible Book Value per Share	10.63	13.48	9.53	10.24	9.56	6.52	8.53	10.55	12.4	9.58	6.42	9.41	11.72	10.14	10.38