Ares Capital Corporation Financial Ratios — 9A2 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 (%)	10.31	14.24	10.99	11.6	7.25	9.17	10.88	11.92	10.74	6.61	19.53	6.51	14.67	12.4	9.39
Return on Assets (%)	6.42	8.62	6.72	6.7	3.99	5.06	6.18	6.8	5.71	3.11	8.46	2.78	6.59	5.85	4.37
Return on Capital (%)	8.25	8.56	6.94	6.91	4.1	5.17	6.36	7	5.85	3.19	8.77	2.87	6.77	6.06	4.52
Return on Invested Capital (%)	5.32	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	52.13	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA Margin (%)	75.65	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Margin (%)	107.29	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	85.06	93.78	92.85	90.09	83.05	86.84	91.59	99.77	98.18	92.98	95.11	88.39	97.45	93.4	92.83
Profit Margin (%)	83.11	91.77	90.24	87.43	79.29	83.16	89.05	97.61	96.24	89.46	93.38	80.97	92.35	88.85	86.25
Net Income to Common Margin (%)	83.11	91.77	90.24	87.43	79.29	83.16	89.05	97.61	96.24	89.46	93.38	80.97	92.35	88.85	86.25
Effective Tax Rate (%)	2.29	2.15	2.81	2.96	4.53	4.24	2.77	2.17	1.98	3.78	1.82	8.4	5.23	4.88	7.08
Dvd Payout Ratio (%)	86.76	70.32	84.22	78.51	128.5	100.63	96.25	76.46	87.52	140.29	44.29	152	67.74	74.84	97.31
Sustainable Growth Rate (%)	1.37	4.23	1.73	2.49	-2.07	-0.06	0.41	2.81	1.34	-2.66	10.88	-3.39	4.73	3.12	0.25

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	2,537	2,196	2,986	3,924	4,114	3,874	4,854	5,247	7,092	8,573	11,137	12,320	11,918	13,759	15,991
ST Debt	463	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
LT Debt	2,074	2,196	2,986	3,924	4,114	3,874	4,854	5,247	7,092	8,573	11,137	12,320	11,918	13,759	15,991
Total Debt/EBITDA	8.72	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Net Debt/EBITDA	6.72	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Debt/EBIT	8.75	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Net Debt/EBIT	6.74	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA to Interest Expense	2.37	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	2.37	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBIT to Interest Expense	3.37	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Interest Expense	123	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	58.42	62.31	60.24	55.63	54.41	55.87	57.49	56.61	50.1	44.31	42.55	42.66	47.06	47.27	45.84
Long-Term Debt/Equity (%)	65.89	55.06	60.89	74.28	79.53	75	68.39	71.88	94.98	119.47	125.59	128.94	106.4	103.03	111.68
Long-Term Debt/Capital (%)	36.48	35.51	37.85	42.62	44.3	42.86	40.61	41.82	48.71	54.44	55.67	56.32	51.55	50.75	52.76
Long-Term Debt/Total Assets (%)	38.49	34.3	36.68	41.32	43.27	41.9	39.31	40.69	47.58	52.93	53.43	55	50.08	48.7	51.2
Total Debt/Equity (%)	80.6	55.06	60.89	74.28	79.53	75	68.39	71.88	94.98	119.47	125.59	128.94	106.4	103.03	111.68
Total Debt/Capital (%)	44.63	35.51	37.85	42.62	44.3	42.86	40.61	41.82	48.71	54.44	55.67	56.32	51.55	50.75	52.76
Total Debt/Total Assets (%)	47.08	34.3	36.68	41.32	43.27	41.9	39.31	40.69	47.58	52.93	53.43	55	50.08	48.7	51.2
Net Debt to Equity	62.05	-6.75	-3.05	-3.68	-4.97	-4.32	-4.45	-4.05	-2.24	-3.54	-4.19	-3.17	-4.78	-4.75	-4.46
Net Debt/Capital (%)	35.1	-4.55	-1.93	-2.16	-2.85	-2.53	-2.72	-2.42	-1.16	-1.64	-1.89	-1.4	-2.37	-2.4	-2.15
EBITDA	291	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx	291	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Income (Loss)	412	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

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	0.19	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Current Ratio	0.47	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Quick Ratio	0.35	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
CFO/Avg Current Liab	-0.61	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	58.42	62.31	60.24	55.63	54.41	55.87	57.49	56.61	50.1	44.31	42.55	42.66	47.06	47.27	45.84
Long-Term Debt/Equity (%)	65.89	55.06	60.89	74.28	79.53	75	68.39	71.88	94.98	119.47	125.59	128.94	106.4	103.03	111.68
Long-Term Debt/Capital (%)	36.48	35.51	37.85	42.62	44.3	42.86	40.61	41.82	48.71	54.44	55.67	56.32	51.55	50.75	52.76
Long-Term Debt/Total Assets (%)	38.49	34.3	36.68	41.32	43.27	41.9	39.31	40.69	47.58	52.93	53.43	55	50.08	48.7	51.2
Total Debt/Equity (%)	80.6	55.06	60.89	74.28	79.53	75	68.39	71.88	94.98	119.47	125.59	128.94	106.4	103.03	111.68
Total Debt/Capital (%)	44.63	35.51	37.85	42.62	44.3	42.86	40.61	41.82	48.71	54.44	55.67	56.32	51.55	50.75	52.76
Total Debt/Total Assets (%)	47.08	34.3	36.68	41.32	43.27	41.9	39.31	40.69	47.58	52.93	53.43	55	50.08	48.7	51.2
CFO/Total Liabilities	-17.72	-10.4	-40.09	-15.64	8.31	17.33	-39.02	5.43	-16.6	-6.43	-20.53	-10.58	4.06	-14.28	-10.15
CFO/CapEx	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	1.09	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

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	81.55	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Days Sales Outstanding	4.48	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
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	3,135	4,266	5,360	4,821	4,458	5,120	6,731	6,446	8,048	6,955	9,604	9,950	11,570	14,638	14,713
- Cash & Cash Equivalents	121	269	150	195	257	223	316	296	167	254	372	303	535	635	638
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	2,537	2,196	2,986	3,924	4,114	3,874	4,854	5,247	7,092	8,573	11,137	12,320	11,918	13,759	15,991
Enterprise Value	5,551	6,193	8,197	8,551	8,315	8,771	11,269	11,397	14,973	15,274	20,369	21,967	22,953	27,762	30,066
Total Capital	5,684	6,184	7,891	9,208	9,287	9,039	11,952	12,547	14,559	15,749	20,005	21,875	23,119	27,114	30,309
Total Debt/Capital (%)	44.63	35.51	37.85	42.62	44.3	42.86	40.61	41.82	48.71	54.44	55.67	56.32	51.55	50.75	52.76
Total Debt / EV	0.46	0.35	0.36	0.46	0.49	0.44	0.43	0.46	0.47	0.56	0.55	0.56	0.52	0.5	0.53
EV/Sales	14.44	11.18	15.14	12.65	17.39	15.39	15.04	12.97	18.17	28.23	12.14	29.64	13.93	16.21	19.96
EV/EBITDA	19.09	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	19.15	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	23.1	12.41	- -	37.49	- -	- -	- -	- -	44.92	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	23.1	12.41	- -	37.49	- -	- -	- -	- -	44.92	- -	- -
Diluted Market Cap	3,131	3,949	4,802	4,685	4,458	5,120	6,710	6,446	7,974	6,973	9,153	9,931	11,425	13,593	14,323
Diluted Enterprise Value	5,547	5,876	7,638	8,415	8,315	8,771	11,248	11,397	14,899	15,292	19,918	21,948	22,808	26,717	29,676
EV per Share	27.06	24.91	27.51	27.22	26.45	27.93	26.43	26.75	34.74	36.12	43.52	42.33	39.42	41.31	41.87
TTM Sales	384	554	541	676	478	570	749	879	824	541	1,678	741	1,648	1,713	1,506
TTM EBITDA	291	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Operating Income	412	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Cash Flow to Firm	-277	-251	-1,298	-659	360	707	-2,048	304	-1,235	-580	-2,459	-1,359	511	-2,128	-1,717
TTM Free Cash Flow to Firm	-277	-251	-1,298	-659	360	707	-2,048	304	-1,235	-580	-2,459	-1,359	511	-2,128	-1,717

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	-7.89	-15.74	-3.7	-7.11	12.38	7.24	-3.28	21.2	-6.46	-12.02	-3.72	-7.31	22.36	-6.39	-8.34
EV/EBIT	19.15	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	5,551	6,193	8,197	8,551	8,315	8,771	11,269	11,397	14,973	15,274	20,369	21,967	22,953	27,762	30,066
Low Price	13.07	14.52	16.16	14.32	13.53	12.24	15.41	14.54	15.1	7.91	16.27	16.48	16.87	19.39	17.47
EV/Sales	14.44	11.18	15.14	12.65	17.39	15.39	15.04	12.97	18.17	28.23	12.14	29.64	13.93	16.21	19.96
EV/EBITDA	19.09	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	9.8	7.77	9.83	7.93	11.76	10.8	10.06	7.51	10.06	14.41	5.84	15.91	7.23	8.93	11.03
Price/Earnings Average	10.15	7.43	9.57	8.67	13.17	9.75	10.48	8.12	9.54	13.04	5.51	16.27	6.92	8.55	11.61
Price/Earnings High	11.5	8.13	10.2	9.57	14.86	11.52	11.64	9	10.62	16.97	6.28	18.91	7.44	9.17	13.01
Price/Earnings Low	8.38	6.58	8.83	7.4	11.22	8.11	9.82	7.22	8.13	6.93	4.63	13.68	6.14	7.95	9.4
Price/Book Value	1	1.07	1.09	0.91	0.86	0.99	0.95	0.88	1.08	0.97	1.08	1.04	1.03	1.1	1.03
Price/Book Value Average	1.03	1.02	1.06	1	0.96	0.9	0.99	0.95	1.02	0.88	1.02	1.07	0.99	1.05	1.08
Price/Book Value High	1.17	1.12	1.13	1.1	1.09	1.06	1.1	1.06	1.14	1.14	1.17	1.24	1.06	1.13	1.21
Price/Book Value Low	0.85	0.91	0.98	0.85	0.82	0.74	0.93	0.85	0.87	0.47	0.86	0.9	0.88	0.98	0.88
Price/Tangible Book Value	1	1.07	1.09	0.91	0.86	0.99	0.95	0.88	1.08	0.97	1.08	1.04	1.03	1.1	1.03
Price/Tangible Book Value Average	1.03	1.02	1.06	1	0.96	0.9	0.99	0.95	1.02	0.88	1.02	1.07	0.99	1.05	1.08
Price/Tangible Book Value High	1.17	1.12	1.13	1.1	1.09	1.06	1.1	1.06	1.14	1.14	1.17	1.24	1.06	1.13	1.21
Price/Tangible Book Value Low	0.85	0.91	0.98	0.85	0.82	0.74	0.93	0.85	0.87	0.47	0.86	0.9	0.88	0.98	0.88
Price/Sales	8.15	7.13	8.87	6.93	9.33	8.98	8.96	7.33	9.68	12.89	5.45	12.88	6.68	7.94	9.51
Price/Sales Average	8.43	6.81	8.63	7.58	10.44	8.11	9.34	7.93	9.18	11.66	5.15	13.18	6.39	7.59	10.02
Price/Sales High	9.56	7.46	9.2	8.36	11.79	9.58	10.36	8.78	10.22	15.18	5.87	15.31	6.88	8.15	11.22
Price/Sales Low	6.96	6.04	7.97	6.47	8.9	6.74	8.74	7.05	7.83	6.2	4.32	11.08	5.67	7.06	8.11
Price/Cash Flow	-7.89	-15.74	-3.7	-7.11	12.38	7.24	-3.28	21.2	-6.46	-12.02	-3.72	-7.03	21.54	-6.39	-8.34
Price/Cash Flow Average	-8.17	-15.04	-3.6	-7.77	13.86	6.54	-3.41	22.92	-6.12	-10.88	-3.51	-7.19	20.62	-6.11	-8.79
Price/Cash Flow High	-9.26	-16.46	-3.84	-8.58	15.65	7.73	-3.79	25.4	-6.82	-14.16	-4	-8.35	22.17	-6.56	-9.84
Price/Cash Flow Low	-6.74	-13.32	-3.32	-6.63	11.82	5.44	-3.2	20.37	-5.22	-5.78	-2.95	-6.04	18.29	-5.69	-7.11
Price/Free Cash Flow Average	-8.17	-15.04	-3.6	-7.77	13.86	6.54	-3.41	22.92	-6.12	-10.88	-3.51	-7.47	21.41	-6.11	-8.79
Price/Free Cash Flow High	-9.26	-16.46	-3.84	-8.58	15.65	7.73	-3.79	25.4	-6.82	-14.16	-4	-8.68	23.01	-6.56	-9.84
Price/Free Cash Flow Low	-6.74	-13.32	-3.32	-6.63	11.82	5.44	-3.2	20.37	-5.22	-5.78	-2.95	-6.28	18.98	-5.69	-7.11
EV/Sales Average	14.73	10.84	14.88	13.31	18.51	14.52	15.42	13.56	17.67	27.01	11.81	29.95	13.63	15.84	20.48
EV/Sales High	15.86	11.54	15.51	14.12	19.85	15.99	16.45	14.42	18.72	30.52	12.57	32.17	14.13	16.44	21.72
EV/Sales Low	13.26	10	14.13	12.17	16.97	13.15	14.83	12.68	16.3	21.56	10.95	27.76	12.87	15.27	18.52
EV/EBITDA Average	19.47	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA High	20.96	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA Low	17.53	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Average	19.53	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT High	21.02	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Low	17.58	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Last Price	15.28	17.16	17.99	15.35	14.18	16.3	15.79	15.13	18.67	16.45	20.52	19.17	19.87	21.78	20.49
High Price	17.93	17.95	18.66	18.52	17.92	17.39	18.26	18.12	19.71	19.37	22.08	22.78	20.45	22.38	24.18
Enterprise Value Average	5,662	6,004	8,054	9,001	8,847	8,274	11,551	11,918	14,558	14,611	19,824	22,194	22,460	27,134	30,848
Enterprise Value High	6,094	6,389	8,397	9,547	9,490	9,113	12,322	12,672	15,422	16,511	21,096	23,839	23,293	28,160	32,714
Enterprise Value Low	5,096	5,538	7,651	8,227	8,110	7,495	11,106	11,145	13,434	11,662	18,378	20,571	21,205	26,155	27,893

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	205	249	298	314	314	314	426	426	431	423	468	519	582	672	718
Diluted Weighted Avg Shares	205	230	267	305	314	314	425	426	427	424	446	518	575	624	699
Basic Weighted Avg Shares	205	230	267	305	314	314	425	426	427	424	446	498	554	624	699
Revenue per Share	1.88	2.41	2.03	2.21	1.52	1.82	1.76	2.06	1.93	1.28	3.76	1.49	2.97	2.75	2.15
EBITDA per Share	1.42	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Income per Share	2.01	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Basic EPS, GAAP	1.56	2.21	1.83	1.94	1.21	1.51	1.57	2.01	1.86	1.14	3.51	1.2	2.75	2.44	1.86
Basic EPS from Cont Ops	1.56	2.21	1.83	1.94	1.21	1.51	1.57	2.01	1.86	1.14	3.51	1.2	2.75	2.44	1.86
Diluted EPS, GAAP	1.56	2.21	1.83	1.94	1.21	1.51	1.57	2.01	1.86	1.14	3.51	1.16	2.65	2.44	1.86
Diluted EPS from Cont Ops	1.56	2.21	1.83	1.94	1.21	1.51	1.57	2.01	1.86	1.14	3.51	1.16	2.65	2.44	1.86
Dividend per Share	1.35	1.55	1.54	1.52	1.55	1.52	1.51	1.54	1.63	1.6	1.56	1.83	1.86	1.83	1.81
Cash Flow per Share	-1.94	-1.09	-4.86	-2.16	1.15	2.25	-4.82	0.71	-2.89	-1.37	-5.51	-2.73	0.92	-3.41	-2.46
Free Cash Flow per Basic Share	-1.94	-1.09	-4.86	-2.16	1.15	2.25	-4.82	0.71	-2.89	-1.37	-5.51	-2.73	0.92	-3.41	-2.46
Cash & Equivalents per Share	0.59	1.08	0.5	0.62	0.82	0.71	0.74	0.69	0.39	0.6	0.79	0.58	0.92	0.94	0.89
Book Value per Share	15.34	16.04	16.46	16.82	16.46	16.45	16.65	17.14	17.32	16.97	18.95	18.41	19.24	19.87	19.94
Tangible Book Value per Share	15.34	16.04	16.46	16.82	16.46	16.45	16.65	17.14	17.32	16.97	18.95	18.41	19.24	19.87	19.94