Enpro Inc. Financial Ratios — EP9 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 (%)	9.11	7.88	4.72	3.55	-3.85	-9.8	85.59	2.23	4.39	18.07	15.15	15.39	1.58	5.14	2.72
Return on Assets (%)	3.68	3.13	1.98	1.47	-1.35	-2.63	31.45	1.09	2.04	8.62	7.03	7.3	0.86	2.92	1.57
Return on Capital (%)	8.21	7.32	6.04	4.56	- -	- -	44.77	0.75	- -	- -	9.38	9.12	1.6	5.02	3
Return on Invested Capital (%)	7.93	7.36	6.41	3.71	- -	- -	5.04	-1.86	- -	- -	2.76	0.42	0.65	5.24	5.26
Gross Margin (%)	34.28	33.79	33.32	34.18	32.84	33.32	34.99	32.85	33.49	35.69	39.04	38.51	40.29	42.41	42.64
EBITDA Margin (%)	13.58	13.76	12.5	9.92	7.95	4.6	11.69	11.92	10.33	10.71	15.37	15.95	16.17	23.13	23.13
Operating Margin (%)	9.2	9.08	7.55	7.66	7.02	6.53	6.37	6.73	4.69	3.64	7.78	12.77	13.46	14.16	14.35
Incremental Operating Margin (%)	9.98	7.37	52.75	9.32	59.06	42.51	8.46	9.03	42.69	6.78	89.85	28.98	- -	- -	16.49
Pretax Margin (%)	5.88	5.36	3.13	2.67	-1.54	-5.78	49.57	1.19	0.36	-2.94	7.85	2.57	3.56	9	5.04
Profit Margin (%)	4	3.46	2.39	1.8	-1.74	-3.38	49.01	1.54	3.18	22.2	21.17	18.66	2.1	6.95	3.54
Net Income to Common Margin (%)	4	3.46	2.39	1.8	-1.74	-3.38	49.01	1.54	3.18	22.2	21.17	18.66	2.1	6.95	3.54
Effective Tax Rate (%)	32	35.43	23.46	32.52	- -	- -	5.15	131.13	- -	- -	13.18	86.22	81.7	22.78	29.69
Dvd Payout Ratio (%)	- -	- -	- -	- -	-86.12	-45.14	3.67	-431.91	267.95	-105.34	38.82	2,127.27	810	34.71	64.69
Sustainable Growth Rate (%)	9.11	7.88	4.72	3.55	-7.17	-14.22	82.45	11.84	-7.37	37.11	9.27	-311.99	-11.24	3.35	0.96

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	398	444	446	616	664	747	619	465	639	501	1,135	800	657	650	668
ST Debt	22	22	190	58	37	39	- -	2	13	14	172	25	18	26	13
LT Debt	376	422	257	558	627	708	618	463	625	488	964	775	639	624	655
Total Debt/EBITDA	2.65	2.72	3.12	5.09	6.94	13.68	4.8	3.06	5.13	5.85	8.79	4.56	3.83	2.68	2.53
Net Debt/EBITDA	2.44	2.39	2.67	3.49	5.86	11.64	3.33	2.21	4.08	3.05	6.1	2.6	1.62	1.66	2.04
Total Debt/EBIT	3.91	4.13	5.17	9.71	17.65	-298.84	8.81	5.42	11.28	17.23	17.36	11.08	8.55	4.57	4.13
Net Debt/EBIT	3.61	3.62	4.42	6.65	14.9	-254.24	6.11	3.91	8.98	9	12.05	6.32	3.61	2.84	3.35
EBITDA to Interest Expense	3.68	3.77	3.17	2.68	1.81	0.98	2.53	5.33	6.35	5.19	7.98	4.92	3.81	5.93	7.78
EBITDA-CapEx/Interest Expense	2.84	2.83	2.29	1.52	1.03	0.26	1.86	3.94	5.25	4.38	7.06	4.1	3.05	5.22	6.54
EBIT to Interest Expense	2.49	2.49	1.92	2.07	1.6	1.39	1.38	3.01	2.89	1.76	4.04	3.94	3.17	3.63	4.83
Interest Expense	41	43	45	45	53	56	51	29	20	17	16	36	45	41	34
Common Equity/Total Assets	39.46	39.91	43.87	38.98	30.68	23.18	47.87	49.99	43.58	51.76	42.7	52.69	56.4	57.34	57.98
Long-Term Debt/Equity (%)	76.06	77.08	41.83	89.29	136.41	197.49	68.49	53.92	68.34	43.26	73	54.85	44.74	43.69	42.43
Long-Term Debt/Capital (%)	42.15	42.57	24.21	44.97	55.82	64.04	40.64	34.97	40.24	29.94	39.25	35.03	30.64	30.02	29.62
Long-Term Debt/Total Assets (%)	30.01	30.76	18.35	34.81	41.85	45.78	32.78	26.96	30.72	23.4	32.4	29.27	25.55	25.05	24.6
Total Debt/Equity (%)	80.45	81.06	72.77	98.54	144.37	208.4	68.51	54.2	69.8	44.49	85.99	56.61	46.01	45.52	43.27
Total Debt/Capital (%)	44.58	44.77	42.12	49.63	59.08	67.57	40.66	35.15	41.11	30.79	46.23	36.15	31.51	31.28	30.2
Total Debt/Total Assets (%)	31.75	32.35	31.92	38.42	44.29	48.31	32.79	27.1	31.38	24.06	38.17	30.21	26.28	26.1	25.08
Net Debt to Equity	74.24	71.21	62.28	67.46	121.88	177.29	47.54	39.09	55.54	23.23	59.66	32.29	19.4	28.27	35.02
Net Debt/Capital (%)	42.61	41.59	38.38	40.28	54.93	63.94	32.22	28.11	35.47	18.72	37.2	24.29	16.16	21.91	25.78
EBITDA	150	163	143	121	96	55	129	152	125	86	129	175	171	243	264
EBITDA-CapEx	116	122	103	69	54	15	95	112	103	72	114	146	137	214	222
Operating Income (Loss)	102	108	86	93	85	78	70	86	57	29	65	140	143	149	164

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	0.14	0.24	0.15	0.7	0.37	0.37	0.71	0.44	0.39	1.14	0.88	1.58	1.88	1.19	0.61
Current Ratio	1.7	1.73	1.09	2.18	1.86	1.73	3.06	2.51	2.39	2.87	2.08	3.23	3.31	2.59	2.32
Quick Ratio	1	1.06	0.62	1.44	1.13	1.08	2.1	1.17	0.99	2.09	1.25	2.23	2.48	1.78	1.32
CFO/Avg Current Liab	0.4	0.52	0.22	0.09	0.31	0.22	0.16	0.81	0.69	0.2	0.48	0.43	1.02	0.83	1.04
Common Equity/Total Assets	39.46	39.91	43.87	38.98	30.68	23.18	47.87	49.99	43.58	51.76	42.7	52.69	56.4	57.34	57.98
Long-Term Debt/Equity (%)	76.06	77.08	41.83	89.29	136.41	197.49	68.49	53.92	68.34	43.26	73	54.85	44.74	43.69	42.43
Long-Term Debt/Capital (%)	42.15	42.57	24.21	44.97	55.82	64.04	40.64	34.97	40.24	29.94	39.25	35.03	30.64	30.02	29.62
Long-Term Debt/Total Assets (%)	30.01	30.76	18.35	34.81	41.85	45.78	32.78	26.96	30.72	23.4	32.4	29.27	25.55	25.05	24.6
Total Debt/Equity (%)	80.45	81.06	72.77	98.54	144.37	208.4	68.51	54.2	69.8	44.49	85.99	56.61	46.01	45.52	43.27
Total Debt/Capital (%)	44.58	44.77	42.12	49.63	59.08	67.57	40.66	35.15	41.11	30.79	46.23	36.15	31.51	31.28	30.2
Total Debt/Total Assets (%)	31.75	32.35	31.92	38.42	44.29	48.31	32.79	27.1	31.38	24.06	38.17	30.21	26.28	26.1	25.08
CFO/Total Liabilities	10.74	14.35	8.91	3.29	8.33	5.43	4.74	26.38	18.53	5.29	8.58	10.32	19.39	15.33	17.98
CFO/CapEx	2.37	2.89	1.75	0.62	2.09	1.62	1.37	5.73	9.61	3.78	9.52	4.33	6.13	5.6	4.79
Altman's Z-Score	- -	- -	- -	2.79	2.33	2.3	3.58	3.54	3.31	3.66	3.41	4.89	5.65	6.46	7.15

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	6.55	6.19	6.02	6.12	5.77	5.65	4.69	5.99	7.43	5.26	5.83	7.79	8.35	9.02	9.15
Days Sales Outstanding	55.7	58.95	60.66	59.62	63.29	64.63	77.85	60.93	49.12	69.35	62.59	46.84	43.73	40.48	39.91
Inventory Turnover	7.66	6.44	5.45	5.2	4.78	4.48	3.77	4.52	4.84	3.47	3.73	4.7	4.3	4.29	4.48
Days Inventory Outstanding	47.63	56.65	66.96	70.22	76.28	81.54	96.73	80.69	75.4	105.07	97.97	77.71	84.97	85.04	81.43
Accounts Payable Turnover	10.78	9.56	9.15	9.32	8.74	7.72	6.38	7.27	8.76	6.51	7.18	9.52	8.77	8.91	9.75
Accounts Payable Turnover Days	33.86	38.17	39.88	39.18	41.74	47.28	57.25	50.19	41.65	56.05	50.83	38.35	41.61	40.96	37.44
Cash Conversion Cycle	69.47	77.43	87.74	90.65	97.83	98.88	117.33	91.43	82.87	118.36	109.72	86.19	87.09	84.55	83.9
Inventory to Cash Days	8.07	2.3	-6.3	-10.6	-12.99	-16.91	-18.89	-19.76	-26.28	-35.72	-35.38	-30.87	-41.25	-44.56	-41.52
Inventories	113	131	149	160	178	175	204	174	157	139	136	152	143	139	154
Raw Materials	42	36	43	46	49	49	59	68	56	49	52	68	61	62	63
Work In Process	19	33	36	22	26	24	33	21	24	25	39	33	28	30	37
Finished Goods	65	72	84	101	110	108	121	88	81	69	45	52	54	48	53
Other Inventory	29	17	- -	9	11	14	1	- -	- -	- -	5	- -	- -	- -	- -

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	- -	- -	- -	1,519	976	1,454	1,996	1,235	1,350	1,516	2,349	2,296	3,277	3,609	4,554
- Cash & Cash Equivalents	31	54	64	194	103	112	189	130	121	230	338	334	370	236	115
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	28	48	50	18	18	- -	- -
+ Total Debt	398	444	446	616	664	747	619	465	639	501	1,135	800	657	650	668
Enterprise Value	- -	- -	- -	1,940	1,537	2,089	2,425	1,570	1,895	1,836	3,196	2,779	3,582	4,023	5,108
Total Capital	892	991	1,060	1,241	1,124	1,106	1,521	1,323	1,554	1,628	2,456	2,213	2,084	2,079	2,212
Total Debt/Capital (%)	44.58	44.77	42.12	49.63	59.08	67.57	40.66	35.15	41.11	30.79	46.23	36.15	31.51	31.28	30.2
Total Debt / EV	- -	- -	- -	0.32	0.43	0.36	0.26	0.3	0.34	0.27	0.36	0.29	0.18	0.16	0.13
EV/Sales	- -	- -	- -	1.59	1.28	1.76	2.2	1.23	1.57	2.3	3.8	2.53	3.38	3.84	4.47
EV/EBITDA	- -	- -	- -	16.05	16.06	38.27	18.83	10.34	15.22	21.43	24.74	15.85	20.91	16.58	19.32
EV/EBIT	- -	- -	- -	30.61	40.87	- -	34.55	18.3	33.49	63.1	48.88	38.5	46.64	28.27	31.61
EV/Cash Flow to Firm	- -	- -	- -	30.98	- -	- -	25.56	7.22	- -	- -	20.49	21.01	16.58	20.68	22.69
EV/Free Cash Flow to Firm	- -	- -	- -	187.74	- -	- -	39.84	8.82	- -	- -	22.66	27.01	19.67	24.32	27.89
Diluted Market Cap	- -	- -	- -	1,635	1,005	1,470	2,041	1,256	1,363	1,513	2,356	2,305	3,292	3,624	4,583
Diluted Enterprise Value	- -	- -	- -	2,056	1,566	2,105	2,470	1,592	1,908	1,834	3,204	2,788	3,597	4,038	5,137
EV per Share	- -	- -	- -	80.94	70.32	97.8	113.73	75.71	92.01	89.42	154.16	133.51	171.33	191.47	242.46
TTM Sales	1,106	1,184	1,144	1,219	1,204	1,188	1,101	1,274	1,206	800	840	1,099	1,059	1,049	1,143
TTM EBITDA	150	163	143	121	96	55	129	152	125	86	129	175	171	243	264
TTM Operating Income	102	108	86	93	85	78	70	86	57	29	65	140	143	149	164
TTM Cash Flow to Firm	109	146	104	63	- -	- -	95	218	- -	- -	156	132	216	194	225
TTM Free Cash Flow to Firm	75	105	65	10	- -	- -	61	178	- -	- -	141	103	182	165	183

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	- -	- -	- -	-81.33	22.29	59.75	161.96	6.72	7.33	40.68	18.55	23.52	18.93	27.09	28.79
EV/EBIT	- -	- -	- -	30.61	40.87	- -	34.55	18.3	33.49	63.1	48.88	38.5	46.64	28.27	31.61
Enterprise Value	- -	- -	- -	1,940	1,537	2,089	2,425	1,570	1,895	1,836	3,196	2,779	3,582	4,023	5,108
Low Price	- -	- -	- -	57.02	38.25	37.66	62.04	56.76	54.88	29.61	69.36	75.73	91	132.28	131.43
EV/Sales	- -	- -	- -	1.59	1.28	1.76	2.2	1.23	1.57	2.3	3.8	2.53	3.38	3.84	4.47
EV/EBITDA	- -	- -	- -	16.05	16.06	38.27	18.83	10.34	15.22	21.43	24.74	15.85	20.91	16.58	19.32
Price/Earnings	- -	- -	- -	66.53	- -	- -	3.69	63.49	35.42	8.52	13.12	11.18	148.28	49.48	112.1
Price/Earnings Average	- -	- -	- -	72.01	- -	- -	2.88	79.27	35.37	6.34	10.43	10.07	111.85	45.09	101.59
Price/Earnings High	- -	- -	- -	80.92	- -	- -	3.72	100.33	42.09	8.77	13.12	12.7	150.25	56.32	123.07
Price/Earnings Low	- -	- -	- -	59.88	- -	- -	2.45	60.53	29.66	3.42	8.03	7.68	86.08	38.11	68.15
Price/Book Value	- -	- -	- -	2.43	2.12	4.06	2.21	1.44	1.52	1.41	1.85	1.65	2.32	2.53	2.95
Price/Book Value Average	- -	- -	- -	2.63	2.63	3.13	1.72	1.8	1.52	1.05	1.47	1.48	1.75	2.3	2.67
Price/Book Value High	- -	- -	- -	2.96	3.32	4.1	2.23	2.28	1.81	1.45	1.85	1.87	2.36	2.88	3.24
Price/Book Value Low	- -	- -	- -	2.19	1.82	2.24	1.47	1.37	1.27	0.56	1.13	1.13	1.35	1.95	1.79
Price/Tangible Book Value	- -	- -	- -	8.01	13.28	-73.05	9.09	5.18	-20.67	-15.64	-4.11	-8.55	-24.79	-13.99	-13.22
Price/Tangible Book Value Average	- -	- -	- -	8.67	16.45	-56.32	7.08	6.47	-20.65	-11.65	-3.27	-7.7	-18.7	-12.75	-11.98
Price/Tangible Book Value High	- -	- -	- -	9.74	20.78	-73.93	9.15	8.19	-24.56	-16.1	-4.11	-9.71	-25.12	-15.93	-14.52
Price/Tangible Book Value Low	- -	- -	- -	7.21	11.37	-40.43	6.02	4.94	-17.31	-6.28	-2.51	-5.87	-14.39	-10.78	-8.04
Price/Sales	- -	- -	- -	1.2	0.83	1.24	1.81	0.98	1.13	1.89	2.78	2.09	3.11	3.44	3.97
Price/Sales Average	- -	- -	- -	1.3	1.03	0.95	1.41	1.22	1.12	1.41	2.21	1.88	2.34	3.13	3.6
Price/Sales High	- -	- -	- -	1.46	1.31	1.25	1.82	1.54	1.34	1.95	2.78	2.37	3.15	3.92	4.36
Price/Sales Low	- -	- -	- -	1.08	0.71	0.68	1.2	0.93	0.94	0.76	1.7	1.43	1.8	2.65	2.41
Price/Cash Flow	- -	- -	- -	45.45	11.62	22.79	42.79	5.5	6.53	29.91	16.45	18.01	15.84	22.14	22.56
Price/Cash Flow Average	- -	- -	- -	49.2	14.4	17.57	33.33	6.86	6.53	22.27	13.08	16.21	11.95	20.18	20.45
Price/Cash Flow High	- -	- -	- -	55.29	18.18	23.06	43.11	8.69	7.76	30.78	16.45	20.45	16.05	25.21	24.77
Price/Cash Flow Low	- -	- -	- -	40.91	9.95	12.61	28.36	5.24	5.47	12	10.07	12.36	9.2	17.05	13.72
Price/Free Cash Flow Average	- -	- -	- -	-88.03	27.61	46.06	126.16	8.39	7.32	30.29	14.75	21.18	14.28	24.68	26.09
Price/Free Cash Flow High	- -	- -	- -	-98.93	34.87	60.47	163.17	10.62	8.71	41.87	18.55	26.71	19.18	30.83	31.61
Price/Free Cash Flow Low	- -	- -	- -	-73.2	19.08	33.07	107.33	6.41	6.14	16.32	11.36	16.15	10.99	20.86	17.5
EV/Sales Average	- -	- -	- -	1.69	1.47	1.48	1.8	1.47	1.57	1.81	3.23	2.32	2.62	3.53	4.09
EV/Sales High	- -	- -	- -	1.86	1.73	1.77	2.22	1.79	1.78	2.35	3.8	2.81	3.42	4.31	4.86
EV/Sales Low	- -	- -	- -	1.47	1.16	1.21	1.59	1.19	1.39	1.16	2.72	1.87	2.08	3.04	2.91
EV/EBITDA Average	- -	- -	- -	17.09	18.49	32.17	15.41	12.36	15.21	16.91	21.02	14.55	16.21	15.26	17.7
EV/EBITDA High	- -	- -	- -	18.77	21.82	38.59	18.95	15.05	17.26	21.94	24.74	17.63	21.17	18.64	21
EV/EBITDA Low	- -	- -	- -	14.79	14.59	26.38	13.6	9.96	13.46	10.83	17.69	11.75	12.89	13.16	12.56
EV/EBIT Average	- -	- -	- -	32.58	47.07	- -	28.27	21.88	33.46	49.79	41.52	35.33	36.16	26.02	28.96
EV/EBIT High	- -	- -	- -	35.79	55.52	- -	34.76	26.65	37.98	64.63	48.88	42.81	47.21	31.78	34.37
EV/EBIT Low	- -	- -	- -	28.21	37.13	- -	24.96	17.63	29.61	31.9	34.95	28.53	28.74	22.44	20.56
Last Price	- -	- -	- -	63.36	44.67	68.05	93.61	59.54	65.53	73.82	113.29	110.29	156.75	171.77	216.19
High Price	- -	- -	- -	77.07	69.9	68.87	94.31	94.09	77.87	75.98	113.29	125.25	158.84	195.52	237.35
Enterprise Value Average	- -	- -	- -	2,066	1,770	1,756	1,984	1,877	1,894	1,449	2,715	2,551	2,777	3,702	4,681
Enterprise Value High	- -	- -	- -	2,269	2,088	2,107	2,440	2,287	2,149	1,881	3,196	3,091	3,626	4,522	5,553
Enterprise Value Low	- -	- -	- -	1,789	1,396	1,440	1,752	1,513	1,676	928	2,286	2,060	2,208	3,193	3,322

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	21	21	21	24	22	21	21	21	21	21	21	21	21	21	21
Diluted Weighted Avg Shares	21	22	23	26	22	22	22	21	21	20	21	21	21	21	21
Basic Weighted Avg Shares	20	21	21	23	22	22	21	21	21	20	21	21	21	21	21
Revenue per Share	53.93	57.21	54.75	52.78	53.53	54.99	51.71	60.96	58.25	39.02	40.8	52.85	50.44	49.94	54.44
EBITDA per Share	7.32	7.87	6.84	5.23	4.25	2.53	6.05	7.27	6.01	4.18	6.27	8.43	8.16	11.55	12.59
Operating Income per Share	4.96	5.19	4.13	4.04	3.76	3.59	3.3	4.11	2.73	1.42	3.17	6.75	6.79	7.07	7.81
Basic EPS, GAAP	2.16	1.98	1.31	0.95	-0.93	-1.86	25.34	0.94	1.85	8.66	8.64	9.86	1.06	3.47	1.93
Basic EPS from Cont Ops	2.16	1.98	1.31	0.95	-0.93	-1.86	24.31	-0.22	0.38	-1.02	2.78	0.19	0.33	3.47	1.93
Diluted EPS, GAAP	2.06	1.9	1.17	0.85	-0.93	-1.86	24.76	0.93	1.84	8.66	8.55	9.81	1.06	3.45	1.91
Diluted EPS from Cont Ops	2.06	1.9	1.17	0.85	-0.93	-1.86	23.76	-0.22	0.38	-1.02	2.75	0.19	0.33	3.45	1.91
Dividend per Share	- -	- -	- -	- -	0.8	0.84	0.89	0.97	1.01	1.06	1.09	1.13	1.16	1.2	1.25
Cash Flow per Share	3.97	5.71	3.34	1.39	3.84	2.99	2.19	10.83	10.03	2.47	6.89	6.13	9.9	7.76	9.58
Free Cash Flow per Basic Share	2.3	3.73	1.44	-0.87	2	1.14	0.59	8.94	8.99	1.81	6.17	4.71	8.28	6.37	7.58
Cash & Equivalents per Share	1.49	2.6	3.07	8.1	4.73	5.22	8.88	6.25	5.88	11.18	16.31	16.06	17.69	11.25	5.44
Book Value per Share	24.02	26.43	29.28	26.06	21.04	16.78	42.33	41.36	43.06	52.52	61.26	67.02	67.42	68	73.29
Tangible Book Value per Share	4.72	5.03	9.22	7.91	3.36	-0.93	10.3	11.49	-3.17	-4.72	-27.58	-12.9	-6.32	-12.28	-16.35