ESCO Technologies Inc. Financial Ratios — ET7 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	09/30/2011	09/30/2012	09/30/2013	09/30/2014	09/30/2015	09/30/2016	09/30/2017	09/30/2018	09/30/2019	09/30/2020	09/30/2021	09/30/2022	09/30/2023	09/30/2024	09/30/2025

Return on Common Equity (%)	9.08	7.61	-4.15	0.07	7.3	7.65	8.35	12.87	10.22	11.14	6.42	7.96	8.49	8.6	21.54
Return on Assets (%)	5.29	4.58	-2.41	0.04	4.97	4.98	4.8	7.3	5.93	7.01	4.31	5.09	5.55	5.79	14.08
Return on Capital (%)	7.55	6.59	-3.15	0.21	6.86	6.88	6.79	- -	8.37	9.64	5.83	7.09	7.96	8.55	19.75
Return on Invested Capital (%)	4.67	4.91	4.84	6.45	6.88	7.67	6.75	- -	8.1	2.95	5.78	7.08	7.52	8.68	8.16
Gross Margin (%)	39.26	38.45	39.63	39.01	37.68	38.61	36.29	38.61	39.67	37.26	37.79	38.72	41.26	42.28	42.09
EBITDA Margin (%)	13.79	14.33	14.9	15.42	15.26	17.69	16.96	18.62	19.67	12.54	17.34	18.58	19.68	21.73	22.65
Operating Margin (%)	10.8	10.49	11.88	12.34	11.8	13.57	12.26	13.69	14.71	12.44	11.47	12.94	14.1	16.05	15.81
Incremental Operating Margin (%)	15.93	5.48	70.39	17.81	- -	41.28	5.71	- -	31.16	- -	58.72	20.38	- -	42.42	14.5
Pretax Margin (%)	11.98	10.9	10.12	11.71	11.45	11.97	11.69	11.86	13.48	4.98	11.28	12.41	12.9	14.25	13.95
Profit Margin (%)	11.65	9.79	-5.22	0.08	7.91	8.03	7.83	13.48	11.16	13.61	8.88	9.6	10.81	11.08	27.32
Net Income to Common Margin (%)	11.65	9.79	-5.22	0.08	7.91	8.03	7.83	13.48	11.16	13.61	8.88	9.6	10.81	11.08	27.32
Effective Tax Rate (%)	31.33	33.36	36.97	31.5	32.16	32.94	33	- -	20.83	37.11	21.29	22.66	22.37	21.63	23.91
Dvd Payout Ratio (%)	23.01	24.6	27.03	19.88	20.05	17.98	15.38	9.6	10.71	36.35	13.13	10.04	9.63	8.03	7.1
Sustainable Growth Rate (%)	6.99	5.74	-3.03	0.06	5.84	6.28	7.06	11.64	9.13	7.09	5.58	7.16	7.68	7.91	20.01

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	09/30/2011	09/30/2012	09/30/2013	09/30/2014	09/30/2015	09/30/2016	09/30/2017	09/30/2018	09/30/2019	09/30/2020	09/30/2021	09/30/2022	09/30/2023	09/30/2024	09/30/2025

Total Debt	125	115	172	40	50	110	275	220	285	79	182	178	139	157	230
ST Debt	50	50	50	20	20	20	20	20	20	22	20	20	20	20	20
LT Debt	75	65	122	20	30	90	255	200	265	57	162	158	119	137	210
Total Debt/EBITDA	2.01	1.68	2.36	0.49	0.61	1.09	2.36	1.73	2	0.86	1.47	1.12	0.82	0.79	0.93
Net Debt/EBITDA	1.46	1.24	1.77	0.06	0.13	0.56	1.97	1.49	1.56	0.11	0.79	0.35	0.36	0.28	0.34
Total Debt/EBIT	2.57	2.12	2.95	0.61	0.79	1.42	3.27	2.35	2.67	1.57	2.22	1.6	1.15	1.06	1.33
Net Debt/EBIT	1.87	1.57	2.22	0.07	0.17	0.72	2.73	2.02	2.09	0.2	1.19	0.5	0.5	0.38	0.49
EBITDA to Interest Expense	24.94	27.79	27.12	52.27	104.47	77.29	25.4	14.47	17.65	13.61	55.02	32.84	19.2	13.1	14.18
EBITDA-CapEx/Interest Expense	19.26	20.33	24	46.76	95.68	70.67	23.43	13.38	16.61	12.27	55.02	32.84	19.2	13.1	14.18
EBIT to Interest Expense	19.53	20.34	21.62	41.82	80.8	59.27	18.36	10.64	13.2	13.5	36.38	22.88	13.76	9.68	9.89
Interest Expense	2	2	3	2	1	1	5	9	8	7	2	5	9	15	18
Common Equity/Total Assets	59.37	61.07	55.09	68.59	67.6	62.87	53.31	60.03	56.33	69.99	64.65	63.35	67.2	67.3	63.93
Long-Term Debt/Equity (%)	12.49	10.3	20.28	3.45	5.14	14.63	37.95	26.34	32.07	5.92	15.89	15.06	10.48	11.06	13.65
Long-Term Debt/Capital (%)	10.33	8.71	15.77	3.22	4.73	12.41	26.93	20.42	23.85	5.47	13.48	12.88	9.34	9.81	11.88
Long-Term Debt/Total Assets (%)	7.41	6.29	11.17	2.36	3.47	9.2	20.23	15.81	18.07	4.14	10.27	9.54	7.04	7.44	8.73
Total Debt/Equity (%)	20.81	18.22	28.59	6.89	8.56	17.88	40.93	28.97	34.49	8.25	17.85	16.97	12.25	12.67	14.95
Total Debt/Capital (%)	17.22	15.41	22.23	6.45	7.88	15.17	29.04	22.46	25.65	7.62	15.15	14.51	10.91	11.25	13.01
Total Debt/Total Assets (%)	12.35	11.12	15.75	4.73	5.79	11.24	21.82	17.39	19.43	5.78	11.54	10.75	8.23	8.53	9.56
Net Debt to Equity	15.12	13.43	21.46	0.84	1.81	9.13	34.15	24.96	27.01	1.02	9.59	5.27	5.32	4.53	5.49
Net Debt/Capital (%)	13.14	11.84	17.67	0.83	1.78	8.37	25.46	19.97	21.27	1	8.53	4.9	4.9	4.22	5.07
EBITDA	62	69	73	82	82	101	116	127	143	92	124	159	168	200	248
EBITDA-CapEx	48	50	65	73	75	92	107	118	134	83	124	159	168	200	248
Operating Income (Loss)	49	50	58	66	63	78	84	94	107	91	82	111	121	148	173

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	09/30/2011	09/30/2012	09/30/2013	09/30/2014	09/30/2015	09/30/2016	09/30/2017	09/30/2018	09/30/2019	09/30/2020	09/30/2021	09/30/2022	09/30/2023	09/30/2024	09/30/2025

Cash Ratio	0.17	0.15	0.19	0.24	0.28	0.34	0.23	0.15	0.25	0.21	0.2	0.31	0.13	0.19	0.2
Current Ratio	1.6	1.68	1.71	2.01	2.08	2.05	2.01	1.97	1.97	1.74	1.7	1.8	1.85	1.91	1.35
Quick Ratio	0.93	0.63	0.68	1.14	1.19	1.29	1.3	1.23	1.31	1.14	1.08	1.22	1.2	1.01	0.88
CFO/Avg Current Liab	0.38	0.26	0.22	0.23	0.45	0.49	0.38	0.47	0.47	0.32	0.46	0.46	0.24	0.38	0.56
Common Equity/Total Assets	59.37	61.07	55.09	68.59	67.6	62.87	53.31	60.03	56.33	69.99	64.65	63.35	67.2	67.3	63.93
Long-Term Debt/Equity (%)	12.49	10.3	20.28	3.45	5.14	14.63	37.95	26.34	32.07	5.92	15.89	15.06	10.48	11.06	13.65
Long-Term Debt/Capital (%)	10.33	8.71	15.77	3.22	4.73	12.41	26.93	20.42	23.85	5.47	13.48	12.88	9.34	9.81	11.88
Long-Term Debt/Total Assets (%)	7.41	6.29	11.17	2.36	3.47	9.2	20.23	15.81	18.07	4.14	10.27	9.54	7.04	7.44	8.73
Total Debt/Equity (%)	20.81	18.22	28.59	6.89	8.56	17.88	40.93	28.97	34.49	8.25	17.85	16.97	12.25	12.67	14.95
Total Debt/Capital (%)	17.22	15.41	22.23	6.45	7.88	15.17	29.04	22.46	25.65	7.62	15.15	14.51	10.91	11.25	13.01
Total Debt/Total Assets (%)	12.35	11.12	15.75	4.73	5.79	11.24	21.82	17.39	19.43	5.78	11.54	10.75	8.23	8.53	9.56
CFO/Total Liabilities	18.15	13.21	9.61	16.35	23.48	20.33	11.44	18.44	16.41	20.01	22.08	22.31	13.93	21.21	27.82
CFO/CapEx	5.27	2.89	5.61	5.03	9.53	8.52	7.48	9.74	12.56	9.12	- -	- -	- -	- -	- -
Altman's Z-Score	4.01	3.71	3.18	5.6	5.67	5.61	4.93	5.56	4.96	6.39	5.42	5.23	6.19	6.35	7.25

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	09/30/2011	09/30/2012	09/30/2013	09/30/2014	09/30/2015	09/30/2016	09/30/2017	09/30/2018	09/30/2019	09/30/2020	09/30/2021	09/30/2022	09/30/2023	09/30/2024	09/30/2025

Accounts Receivable Turnover	3.16	4.21	5.59	5.38	5.16	5.1	4.86	4.22	4.5	4.82	4.93	5.51	4.71	4.37	4.61
Days Sales Outstanding	115.45	86.73	65.31	67.84	70.67	71.57	75.07	86.58	81.05	75.65	74.08	66.19	77.45	83.53	79.25
Inventory Turnover	3.04	3.29	3.43	3.51	3.45	3.42	3.8	3.23	3.36	3.52	3.15	3.39	2.9	2.8	3.07
Days Inventory Outstanding	119.97	110.9	106.28	103.95	105.78	106.82	96.09	113.02	108.49	103.63	115.82	107.51	125.79	130.55	118.91
Accounts Payable Turnover	5.09	6.27	8.24	8.32	8.71	8.92	9.41	7.31	6.74	8.2	8.52	7.99	6.33	6.16	7.08
Accounts Payable Turnover Days	71.74	58.25	44.29	43.88	41.93	40.91	38.78	49.93	54.14	44.52	42.82	45.7	57.68	59.24	51.55
Cash Conversion Cycle	163.68	139.37	127.3	127.91	134.52	137.47	132.39	149.67	135.4	134.76	147.09	127.99	145.56	154.84	146.61
Inventory to Cash Days	-4.52	-24.17	-40.96	-36.12	-35.11	-35.25	-21.03	-26.45	-27.44	-27.98	-41.74	-41.33	-48.33	-47.03	-39.66
Inventories	97	82	90	94	100	106	125	135	125	135	147	162	184	195	218
Raw Materials	44	35	38	44	47	47	53	61	75	77	80	91	107	108	118
Work In Process	23	27	31	32	33	38	44	48	26	30	34	38	42	41	47
Finished Goods	30	20	21	19	19	21	28	27	24	28	33	32	35	47	53
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	09/30/2011	09/30/2012	09/30/2013	09/30/2014	09/30/2015	09/30/2016	09/30/2017	09/30/2018	09/30/2019	09/30/2020	09/30/2021	09/30/2022	09/30/2023	09/30/2024	09/30/2025

Market Capitalization	578	830	716	756	767	985	1,282	1,432	1,716	1,773	1,702	1,598	2,245	2,708	4,534
- Cash & Cash Equivalents	34	30	43	35	39	54	46	30	62	53	56	98	42	66	101
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	125	115	172	40	50	110	275	220	285	79	182	178	139	157	230
Enterprise Value	668	915	845	761	777	1,041	1,512	1,622	1,939	1,800	1,828	1,678	2,341	2,799	4,663
Total Capital	726	746	774	620	634	725	947	979	1,111	1,038	1,202	1,226	1,270	1,394	1,771
Total Debt/Capital (%)	17.22	15.41	22.23	6.45	7.88	15.17	29.04	22.46	25.65	7.62	15.15	14.51	10.91	11.25	13.01
Total Debt / EV	0.19	0.13	0.2	0.05	0.06	0.11	0.18	0.14	0.15	0.04	0.1	0.11	0.06	0.06	0.05
EV/Sales	1.48	1.91	1.72	1.43	1.45	1.82	2.2	2.37	2.67	2.46	2.55	1.96	2.74	3.05	4.26
EV/EBITDA	10.75	13.33	11.57	9.29	9.48	10.3	13	12.74	13.58	19.65	14.73	10.53	13.9	14.01	18.79
EV/EBIT	13.73	16.91	14.51	11.61	12.26	13.43	17.98	17.33	18.15	35.81	22.28	15.12	19.4	18.97	26.93
EV/Cash Flow to Firm	8.76	16.69	17.3	17.1	11.73	13.93	21.47	- -	17.38	20.8	14.63	12.07	27.97	20.06	18.27
EV/Free Cash Flow to Firm	10.75	25.15	20.9	21.21	13.09	15.75	24.62	- -	18.79	23.23	14.63	12.07	27.97	20.06	18.27
Diluted Market Cap	583	844	726	769	780	994	1,290	1,441	1,723	1,780	1,713	1,611	2,253	2,720	4,548
Diluted Enterprise Value	674	929	855	774	791	1,051	1,520	1,630	1,946	1,806	1,838	1,691	2,349	2,811	4,677
EV per Share	30.03	41.18	38.25	34.76	36.04	48.44	70.03	74.92	89.31	82.73	83.94	77.69	108.67	130.07	216.07
TTM Sales	451	479	490	531	537	571	686	684	726	730	715	858	856	919	1,095
TTM EBITDA	62	69	73	82	82	101	116	127	143	92	124	159	168	200	248
TTM Operating Income	49	50	58	66	63	78	84	94	107	91	82	111	121	148	173
TTM Cash Flow to Firm	76	55	49	45	66	75	70	- -	112	87	125	139	84	139	255
TTM Free Cash Flow to Firm	62	36	40	36	59	66	61	- -	103	77	125	139	84	139	255

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	09/30/2011	09/30/2012	09/30/2013	09/30/2014	09/30/2015	09/30/2016	09/30/2017	09/30/2018	09/30/2019	09/30/2020	09/30/2021	09/30/2022	09/30/2023	09/30/2024	09/30/2025

Price/Free Cash Flow	9.65	24.29	18.73	22.08	13.26	15.25	22.12	17.21	17.81	24.3	13.91	11.91	29.3	21.33	18.8
EV/EBIT	13.73	16.91	14.51	11.61	12.26	13.43	17.98	17.33	18.15	35.81	22.28	15.12	19.4	18.97	26.93
Enterprise Value	668	915	845	761	777	1,041	1,512	1,622	1,939	1,800	1,828	1,678	2,341	2,799	4,663
Low Price	25.5	22.32	29.79	31.72	32.76	31.57	42.56	51.55	58.83	64.91	75.41	60.2	72.69	93.97	119.22
EV/Sales	1.48	1.91	1.72	1.43	1.45	1.82	2.2	2.37	2.67	2.46	2.55	1.96	2.74	3.05	4.26
EV/EBITDA	10.75	13.33	11.57	9.29	9.48	10.3	13	12.74	13.58	19.65	14.73	10.53	13.9	14.01	18.79
Price/Earnings	10.98	17.78	- -	1,844.29	18.04	21.46	23.87	15.55	21.17	17.84	26.8	19.41	24.25	26.58	15.15
Price/Earnings Average	15.15	15.97	- -	1,812.52	18.42	18.15	22.12	14.15	18.9	18.58	33.02	19.78	21.83	22.59	11.75
Price/Earnings High	17	18.28	- -	1,936.56	20.11	21.88	24.98	16.22	22.5	22.64	38.68	24.47	25.09	26.88	15.73
Price/Earnings Low	10.79	10.62	- -	1,694.27	16.62	14.78	17.11	12.11	15.76	14.2	25.86	15.8	16.92	19.85	8.6
Price/Book Value	0.96	1.31	1.19	1.3	1.31	1.6	1.91	1.89	2.08	1.85	1.67	1.52	1.98	2.19	2.94
Price/Book Value Average	1.33	1.18	1.3	1.28	1.34	1.35	1.77	1.72	1.85	1.93	2.06	1.55	1.79	1.86	2.28
Price/Book Value High	1.49	1.35	1.55	1.37	1.46	1.63	2	1.97	2.21	2.35	2.41	1.92	2.05	2.21	3.06
Price/Book Value Low	0.94	0.79	1.09	1.2	1.21	1.1	1.37	1.47	1.55	1.47	1.61	1.24	1.38	1.63	1.67
Price/Tangible Book Value	82.53	4.74	5.17	6.53	7.49	16.5	-22.47	44.27	31.56	8.68	16.12	9.93	9.52	8.91	82.49
Price/Tangible Book Value Average	113.83	4.25	5.64	6.42	7.65	13.95	-20.81	40.3	28.18	9.04	19.86	10.11	8.57	7.57	63.96
Price/Tangible Book Value High	127.78	4.87	6.74	6.86	8.36	16.82	-23.51	46.18	33.54	11.01	23.26	12.51	9.85	9.01	85.64
Price/Tangible Book Value Low	81.08	2.83	4.75	6	6.91	11.36	-16.1	34.49	23.49	6.91	15.55	8.08	6.64	6.65	46.81
Price/Sales	1.28	1.74	1.46	1.42	1.43	1.72	1.87	2.1	2.36	2.43	2.38	1.86	2.62	2.95	4.14
Price/Sales Average	1.76	1.56	1.59	1.4	1.46	1.46	1.73	1.91	2.11	2.53	2.93	1.9	2.36	2.5	3.21
Price/Sales High	1.98	1.79	1.91	1.49	1.59	1.76	1.96	2.19	2.51	3.08	3.43	2.35	2.71	2.98	4.3
Price/Sales Low	1.26	1.04	1.34	1.31	1.32	1.19	1.34	1.63	1.76	1.93	2.3	1.52	1.83	2.2	2.35
Price/Cash Flow	7.73	15.68	15.18	17.41	11.66	13.33	19.04	15.36	16.32	21.55	13.82	11.81	29.19	21.23	18.74
Price/Cash Flow Average	10.66	14.08	16.57	17.11	11.91	11.27	17.64	13.98	14.57	22.44	17.03	12.04	26.27	18.05	14.53
Price/Cash Flow High	11.96	16.12	19.81	18.28	13	13.59	19.92	16.02	17.34	27.35	19.95	14.89	30.2	21.47	19.46
Price/Cash Flow Low	7.59	9.37	13.96	15.99	10.75	9.18	13.64	11.97	12.15	17.16	13.33	9.61	20.37	15.85	10.63
Price/Free Cash Flow Average	13.31	21.81	20.44	21.7	13.53	12.9	20.49	15.67	15.9	25.3	17.13	12.14	26.37	18.13	14.58
Price/Free Cash Flow High	14.94	24.98	24.44	23.19	14.78	15.55	23.14	17.96	18.93	30.84	20.07	15.01	30.31	21.57	19.52
Price/Free Cash Flow Low	9.48	14.51	17.22	20.29	12.22	10.51	15.85	13.41	13.26	19.35	13.42	9.69	20.44	15.93	10.67
EV/Sales Average	1.97	1.73	1.86	1.41	1.48	1.56	2.07	2.18	2.42	2.56	3.11	1.99	2.47	2.6	3.33
EV/Sales High	2.18	1.96	2.17	1.5	1.61	1.85	2.29	2.46	2.82	3.12	3.61	2.44	2.83	3.08	4.42
EV/Sales Low	1.46	1.21	1.61	1.32	1.33	1.29	1.67	1.91	2.07	1.97	2.47	1.61	1.94	2.3	2.47
EV/EBITDA Average	14.28	12.1	12.46	9.13	9.68	8.79	12.19	11.73	12.29	20.45	17.91	10.72	12.57	11.98	14.69
EV/EBITDA High	15.84	13.68	14.56	9.75	10.55	10.49	13.51	13.23	14.33	24.86	20.81	13.15	14.36	14.17	19.49
EV/EBITDA Low	10.59	8.46	10.78	8.54	8.75	7.27	9.87	10.26	10.51	15.71	14.25	8.66	9.87	10.58	10.89
EV/EBIT Average	18.23	15.34	15.63	11.41	12.51	11.47	16.86	15.95	16.43	37.27	27.09	15.39	17.54	16.21	21.05
EV/EBIT High	20.23	17.34	18.26	12.19	13.65	13.67	18.69	17.99	19.16	45.31	31.48	18.87	20.04	19.18	27.94
EV/EBIT Low	13.52	10.73	13.52	10.67	11.31	9.47	13.66	13.95	14.04	28.63	21.55	12.44	13.78	14.32	15.61
Last Price	25.95	37.37	32.41	34.53	35.55	45.83	59.4	66.16	79.03	81.51	78.16	73.98	104.18	125.85	210.09
High Price	40.18	38.42	42.28	36.26	39.64	46.72	62.15	69.02	84	103.46	112.8	93.26	107.79	127.29	218.13
Enterprise Value Average	887	830	910	748	794	889	1,417	1,493	1,755	1,873	2,223	1,708	2,117	2,393	3,645
Enterprise Value High	985	938	1,063	799	866	1,060	1,571	1,684	2,047	2,277	2,582	2,095	2,419	2,830	4,837
Enterprise Value Low	658	581	787	700	717	735	1,148	1,306	1,500	1,439	1,768	1,380	1,663	2,113	2,702

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	09/30/2011	09/30/2012	09/30/2013	09/30/2014	09/30/2015	09/30/2016	09/30/2017	09/30/2018	09/30/2019	09/30/2020	09/30/2021	09/30/2022	09/30/2023	09/30/2024	09/30/2025

Shares Outstanding	22	22	22	22	22	21	22	22	22	22	22	22	22	22	22
Diluted Weighted Avg Shares	22	23	22	22	22	22	22	22	22	22	22	22	22	22	22
Basic Weighted Avg Shares	22	22	22	22	22	21	22	22	22	22	22	22	22	22	22
Revenue per Share	20.29	21.46	22.18	24.26	24.91	26.6	31.77	31.58	33.45	33.58	32.86	39.7	39.72	42.72	50.76
EBITDA per Share	2.8	3.08	3.31	3.74	3.8	4.71	5.39	5.88	6.58	4.21	5.7	7.38	7.82	9.28	11.5
Operating Income per Share	2.19	2.25	2.64	2.99	2.94	3.61	3.89	4.32	4.92	4.18	3.77	5.14	5.6	6.86	8.02
Basic EPS, GAAP	2.36	2.1	-1.16	0.02	1.97	2.14	2.49	4.26	3.73	4.57	2.92	3.81	4.3	4.73	13.87
Basic EPS from Cont Ops	1.67	1.56	1.42	1.95	1.93	2.14	2.49	3.98	3.57	1.05	2.92	3.81	3.98	4.77	5.39
Diluted EPS, GAAP	2.34	2.08	-1.14	0.02	1.94	2.11	2.47	4.23	3.72	4.55	2.9	3.78	4.28	4.71	13.82
Diluted EPS from Cont Ops	1.65	1.54	1.4	1.91	1.9	2.11	2.47	3.96	3.55	1.05	2.9	3.78	3.96	4.75	5.37
Dividend per Share	0.38	0.38	0.38	0.39	0.39	0.38	0.38	0.38	0.38	0.38	0.38	0.38	0.38	0.38	0.38
Cash Flow per Share	3.36	2.38	2.13	1.98	3.05	3.44	3.12	4.31	4.84	3.78	5.66	6.26	3.57	5.93	11.21
Free Cash Flow per Basic Share	2.72	1.56	1.75	1.59	2.73	3.03	2.7	3.87	4.46	3.37	5.66	6.26	3.57	5.93	11.21
Cash & Equivalents per Share	1.53	1.36	1.94	1.6	1.83	2.5	2.11	1.41	2.85	2.42	2.58	4.52	1.94	3.07	4.7
Book Value per Share	26.99	28.41	27.24	26.5	27.08	28.63	31.13	35.08	38.06	44.08	46.83	48.52	52.5	57.51	71.4
Tangible Book Value per Share	0.31	7.89	6.27	5.29	4.74	2.78	-2.64	1.49	2.5	9.39	4.85	7.45	10.95	14.12	2.55