Jack Henry & Associates, Inc. Financial Ratios — JHY Stock

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 (%)	16.32	16.77	18.83	21.57	25.04	22.64	31	19.76	19.92	21.71	26.87	24.52	22.13	22.94	24.04
Return on Assets (%)	9.73	10.18	11.14	12.01	13.63	12.33	18.52	12.89	12.86	13.07	15.15	14.02	13.4	15.27	16.25
Return on Capital (%)	14.51	16.03	18.67	21.01	24.49	22.15	- -	19.81	19.95	21.04	25.02	22.38	20.35	22.5	24.01
Return on Invested Capital (%)	14.16	15.63	18.17	20.57	24.32	22.14	- -	19.76	19.89	21.08	25.14	22.07	19.4	21.4	23.11
Gross Margin (%)	41.16	41.66	42.09	42.66	42.89	41.95	41.99	40.55	40.58	39.52	41.91	41.33	41.35	42.71	43.65
EBITDA Margin (%)	32.05	31.7	33.76	34.78	36.27	34.68	34.64	32.71	32.55	32.67	33.57	32.32	31.11	32.56	33.34
Operating Margin (%)	22.76	22.64	24.57	24.76	25.26	24.38	24.18	22.37	22.43	22.68	24.43	23.14	22.09	23.94	24.96
Incremental Operating Margin (%)	30.09	21.33	57.18	27.34	31.67	- -	20.8	- -	23.09	29.58	41.1	4.5	6.31	49.66	39.23
Pretax Margin (%)	22.31	22.13	24.51	25.19	26.61	24.56	24.22	22.36	22.45	22.62	24.31	22.84	22.48	24.67	25.66
Profit Margin (%)	14.94	15.13	15.92	16.81	18.37	16.54	24.82	17.51	17.48	17.71	18.68	17.65	17.23	19.19	19.76
Net Income to Common Margin (%)	14.94	15.13	15.92	16.81	18.37	16.54	24.82	17.51	17.48	17.71	18.68	17.65	17.23	19.19	19.76
Effective Tax Rate (%)	33.03	31.6	35.07	33.25	30.97	32.67	- -	21.7	22.15	21.69	23.15	22.74	23.33	22.23	22.98
Dvd Payout Ratio (%)	25.08	28.76	38.16	36.18	33.8	39.95	28.77	43.67	42.95	42.96	38.32	40.16	40.83	36.13	33.89
Sustainable Growth Rate (%)	12.23	11.95	11.64	13.76	16.58	13.59	22.08	11.13	11.36	12.39	16.58	14.68	13.09	14.65	15.89

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	132	15	9	53	- -	50	- -	- -	- -	100	115	275	150	- -	40
ST Debt	26	8	5	3	- -	- -	- -	- -	- -	- -	- -	- -	90	- -	- -
LT Debt	106	7	4	50	- -	50	- -	- -	- -	100	115	275	60	- -	40
Total Debt/EBITDA	0.4	0.04	0.02	0.12	- -	0.1	- -	- -	- -	0.17	0.18	0.41	0.22	- -	0.05
Net Debt/EBITDA	-0.08	-0.32	-0.17	-0.22	-0.14	-0.13	-0.06	-0.18	-0.39	0.09	0.1	0.39	0.16	-0.13	0.03
Total Debt/EBIT	0.57	0.06	0.03	0.17	- -	0.15	- -	- -	- -	0.25	0.24	0.57	0.31	- -	0.06
Net Debt/EBIT	-0.11	-0.45	-0.23	-0.31	-0.19	-0.19	-0.09	-0.27	-0.56	0.12	0.14	0.55	0.23	-0.18	0.04
EBITDA to Interest Expense	56.8	55.4	358.43	274.07	343.57	483.44	265.36	548.51	802.95	502.16	273.59	44.54	42.07	74.1	157.47
EBITDA-CapEx/Interest Expense	50.08	47.27	287.41	217.04	267.88	376.77	208.18	421.96	622.76	384.28	207.85	33.41	31.43	57.07	122.5
EBIT to Interest Expense	40.33	39.57	260.9	195.1	239.28	339.81	185.21	375.04	553.24	348.53	199.09	31.89	29.87	54.49	117.88
Interest Expense	6	6	1	2	1	1	2	1	1	1	2	15	16	10	5
Common Equity/Total Assets	60.7	60.74	57.56	53.98	54.87	54.06	65.07	65.41	63.81	56.47	56.26	57.99	63	70	65.23
Long-Term Debt/Equity (%)	10.8	0.73	0.39	5.05	- -	4.84	- -	- -	0.01	7.59	8.32	17.1	3.26	- -	1.95
Long-Term Debt/Capital (%)	9.52	0.71	0.38	4.8	- -	4.62	- -	- -	0.01	7.05	7.68	14.6	3.01	- -	1.91
Long-Term Debt/Total Assets (%)	6.56	0.44	0.22	2.73	- -	2.62	- -	- -	0.01	4.28	4.68	9.91	2.05	- -	1.27
Total Debt/Equity (%)	13.39	1.51	0.94	5.31	0.02	4.84	- -	- -	0.02	7.59	8.33	17.1	8.14	- -	1.95
Total Debt/Capital (%)	11.81	1.48	0.94	5.05	0.02	4.62	- -	- -	0.02	7.06	7.69	14.6	7.53	- -	1.91
Total Debt/Total Assets (%)	8.13	0.91	0.54	2.87	0.01	2.62	- -	- -	0.01	4.29	4.69	9.91	5.13	- -	1.27
Net Debt to Equity	-2.63	-11.19	-6.86	-9.83	-7.06	-6.28	-2.38	-6.55	-13.75	3.72	4.8	16.34	6.06	-4.78	1.36
Net Debt/Capital (%)	-2.7	-12.58	-7.32	-10.88	-7.59	-6.7	-2.43	-7.01	-15.94	3.59	4.58	14.04	5.72	-5.03	1.34
EBITDA	326	351	396	437	491	482	509	508	552	574	652	671	689	773	848
EBITDA-CapEx	288	300	318	346	383	375	400	391	428	440	496	504	515	596	660
Operating Income (Loss)	232	251	288	311	342	338	356	347	381	399	475	481	489	569	635

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	0.39	0.29	0.16	0.33	0.16	0.24	0.07	0.2	0.43	0.1	0.09	0.02	0.06	0.19	0.02
Current Ratio	1.17	1.05	0.87	1.11	0.97	1.1	1.05	1.21	1.35	1.04	1.13	1.2	1	1.27	1.17
Quick Ratio	0.95	0.84	0.68	0.89	0.77	0.87	0.78	0.9	1.08	0.74	0.76	0.73	0.6	0.78	0.66
CFO/Avg Current Liab	0.68	0.74	0.78	0.84	0.83	0.78	0.9	0.94	1.06	0.91	0.95	0.71	0.98	1.1	1.4
Common Equity/Total Assets	60.7	60.74	57.56	53.98	54.87	54.06	65.07	65.41	63.81	56.47	56.26	57.99	63	70	65.23
Long-Term Debt/Equity (%)	10.8	0.73	0.39	5.05	- -	4.84	- -	- -	0.01	7.59	8.32	17.1	3.26	- -	1.95
Long-Term Debt/Capital (%)	9.52	0.71	0.38	4.8	- -	4.62	- -	- -	0.01	7.05	7.68	14.6	3.01	- -	1.91
Long-Term Debt/Total Assets (%)	6.56	0.44	0.22	2.73	- -	2.62	- -	- -	0.01	4.28	4.68	9.91	2.05	- -	1.27
Total Debt/Equity (%)	13.39	1.51	0.94	5.31	0.02	4.84	- -	- -	0.02	7.59	8.33	17.1	8.14	- -	1.95
Total Debt/Capital (%)	11.81	1.48	0.94	5.05	0.02	4.62	- -	- -	0.02	7.06	7.69	14.6	7.53	- -	1.91
Total Debt/Total Assets (%)	8.13	0.91	0.54	2.87	0.01	2.62	- -	- -	0.01	4.29	4.69	9.91	5.13	- -	1.27
CFO/Total Liabilities	41.57	47.09	47.9	44.22	44.72	40.75	58.03	57.04	58.1	45.45	46.99	32.74	52.49	70.25	69.66
CFO/CapEx	6.85	6	4.35	4.11	3.39	3.36	3.75	3.68	4.12	3.43	3.22	2.27	3.26	3.61	4.05
Altman's Z-Score	6.72	7.68	8.66	8.12	9.88	10.37	14.15	13.53	14.39	12.7	13.13	12.17	12.36	14.48	11.46

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	4.78	4.93	5.15	5.35	5.43	5.23	5.12	5.11	5.55	5.72	5.8	5.73	6.24	7.14	7.48
Days Sales Outstanding	76.36	74.08	70.83	68.2	67.27	69.78	71.25	71.39	65.71	63.81	62.89	63.67	58.46	51.11	48.78
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

	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	2,892	4,049	4,921	5,269	6,704	8,035	10,028	10,300	13,859	12,164	13,177	12,161	12,148	13,082	9,582
- Cash & Cash Equivalents	157	128	70	148	70	115	31	94	213	51	49	12	38	102	12
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	132	15	9	53	- -	50	- -	- -	- -	100	115	275	150	- -	40
Enterprise Value	2,866	3,936	4,859	5,174	6,634	7,970	9,997	10,207	13,646	12,213	13,243	12,424	12,260	12,980	9,610
Total Capital	1,115	1,031	977	1,044	996	1,082	1,323	1,429	1,550	1,419	1,497	1,884	1,992	2,131	2,092
Total Debt/Capital (%)	11.81	1.48	0.94	5.05	0.02	4.62	- -	- -	0.02	7.06	7.69	14.6	7.53	- -	1.91
Total Debt / EV	0.05	- -	- -	0.01	- -	0.01	- -	- -	- -	0.01	0.01	0.02	0.01	- -	- -
EV/Sales	2.82	3.55	4.14	4.12	4.9	5.74	6.8	6.57	8.04	6.95	6.82	5.98	5.53	5.46	3.78
EV/EBITDA	8.79	11.21	12.27	11.84	13.5	16.55	19.62	20.1	24.7	21.26	20.3	18.5	17.79	16.78	11.33
EV/EBIT	12.37	15.7	16.86	16.28	18.34	23.32	27.96	29.39	35.85	30.63	27.9	25.85	25.05	22.82	15.13
EV/Cash Flow to Firm	10.68	12.56	14.19	13.8	18.06	22.26	- -	23.63	26.7	26.38	26.15	31.6	21.12	19.98	12.54
EV/Free Cash Flow to Firm	12.47	15.03	18.41	18.22	25.6	31.66	- -	32.44	35.25	37.22	37.87	55.12	30.17	27.51	16.63
Diluted Market Cap	2,934	4,115	5,085	5,318	6,792	8,121	10,082	10,348	13,914	12,436	13,286	12,195	12,174	13,120	9,852
Diluted Enterprise Value	2,908	4,002	5,024	5,222	6,722	8,057	10,051	10,255	13,701	12,485	13,353	12,457	12,285	13,018	9,880
EV per Share	33.31	46.18	58.81	63.99	84.3	102.94	129.54	132.57	178.08	165.04	181.71	170.43	168.24	178.21	137.15
TTM Sales	1,018	1,108	1,173	1,256	1,355	1,388	1,471	1,553	1,697	1,758	1,943	2,078	2,216	2,375	2,544
TTM EBITDA	326	351	396	437	491	482	509	508	552	574	652	671	689	773	848
TTM Operating Income	232	251	288	311	342	338	356	347	381	399	475	481	489	569	635
TTM Cash Flow to Firm	268	314	342	375	367	358	- -	432	511	463	506	393	581	650	766
TTM Free Cash Flow to Firm	230	262	264	284	259	252	- -	315	387	328	350	225	406	472	578

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	12.98	15.97	19.32	18.8	26.31	32.35	33.35	32.96	36	38	38.19	57.05	30.92	28.29	17.18
EV/EBIT	12.37	15.7	16.86	16.28	18.34	23.32	27.96	29.39	35.85	30.63	27.9	25.85	25.05	22.82	15.13
Enterprise Value	2,866	3,936	4,859	5,174	6,634	7,970	9,997	10,207	13,646	12,213	13,243	12,424	12,260	12,980	9,610
Low Price	24.64	34.18	47.26	52.69	64.41	79.09	99.51	121.32	126.6	143.18	147.64	139.47	138	159.91	120.69
EV/Sales	2.82	3.55	4.14	4.12	4.9	5.74	6.8	6.57	8.04	6.95	6.82	5.98	5.53	5.46	3.78
EV/EBITDA	8.79	11.21	12.27	11.84	13.5	16.55	19.62	20.1	24.7	21.26	20.3	18.5	17.79	16.78	11.33
Price/Earnings	19.02	24.16	26.35	24.95	26.94	35	27.47	37.88	46.72	39.05	36.31	33.17	31.82	28.71	19.06
Price/Earnings Average	18.03	20.77	24.39	23.8	24.35	30.47	24.41	39.44	39.68	38.18	34.71	34.86	30.92	27.86	22.43
Price/Earnings High	19.74	24.41	26.56	27.15	27.42	36.39	28.15	46.34	50.21	47.2	41.25	41.81	33.53	30.47	26.66
Price/Earnings Low	13.94	17.38	20.92	20.17	20.37	26.68	21.04	34.35	32.7	34.02	29.65	27.73	26.34	25.56	16.82
Price/Book Value	2.94	3.99	5.09	5.31	6.73	7.79	7.58	7.21	8.94	9.22	9.54	7.56	6.59	6.14	4.67
Price/Book Value Average	2.79	3.43	4.71	5.07	6.08	6.78	6.74	7.5	7.6	9.01	9.12	7.95	6.41	5.96	5.5
Price/Book Value High	3.05	4.03	5.13	5.78	6.85	8.09	7.77	8.82	9.61	11.14	10.84	9.53	6.95	6.52	6.53
Price/Book Value Low	2.16	2.87	4.04	4.3	5.09	5.93	5.81	6.54	6.26	8.03	7.79	6.32	5.46	5.47	4.12
Price/Tangible Book Value	17.98	20.94	53.5	56.42	82.31	76.2	43.37	33.13	34.83	78.09	69.88	79.76	33.2	20.42	18.88
Price/Tangible Book Value Average	17.05	18.01	49.51	53.83	74.4	66.34	38.54	34.48	29.59	76.35	66.8	83.82	32.27	19.81	22.22
Price/Tangible Book Value High	18.67	21.16	53.91	61.41	83.78	79.22	44.44	40.52	37.44	94.39	79.39	100.54	34.99	21.67	26.41
Price/Tangible Book Value Low	13.18	15.07	42.46	45.62	62.24	58.08	33.21	30.04	24.38	68.02	57.06	66.68	27.48	18.18	16.66
Price/Sales	2.84	3.66	4.19	4.19	4.95	5.79	6.82	6.63	8.17	6.92	6.78	5.85	5.48	5.51	3.77
Price/Sales Average	2.69	3.14	3.88	4	4.47	5.04	6.06	6.91	6.94	6.76	6.48	6.15	5.33	5.35	4.43
Price/Sales High	2.95	3.69	4.23	4.57	5.04	6.02	6.99	8.11	8.78	8.36	7.71	7.38	5.78	5.85	5.27
Price/Sales Low	2.08	2.63	3.33	3.39	3.74	4.41	5.22	6.02	5.72	6.03	5.54	4.89	4.54	4.9	3.32
Price/Cash Flow	10.93	13.1	14.4	14.1	18.3	22.49	24.33	23.89	27.15	26.32	26.11	31.87	21.39	20.39	12.58
Price/Cash Flow Average	10.36	11.26	13.33	13.45	16.54	19.58	21.62	24.87	23.06	25.73	24.96	33.49	20.78	19.79	14.8
Price/Cash Flow High	11.35	13.23	14.51	15.34	18.62	23.38	24.93	29.22	29.17	31.81	29.67	40.17	22.54	21.65	17.59
Price/Cash Flow Low	8.01	9.42	11.43	11.4	13.83	17.14	18.63	21.66	19	22.93	21.32	26.64	17.7	18.16	11.1
Price/Free Cash Flow Average	12.31	13.73	17.88	17.93	23.78	28.16	29.63	34.31	30.57	37.15	36.51	59.95	30.05	27.46	20.21
Price/Free Cash Flow High	13.48	16.14	19.47	20.46	26.78	33.63	34.17	40.32	38.68	45.93	43.39	71.91	32.58	30.03	24.03
Price/Free Cash Flow Low	9.52	11.49	15.33	15.2	19.89	24.65	25.54	29.89	25.2	33.1	31.19	47.69	25.59	25.19	15.16
EV/Sales Average	2.67	3.04	3.83	3.93	4.42	4.99	6.04	6.85	6.81	6.79	6.52	6.28	5.38	5.3	4.44
EV/Sales High	2.92	3.59	4.17	4.49	4.99	5.97	6.97	8.05	8.65	8.39	7.74	7.5	5.83	5.8	5.28
EV/Sales Low	2.06	2.53	3.28	3.32	3.69	4.36	5.2	5.96	5.59	6.05	5.57	5.02	4.59	4.86	3.33
EV/EBITDA Average	8.33	9.6	11.34	11.29	12.19	14.39	17.43	20.93	20.92	20.79	19.41	19.43	17.29	16.28	13.33
EV/EBITDA High	9.12	11.33	12.36	12.91	13.75	17.21	20.11	24.62	26.58	25.68	23.05	23.22	18.74	17.82	15.84
EV/EBITDA Low	6.42	7.98	9.71	9.53	10.18	12.58	15.01	18.2	17.18	18.53	16.6	15.53	14.75	14.93	10
EV/EBIT Average	11.73	13.44	15.58	15.51	16.56	20.28	24.84	30.6	30.37	29.95	26.68	27.13	24.35	22.15	17.8
EV/EBIT High	12.85	15.87	16.99	17.74	18.68	24.25	28.66	36.01	38.57	37	31.68	32.44	26.39	24.24	21.16
EV/EBIT Low	9.04	11.17	13.33	13.1	13.82	17.73	21.39	26.63	24.93	26.7	22.81	21.7	20.78	20.3	13.36
Last Price	33.61	47.5	59.55	65.17	85.19	103.78	129.95	133.79	180.86	164.37	180.8	166.83	166.7	179.61	136.75
High Price	34.89	48	60	70.93	86.72	107.89	133.17	163.64	194.37	198.68	205.42	210.29	175.68	190.64	191.33
Enterprise Value Average	2,716	3,369	4,493	4,931	5,990	6,930	8,880	10,629	11,558	11,942	12,663	13,043	11,918	12,595	11,305
Enterprise Value High	2,976	3,979	4,897	5,640	6,754	8,288	10,245	12,505	14,681	14,752	15,037	15,592	12,914	13,783	13,434
Enterprise Value Low	2,094	2,801	3,844	4,165	4,999	6,059	7,648	9,246	9,488	10,645	10,826	10,429	10,168	11,546	8,485

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	86	85	83	81	79	77	77	77	77	74	73	73	73	73	70
Diluted Weighted Avg Shares	87	87	85	82	80	78	78	77	77	76	73	73	73	73	72
Basic Weighted Avg Shares	86	85	83	81	79	77	77	77	77	74	73	73	73	73	70
Revenue per Share	11.83	12.99	14.2	15.54	17.21	17.93	19.06	20.17	22.15	23.76	26.66	28.5	30.4	32.61	36.31
EBITDA per Share	3.79	4.12	4.79	5.4	6.24	6.22	6.6	6.6	7.21	7.76	8.95	9.21	9.46	10.62	12.11
Operating Income per Share	2.69	2.94	3.49	3.85	4.35	4.37	4.61	4.51	4.97	5.39	6.51	6.59	6.72	7.81	9.06
Basic EPS, GAAP	1.77	1.97	2.26	2.61	3.16	2.96	4.73	3.53	3.87	4.21	4.98	5.03	5.24	6.26	7.18
Basic EPS from Cont Ops	1.77	1.97	2.26	2.61	3.16	2.96	4.73	3.53	3.87	4.21	4.98	5.03	5.24	6.26	7.18
Diluted EPS, GAAP	1.74	1.94	2.19	2.59	3.12	2.93	4.7	3.52	3.86	4.12	4.94	5.02	5.23	6.24	6.98
Diluted EPS from Cont Ops	1.74	1.94	2.19	2.59	3.12	2.93	4.7	3.52	3.86	4.12	4.94	5.02	5.23	6.24	6.98
Dividend per Share	0.44	0.57	0.86	0.95	1.07	1.18	1.36	1.54	1.66	1.81	1.91	2.02	2.14	2.26	2.43
Cash Flow per Share	3.08	3.63	4.13	4.62	4.66	4.62	5.34	5.6	6.66	6.24	6.92	5.23	7.79	8.81	10.87
Free Cash Flow per Basic Share	2.63	3.02	3.18	3.5	3.28	3.24	3.92	4.08	5.04	4.42	4.77	2.93	5.4	6.37	8.19
Cash & Equivalents per Share	1.83	1.5	0.85	1.83	0.89	1.48	0.41	1.22	2.78	0.69	0.67	0.17	0.53	1.4	0.17
Book Value per Share	11.43	11.92	11.71	12.26	12.66	13.33	17.14	18.56	20.22	17.83	18.96	22.07	25.28	29.25	29.28
Tangible Book Value per Share	1.87	2.27	1.11	1.15	1.04	1.36	3	4.04	5.19	2.1	2.59	2.09	5.02	8.8	7.24