Standex International Corporation Financial Ratios — 9SI

Profitability (USD)

	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	2026 Y
As of date	06/30/2012	06/30/2013	06/30/2014	06/30/2015	06/30/2016	06/30/2017	06/30/2018	06/30/2019	06/30/2020	06/30/2021	06/30/2022	06/30/2023	06/30/2024	06/30/2025	06/30/2026

Return on Common Equity (%)	12.65	16.8	13.57	15.88	14.49	11.96	8.52	14.84	4.36	7.54	12.21	25.12	11.89	8.36	14.27
Return on Assets (%)	6.47	9.06	7.87	8.85	7.71	5.97	4.1	7.39	2.18	3.85	6.47	14.19	7.2	4.34	6.64
Return on Capital (%)	11.05	14.73	12.25	13.64	11.89	9.34	6.45	11.58	3.78	5.64	9.04	18.79	9.43	6.87	7.88
Return on Invested Capital (%)	15.87	14.49	13.26	13.48	11.62	8.19	5.54	8.72	6.67	5.93	9.1	18.84	9.61	7.22	11.35
Gross Margin (%)	33.04	32.4	33.27	32.05	33.56	33.27	37.95	36.67	35.64	36.76	36.71	38.47	39.13	39.9	41.73
EBITDA Margin (%)	12.53	11.45	11.23	12.35	11.75	11.53	17.33	17	15.35	14.08	16.05	26.93	18.02	16.33	26.05
Operating Margin (%)	9.87	9.59	10.6	10.63	9.92	10.89	14.33	13.1	11.08	11.92	12.83	15.3	15.58	15.43	17.13
Incremental Operating Margin (%)	22.36	6.84	26.6	10.98	36.54	3.91	- -	- -	47.7	21.75	20.37	333.88	5.29	13.81	30.4
Pretax Margin (%)	10.09	8.81	9.47	9.86	9.12	7.87	11.48	10.47	8.94	8.03	11.05	22.12	13.2	8.71	18.28
Profit Margin (%)	5.06	6.66	5.99	7.09	6.93	7.18	6.15	10.61	3.34	5.56	8.35	18.76	10.14	7.06	11.74
Net Income to Common Margin (%)	5.06	6.66	5.99	7.09	6.93	7.18	6.15	10.61	3.34	5.56	8.35	18.76	10.14	7.06	11.74
Effective Tax Rate (%)	25.49	25.71	26.63	27.42	23.78	23.2	55.6	27.9	24.15	26.86	24.37	15.12	22.64	16.11	21.02
Dvd Payout Ratio (%)	7.37	8.83	9.63	10.54	13.11	20.06	29.27	20.35	25.86	29.7	19.92	9.33	18.89	25.2	10.61
Sustainable Growth Rate (%)	11.72	15.32	12.26	14.21	12.59	9.56	6.02	11.82	3.23	5.3	9.78	22.77	9.65	6.26	12.75

Credit (USD)

Credit Ratios API ChatGPT

	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	2026 Y
As of date	06/30/2012	06/30/2013	06/30/2014	06/30/2015	06/30/2016	06/30/2017	06/30/2018	06/30/2019	06/30/2020	06/30/2021	06/30/2022	06/30/2023	06/30/2024	06/30/2025	06/30/2026

Total Debt	50	50	45	102	92	192	194	198	243	236	214	207	188	604	566
ST Debt	- -	- -	- -	- -	- -	- -	- -	- -	8	8	8	8	8	11	13
LT Debt	50	50	45	102	92	192	194	198	235	229	206	199	180	593	554
Total Debt/EBITDA	0.65	0.65	0.56	1.07	1.04	2.57	1.88	1.82	2.62	2.56	1.81	1.04	1.45	4.68	2.44
Net Debt/EBITDA	-0.06	-0.01	-0.36	0.06	-0.34	1.38	0.82	0.96	0.87	0.68	0.59	-0.11	-0.04	3.47	1.46
Total Debt/EBIT	0.79	0.81	0.68	1.29	1.31	3.37	2.48	2.49	4.02	4	2.42	1.21	1.85	6.45	2.93
Net Debt/EBIT	-0.07	-0.02	-0.44	0.07	-0.42	1.82	1.08	1.31	1.33	1.07	0.79	-0.13	-0.05	4.79	1.75
EBITDA to Interest Expense	33.55	31.24	35.78	30.16	30.75	18.48	12.85	10.11	12.42	15.42	20.09	36.92	28.58	5.39	7.56
EBITDA-CapEx/Interest Expense	29.19	31.24	35.78	30.16	30.75	18.48	12.85	10.11	12.42	15.42	20.09	36.92	28.58	5.39	7.56
EBIT to Interest Expense	26.43	26.15	33.77	25.97	25.98	17.44	10.63	7.79	8.96	13.05	16.06	20.98	24.71	5.09	4.97
Interest Expense	2	2	2	3	3	4	8	11	7	6	6	5	5	24	31
Common Equity/Total Assets	50.63	56.99	58.93	52.89	53.58	47.1	49.16	50.37	49.59	52.63	53.44	59.27	61.84	45.42	47.63
Long-Term Debt/Equity (%)	20.58	17.21	13.22	29.19	24.9	46.98	42.98	42.56	51	45.13	41.29	32.8	28.9	80.12	73.33
Long-Term Debt/Capital (%)	17.07	14.68	11.68	22.6	19.93	31.96	30.06	29.85	33.39	30.76	28.9	24.45	22.19	44.11	41.9
Long-Term Debt/Total Assets (%)	10.42	9.81	7.79	15.44	13.34	22.13	21.13	21.44	25.29	23.75	22.07	19.44	17.87	37.82	34.92
Total Debt/Equity (%)	20.58	17.21	13.22	29.19	24.9	46.98	42.98	42.56	52.74	46.69	42.87	34.12	30.23	81.63	74.98
Total Debt/Capital (%)	17.07	14.68	11.68	22.6	19.93	31.96	30.06	29.85	34.53	31.83	30.01	25.44	23.21	44.94	42.85
Total Debt/Total Assets (%)	10.42	9.81	7.79	15.44	13.34	22.13	21.13	21.44	26.15	24.57	22.91	20.22	18.69	38.53	35.71
Net Debt to Equity	-1.96	-0.34	-8.57	1.61	-8.07	25.3	18.67	22.5	17.4	12.46	14.02	-3.67	-0.86	60.57	44.92
Net Debt/Capital (%)	-1.99	-0.34	-9.37	1.59	-8.78	20.19	15.73	18.37	13.7	10.41	11.5	-3.6	-0.81	36.16	29.68
EBITDA	76	77	80	95	88	75	103	109	93	92	118	200	130	129	232
EBITDA-CapEx	67	77	80	95	88	75	103	109	93	92	118	200	130	129	232
Operating Income (Loss)	60	65	76	82	75	71	85	84	67	78	94	113	112	122	153

Liquidity (USD)

Liquidity Ratios API ChatGPT

	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	2026 Y
As of date	06/30/2012	06/30/2013	06/30/2014	06/30/2015	06/30/2016	06/30/2017	06/30/2018	06/30/2019	06/30/2020	06/30/2021	06/30/2022	06/30/2023	06/30/2024	06/30/2025	06/30/2026

Cash Ratio	0.47	0.43	0.53	0.69	0.91	0.55	0.68	0.66	0.97	0.95	0.7	1.39	1.21	0.63	0.78
Current Ratio	2.13	2.18	2.12	2.42	2.65	2.26	2.38	2.36	2.7	2.61	2.51	3.43	3.37	2.88	2.4
Quick Ratio	1.35	1.26	1.3	1.49	1.69	1.36	1.44	1.4	1.83	1.8	1.52	2.48	2.52	2.02	1.73
CFO/Avg Current Liab	0.36	0.51	0.54	0.46	0.59	0.43	0.4	0.48	0.36	0.63	0.53	0.62	0.69	0.47	0.45
Common Equity/Total Assets	50.63	56.99	58.93	52.89	53.58	47.1	49.16	50.37	49.59	52.63	53.44	59.27	61.84	45.42	47.63
Long-Term Debt/Equity (%)	20.58	17.21	13.22	29.19	24.9	46.98	42.98	42.56	51	45.13	41.29	32.8	28.9	80.12	73.33
Long-Term Debt/Capital (%)	17.07	14.68	11.68	22.6	19.93	31.96	30.06	29.85	33.39	30.76	28.9	24.45	22.19	44.11	41.9
Long-Term Debt/Total Assets (%)	10.42	9.81	7.79	15.44	13.34	22.13	21.13	21.44	25.29	23.75	22.07	19.44	17.87	37.82	34.92
Total Debt/Equity (%)	20.58	17.21	13.22	29.19	24.9	46.98	42.98	42.56	52.74	46.69	42.87	34.12	30.23	81.63	74.98
Total Debt/Capital (%)	17.07	14.68	11.68	22.6	19.93	31.96	30.06	29.85	34.53	31.83	30.01	25.44	23.21	44.94	42.85
Total Debt/Total Assets (%)	10.42	9.81	7.79	15.44	13.34	22.13	21.13	21.44	26.15	24.57	22.91	20.22	18.69	38.53	35.71
CFO/Total Liabilities	18.43	27.41	29.61	20.62	25.06	13.82	13.93	16.03	10.07	18.34	17.86	21.75	24.16	8.41	10.78
CFO/CapEx	4.39	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	- -	5.68	- -	- -	- -	- -	- -	5.47	4.92	5.51	5.77	6.64	7.49	5.66	7.33

Working Capital (USD)

Working Capital Ratios API ChatGPT

	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	2026 Y
As of date	06/30/2012	06/30/2013	06/30/2014	06/30/2015	06/30/2016	06/30/2017	06/30/2018	06/30/2019	06/30/2020	06/30/2021	06/30/2022	06/30/2023	06/30/2024	06/30/2025	06/30/2026

Accounts Receivable Turnover	6.26	6.82	6.96	7.08	7.01	5.61	4.83	5.74	6	6.31	6.48	6.16	5.89	5.37	5.16
Days Sales Outstanding	58.33	53.51	52.41	51.56	52.07	65.08	75.65	63.64	60.84	57.86	56.33	59.23	62	67.92	70.74
Inventory Turnover	5.53	5.88	5.34	5.11	4.67	3.85	3.3	4.49	4.82	4.69	4.72	4.47	4.73	4.37	4.01
Days Inventory Outstanding	66.01	62.1	68.31	71.44	78.11	94.9	110.48	81.33	75.67	77.8	77.33	81.6	77.24	83.44	90.96
Accounts Payable Turnover	6.25	7.16	6.46	6.46	6.29	5.14	4.04	5.67	7.29	6.51	6.42	6.28	6.47	6.84	6.17
Accounts Payable Turnover Days	58.42	51.01	56.53	56.52	58.03	70.98	90.34	64.41	50.06	56.1	56.89	58.15	56.38	53.35	59.16
Cash Conversion Cycle	65.92	64.6	64.19	66.48	72.15	89	95.79	80.56	86.46	79.55	76.77	82.68	82.86	98.01	102.54
Inventory to Cash Days	-7.68	-8.59	-15.9	-19.88	-26.03	-29.82	-34.84	-17.69	-14.83	-19.94	-21	-22.37	-15.24	-15.51	-20.22
Inventories	73	82	97	108	105	119	104	76	85	92	105	99	87	130	129
Raw Materials	33	37	44	47	47	53	47	35	37	47	56	45	45	57	67
Work In Process	22	23	25	29	27	28	31	26	26	23	21	20	16	34	22
Finished Goods	18	22	28	32	32	38	27	15	22	22	28	33	26	38	41
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

Enterprise Value API ChatGPT

	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	2026 Y
As of date	06/30/2012	06/30/2013	06/30/2014	06/30/2015	06/30/2016	06/30/2017	06/30/2018	06/30/2019	06/30/2020	06/30/2021	06/30/2022	06/30/2023	06/30/2024	06/30/2025	06/30/2026

Market Capitalization	- -	300	- -	- -	- -	- -	- -	865	685	1,092	960	1,605	1,840	1,868	4,157
- Cash & Cash Equivalents	55	51	74	96	122	89	110	93	119	136	105	196	154	105	179
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	28	- -
+ Total Debt	50	50	45	102	92	192	194	198	243	236	214	207	188	604	566
Enterprise Value	- -	299	- -	- -	- -	- -	- -	969	809	1,192	1,069	1,617	1,874	2,395	4,544
Total Capital	293	341	386	450	462	601	645	662	705	743	713	815	809	1,343	1,322
Total Debt/Capital (%)	17.07	14.68	11.68	22.6	19.93	31.96	30.06	29.85	34.53	31.83	30.01	25.44	23.21	44.94	42.85
Total Debt / EV	- -	0.17	- -	- -	- -	- -	- -	0.2	0.3	0.2	0.2	0.13	0.1	0.25	0.12
EV/Sales	- -	0.44	- -	- -	- -	- -	- -	1.51	1.34	1.82	1.45	2.18	2.6	3.03	5.1
EV/EBITDA	- -	3.87	- -	- -	- -	- -	- -	8.91	8.72	12.9	9.06	8.1	14.43	18.57	19.57
EV/EBIT	- -	4.83	- -	- -	- -	- -	- -	12.2	13.37	20.16	12.11	9.45	18.42	25.6	23.48
EV/Cash Flow to Firm	- -	4.82	- -	- -	- -	- -	- -	11.95	15.3	13.56	13.01	16.95	19.49	26.71	39.93
EV/Free Cash Flow to Firm	- -	4.82	- -	- -	- -	- -	- -	11.95	15.3	13.56	13.01	16.95	19.49	26.71	39.93
Diluted Market Cap	- -	305	- -	- -	- -	- -	- -	886	693	1,112	984	1,642	1,863	1,872	4,162
Diluted Enterprise Value	- -	304	- -	- -	- -	- -	- -	990	818	1,212	1,093	1,653	1,896	2,399	4,550
EV per Share	- -	24.13	- -	- -	- -	- -	- -	79.66	67.06	100.37	91.64	139.57	161.51	202.48	382.19
TTM Sales	611	673	716	772	752	648	596	640	605	656	735	741	721	790	892
TTM EBITDA	76	77	80	95	88	75	103	109	93	92	118	200	130	129	232
TTM Operating Income	60	65	76	82	75	71	85	84	67	78	94	113	112	122	153
TTM Cash Flow to Firm	45	62	72	66	83	67	68	81	53	88	82	95	96	90	114
TTM Free Cash Flow to Firm	35	62	72	66	83	67	68	81	53	88	82	95	96	90	114

Multiples (USD)

Valuation Multiples API ChatGPT

	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	2026 Y
As of date	06/30/2012	06/30/2013	06/30/2014	06/30/2015	06/30/2016	06/30/2017	06/30/2018	06/30/2019	06/30/2020	06/30/2021	06/30/2022	06/30/2023	06/30/2024	06/30/2025	06/30/2026

Price/Free Cash Flow	- -	5.07	- -	- -	- -	- -	- -	12.08	14.67	13.3	12.66	18.08	20.1	26.9	46.47
EV/EBIT	- -	4.83	- -	- -	- -	- -	- -	12.2	13.37	20.16	12.11	9.45	18.42	25.6	23.48
Enterprise Value	- -	299	- -	- -	- -	- -	- -	969	809	1,192	1,069	1,617	1,874	2,395	4,544
Low Price	- -	16.06	- -	- -	- -	- -	- -	64.25	40.12	51.31	81.56	79.16	130.57	128.48	150.43
EV/Sales	- -	0.44	- -	- -	- -	- -	- -	1.51	1.34	1.82	1.45	2.18	2.6	3.03	5.1
EV/EBITDA	- -	3.87	- -	- -	- -	- -	- -	8.91	8.72	12.9	9.06	8.1	14.43	18.57	19.57
Price/Earnings	- -	6.69	- -	- -	- -	- -	- -	12.98	34.16	30.23	15.83	11.61	25.19	33.32	39.68
Price/Earnings Average	- -	5.27	- -	- -	- -	- -	- -	14.53	39.15	25.42	19.03	8.91	24.34	36.37	27.62
Price/Earnings High	- -	6.69	- -	- -	- -	- -	- -	19.88	48.09	34.88	22.68	12.11	28.99	44.05	39.94
Price/Earnings Low	- -	4.44	- -	- -	- -	- -	- -	11.73	24.16	16.87	15.69	6.64	20.73	27.11	17.07
Price/Book Value	- -	1.03	- -	- -	- -	- -	- -	1.86	1.48	2.16	1.92	2.64	2.96	2.63	5.5
Price/Book Value Average	- -	0.81	- -	- -	- -	- -	- -	2.08	1.7	1.81	2.31	2.03	2.86	2.87	3.83
Price/Book Value High	- -	1.03	- -	- -	- -	- -	- -	2.85	2.09	2.49	2.75	2.76	3.41	3.47	5.54
Price/Book Value Low	- -	0.68	- -	- -	- -	- -	- -	1.68	1.05	1.2	1.91	1.51	2.44	2.14	2.37
Price/Tangible Book Value	- -	1.94	- -	- -	- -	- -	- -	12.04	8.15	8.44	6.59	6.01	7.04	-15.02	-161.01
Price/Tangible Book Value Average	- -	1.53	- -	- -	- -	- -	- -	13.48	9.34	7.1	7.92	4.62	6.8	-16.39	-112.09
Price/Tangible Book Value High	- -	1.94	- -	- -	- -	- -	- -	18.44	11.47	9.74	9.44	6.27	8.1	-19.85	-162.06
Price/Tangible Book Value Low	- -	1.29	- -	- -	- -	- -	- -	10.89	5.76	4.71	6.53	3.44	5.79	-12.22	-69.28
Price/Sales	- -	0.45	- -	- -	- -	- -	- -	1.38	1.14	1.68	1.32	2.18	2.55	2.35	4.66
Price/Sales Average	- -	0.35	- -	- -	- -	- -	- -	1.54	1.31	1.41	1.59	1.67	2.47	2.57	3.24
Price/Sales High	- -	0.45	- -	- -	- -	- -	- -	2.11	1.61	1.94	1.89	2.27	2.94	3.11	4.69
Price/Sales Low	- -	0.3	- -	- -	- -	- -	- -	1.25	0.81	0.94	1.31	1.24	2.1	1.91	2
Price/Cash Flow	- -	4.98	- -	- -	- -	- -	- -	12.02	14.6	13.19	12.5	17.78	19.86	26.7	46.35
Price/Cash Flow Average	- -	3.93	- -	- -	- -	- -	- -	13.45	16.73	11.09	15.03	13.65	19.2	29.14	32.27
Price/Cash Flow High	- -	4.98	- -	- -	- -	- -	- -	18.41	20.55	15.22	17.92	18.54	22.86	35.29	46.65
Price/Cash Flow Low	- -	3.31	- -	- -	- -	- -	- -	10.87	10.32	7.36	12.4	10.16	16.35	21.72	19.94
Price/Free Cash Flow Average	- -	4	- -	- -	- -	- -	- -	13.52	16.81	11.19	15.22	13.88	19.43	29.36	32.35
Price/Free Cash Flow High	- -	5.07	- -	- -	- -	- -	- -	18.49	20.66	15.35	18.14	18.86	23.14	35.56	46.78
Price/Free Cash Flow Low	- -	3.36	- -	- -	- -	- -	- -	10.92	10.38	7.42	12.55	10.33	16.55	21.88	20
EV/Sales Average	- -	0.35	- -	- -	- -	- -	- -	1.68	1.5	1.55	1.72	1.68	2.51	3.25	3.68
EV/Sales High	- -	0.44	- -	- -	- -	- -	- -	2.23	1.8	2.07	2.02	2.28	2.99	3.79	5.13
EV/Sales Low	- -	0.29	- -	- -	- -	- -	- -	1.38	1.01	1.08	1.44	1.25	2.15	2.59	2.44
EV/EBITDA Average	- -	3.05	- -	- -	- -	- -	- -	9.86	9.8	11.03	10.7	6.23	13.95	19.89	14.13
EV/EBITDA High	- -	3.87	- -	- -	- -	- -	- -	13.14	11.73	14.73	12.58	8.45	16.57	23.23	19.69
EV/EBITDA Low	- -	2.57	- -	- -	- -	- -	- -	8.15	6.56	7.68	8.99	4.65	11.92	15.87	9.37
EV/EBIT Average	- -	3.8	- -	- -	- -	- -	- -	13.49	15.02	17.22	14.3	7.27	17.81	27.43	16.95
EV/EBIT High	- -	4.83	- -	- -	- -	- -	- -	17.98	17.98	23	16.81	9.86	21.15	32.03	23.62
EV/EBIT Low	- -	3.2	- -	- -	- -	- -	- -	11.15	10.06	11.99	12.01	5.43	15.22	21.88	11.24
Last Price	- -	24.21	- -	- -	- -	- -	- -	71.08	56.73	91.94	82.28	138.57	158.61	157.93	349.59
High Price	- -	24.21	- -	- -	- -	- -	- -	108.85	79.86	106.1	117.9	144.54	182.57	208.77	351.88
Enterprise Value Average	- -	235	- -	- -	- -	- -	- -	1,072	909	1,019	1,263	1,244	1,812	2,566	3,281
Enterprise Value High	- -	299	- -	- -	- -	- -	- -	1,429	1,089	1,361	1,484	1,686	2,152	2,997	4,572
Enterprise Value Low	- -	198	- -	- -	- -	- -	- -	886	609	710	1,061	929	1,549	2,047	2,176

Per Share Data Items (USD)

Per-Share Data API ChatGPT

	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	2026 Y
As of date	06/30/2012	06/30/2013	06/30/2014	06/30/2015	06/30/2016	06/30/2017	06/30/2018	06/30/2019	06/30/2020	06/30/2021	06/30/2022	06/30/2023	06/30/2024	06/30/2025	06/30/2026

Shares Outstanding	12	12	12	12	13	12	13	12	12	12	12	12	12	12	12
Diluted Weighted Avg Shares	13	13	13	13	13	13	13	12	12	12	12	12	12	12	12
Basic Weighted Avg Shares	12	12	12	12	13	12	13	12	12	12	12	12	12	12	12
Revenue per Share	49.45	54.35	57.42	61.85	60.08	51.85	47.54	51.59	49.73	54.73	62.26	63.61	62.11	67.16	75.08
EBITDA per Share	6.2	6.22	6.45	7.64	7.06	5.98	8.24	8.77	7.64	7.71	9.99	17.13	11.19	10.96	19.56
Operating Income per Share	4.88	5.21	6.09	6.58	5.96	5.64	6.81	6.76	5.51	6.52	7.98	9.73	9.68	10.36	12.86
Basic EPS, GAAP	2.5	3.62	3.44	4.39	4.16	3.73	2.92	5.48	1.66	3.04	5.2	11.93	6.3	4.74	8.81
Basic EPS from Cont Ops	3.72	3.56	3.99	4.43	4.18	3.13	2.42	3.89	3.37	3.21	5.21	11.94	6.34	4.91	10.84
Diluted EPS, GAAP	2.45	3.56	3.4	4.33	4.13	3.7	2.9	5.45	1.65	3.02	5.13	11.73	6.22	4.7	8.79
Diluted EPS from Cont Ops	3.64	3.49	3.94	4.37	4.14	3.11	2.41	3.87	3.36	3.19	5.14	11.75	6.27	4.87	10.81
Dividend per Share	0.27	0.31	0.38	0.47	0.55	0.63	0.71	0.79	0.87	0.95	1.04	1.11	1.2	1.28	1.36
Cash Flow per Share	3.54	4.86	5.64	5.13	6.42	5.08	5.18	5.91	3.89	6.97	6.58	7.79	7.99	5.92	7.54
Free Cash Flow per Basic Share	2.73	4.86	5.64	5.13	6.42	5.08	5.18	5.91	3.89	6.97	6.58	7.79	7.99	5.92	7.54
Cash & Equivalents per Share	4.43	4.12	5.96	7.7	9.76	7.09	8.74	7.66	9.84	11.48	8.99	16.89	13.29	8.84	15.03
Book Value per Share	19.66	23.51	27.33	27.93	29.59	32.72	35.97	38.16	38.25	42.62	42.81	52.43	53.57	60.16	63.51
Tangible Book Value per Share	9.91	12.48	14.7	12.48	13.77	5.08	12.3	5.9	6.96	10.89	12.49	23.04	22.54	-10.52	-2.17