Lindsay Corporation Financial Ratios — LMF 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	08/31/2011	08/31/2012	08/31/2013	08/31/2014	08/31/2015	08/31/2016	08/31/2017	08/31/2018	08/31/2019	08/31/2020	08/31/2021	08/31/2022	08/31/2023	08/31/2024	08/31/2025

Return on Common Equity (%)	14.57	14.76	20.41	13.5	7.84	7.5	8.89	7.41	0.8	13.63	13.37	17.89	17.05	14.15	14.61
Return on Assets (%)	10.42	10.86	15.21	9.92	4.95	3.96	4.67	4.03	0.43	7.21	7.05	9.71	9.94	8.8	9.25
Return on Capital (%)	14.16	14.55	20.34	13.53	7.05	6.08	6.95	5.92	- -	10.22	10.11	13.62	13.37	11.43	11.75
Return on Invested Capital (%)	14.12	14.63	20.27	13.33	7.19	6.18	7.06	6.04	- -	10.34	9.93	13.97	13.02	10.59	10.72
Gross Margin (%)	27.1	26.94	28.2	27.67	27.91	28.78	28	27.65	25.81	32.14	26.46	25.84	31.6	31.47	31.16
EBITDA Margin (%)	14.27	14.15	17.32	15.07	11.98	9.93	11.07	10.14	4.53	15.5	12.91	14.9	18.02	16.11	16.12
Operating Margin (%)	11.82	11.88	15.5	12.68	9.05	6.66	7.85	7.12	1.38	11.42	9.53	12.28	15.16	12.62	13.03
Incremental Operating Margin (%)	15.56	12.33	29.77	39.37	47.9	37.29	398.6	- -	31.74	157.04	- -	19.96	- -	38.17	16.62
Pretax Margin (%)	11.8	11.81	15.53	12.73	8.35	5.67	6.89	6.18	0.47	10.29	8.88	11.4	14.89	13.02	13.98
Profit Margin (%)	7.68	7.85	10.21	8.34	4.7	3.92	4.47	3.7	0.49	8.14	7.5	8.49	10.74	10.91	10.95
Net Income to Common Margin (%)	7.68	7.85	10.21	8.34	4.7	3.92	4.47	3.7	0.49	8.14	7.5	8.49	10.74	10.91	10.95
Effective Tax Rate (%)	34.88	33.53	34.24	34.51	43.73	30.8	35.1	40.1	- -	20.91	15.51	25.49	27.89	16.18	21.71
Dvd Payout Ratio (%)	11.8	11.31	8.65	22.76	48.55	60.41	53.88	64.14	615.79	35.32	33.28	22.3	20.84	23.33	21.27
Sustainable Growth Rate (%)	12.85	13.09	18.65	10.42	4.03	2.97	4.1	2.66	-4.11	8.82	8.92	13.9	13.5	10.85	11.5

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	08/31/2011	08/31/2012	08/31/2013	08/31/2014	08/31/2015	08/31/2016	08/31/2017	08/31/2018	08/31/2019	08/31/2020	08/31/2021	08/31/2022	08/31/2023	08/31/2024	08/31/2025

Total Debt	9	4	- -	- -	117	117	117	116	116	147	138	139	136	134	137
ST Debt	4	4	- -	- -	- -	- -	- -	- -	- -	5	4	3	3	4	4
LT Debt	4	- -	- -	- -	117	117	117	116	116	142	134	135	133	131	132
Total Debt/EBITDA	0.13	0.05	- -	- -	1.75	2.29	2.04	2.1	5.76	2	1.88	1.21	1.12	1.37	1.25
Net Debt/EBITDA	-1.46	-1.78	-1.27	-1.84	-0.32	0.31	-0.08	-0.8	-0.55	-0.08	-0.16	0.09	-0.37	-0.77	-1.24
Total Debt/EBIT	0.15	0.07	- -	- -	2.32	3.41	2.88	2.98	18.98	2.71	2.55	1.46	1.33	1.75	1.55
Net Debt/EBIT	-1.76	-2.12	-1.42	-2.19	-0.43	0.46	-0.11	-1.14	-1.82	-0.1	-0.21	0.11	-0.44	-0.99	-1.54
EBITDA to Interest Expense	89.66	158.49	393.62	498.13	25.55	10.79	12.05	11.85	4.22	15.47	15.42	26.9	32.07	30.24	59.48
EBITDA-CapEx/Interest Expense	78.63	138.39	356.99	403.4	19.75	8.37	10.19	9.49	-0.65	10.96	9.84	23.24	27.11	21.28	36.29
EBIT to Interest Expense	74.26	133.15	352.17	419.03	19.31	7.24	8.55	8.32	1.28	11.39	11.39	22.17	26.98	23.69	48.08
Interest Expense	1	- -	- -	- -	3	5	5	5	5	5	5	4	4	3	2
Common Equity/Total Assets	72.33	74.81	74.3	72.67	53.79	51.6	53.37	55.39	53.61	52.32	53.12	55.35	61.11	63.26	63.37
Long-Term Debt/Equity (%)	1.55	- -	- -	- -	40.61	46.5	43.24	41.94	43.19	47.42	39.54	34.36	29.16	27.14	24.8
Long-Term Debt/Capital (%)	1.51	- -	- -	- -	28.87	31.72	30.17	29.53	30.15	31.78	28.08	25.41	22.45	21.22	19.74
Long-Term Debt/Total Assets (%)	1.12	- -	- -	- -	21.84	23.99	23.08	23.23	23.15	24.81	21	19.02	17.82	17.17	15.72
Total Debt/Equity (%)	3.11	1.38	- -	- -	40.67	46.58	43.32	42.02	43.27	49.2	40.78	35.22	29.87	27.95	25.62
Total Debt/Capital (%)	3.02	1.36	- -	- -	28.91	31.78	30.22	29.59	30.2	32.97	28.97	26.05	23	21.84	20.39
Total Debt/Total Assets (%)	2.25	1.03	- -	- -	21.88	24.03	23.12	23.28	23.2	25.74	21.66	19.49	18.25	17.68	16.24
Net Debt to Equity	-36.13	-44.77	-39.91	-44.91	-7.53	6.33	-1.72	-16.06	-4.16	-1.85	-3.36	2.67	-9.96	-15.73	-25.44
Net Debt/Capital (%)	-56.57	-81.06	-66.43	-81.52	-8.14	5.95	-1.75	-19.13	-4.34	-1.71	-3.26	2.46	-10.53	-17.83	-32.36
EBITDA	68	78	120	93	67	51	57	56	20	74	73	115	121	98	109
EBITDA-CapEx	60	68	109	75	52	40	48	44	-3	52	47	99	103	69	67
Operating Income (Loss)	57	66	107	78	51	34	41	39	6	54	54	95	102	77	88

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	08/31/2011	08/31/2012	08/31/2013	08/31/2014	08/31/2015	08/31/2016	08/31/2017	08/31/2018	08/31/2019	08/31/2020	08/31/2021	08/31/2022	08/31/2023	08/31/2024	08/31/2025

Cash Ratio	1.36	1.78	1.49	1.48	1.46	1.15	1.32	2.01	1.55	1.38	1.06	0.72	1.22	1.52	1.75
Current Ratio	3.25	3.72	3.61	3.21	3.39	3.15	3.18	4.13	3.82	3.4	3.01	2.96	3.58	3.92	3.71
Quick Ratio	2.36	2.81	2.67	2.29	2.24	2.07	2.12	2.87	2.47	2.2	1.74	1.58	2.29	2.44	2.53
CFO/Avg Current Liab	0.59	0.66	0.63	0.84	0.47	0.36	0.44	0.39	0.05	0.5	0.37	0.02	0.81	0.73	0.99
Common Equity/Total Assets	72.33	74.81	74.3	72.67	53.79	51.6	53.37	55.39	53.61	52.32	53.12	55.35	61.11	63.26	63.37
Long-Term Debt/Equity (%)	1.55	- -	- -	- -	40.61	46.5	43.24	41.94	43.19	47.42	39.54	34.36	29.16	27.14	24.8
Long-Term Debt/Capital (%)	1.51	- -	- -	- -	28.87	31.72	30.17	29.53	30.15	31.78	28.08	25.41	22.45	21.22	19.74
Long-Term Debt/Total Assets (%)	1.12	- -	- -	- -	21.84	23.99	23.08	23.23	23.15	24.81	21	19.02	17.82	17.17	15.72
Total Debt/Equity (%)	3.11	1.38	- -	- -	40.67	46.58	43.32	42.02	43.27	49.2	40.78	35.22	29.87	27.95	25.62
Total Debt/Capital (%)	3.02	1.36	- -	- -	28.91	31.78	30.22	29.59	30.2	32.97	28.97	26.05	23	21.84	20.39
Total Debt/Total Assets (%)	2.25	1.03	- -	- -	21.88	24.03	23.12	23.28	23.2	25.74	21.66	19.49	18.25	17.68	16.24
CFO/Total Liabilities	40.82	50.09	43.68	63.79	19.88	14.04	16.72	15.22	1.64	16.92	14.72	0.96	41.28	34.28	43.15
CFO/CapEx	5.12	5.3	5.16	5.18	3.23	2.88	4.45	3.07	0.16	2.15	1.66	0.2	6.38	3.3	3.13
Altman's Z-Score	8.57	8.92	8.85	7.94	6.09	6.11	6.39	6.76	5.89	5.94	6.94	6.95	6.48	6.34	6.23

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	08/31/2011	08/31/2012	08/31/2013	08/31/2014	08/31/2015	08/31/2016	08/31/2017	08/31/2018	08/31/2019	08/31/2020	08/31/2021	08/31/2022	08/31/2023	08/31/2024	08/31/2025

Accounts Receivable Turnover	6.71	6.82	6.81	5.76	6.66	6.68	6.71	7.66	6.14	5.93	6.37	6.65	4.76	4.65	5.89
Days Sales Outstanding	54.36	53.49	53.59	63.33	54.8	54.66	54.42	47.63	59.45	61.57	57.3	54.89	76.61	78.58	61.96
Inventory Turnover	7.36	7.87	8.17	6.37	5.51	4.91	4.64	4.79	3.84	3.27	3.34	3.37	2.64	2.68	3.2
Days Inventory Outstanding	49.57	46.4	44.7	57.29	66.26	74.27	78.73	76.17	95.01	111.65	109.31	108.25	138.42	136.16	114.19
Accounts Payable Turnover	12.05	12.79	13.9	10.63	10.02	10.34	11.14	11.58	11.42	11.35	12.25	11.78	8.11	10.15	10.41
Accounts Payable Turnover Days	30.3	28.55	26.26	34.35	36.42	35.29	32.75	31.52	31.95	32.17	29.8	30.97	44.98	35.97	35.07
Cash Conversion Cycle	73.63	71.34	72.02	86.27	84.64	93.64	100.4	92.29	122.51	141.05	136.81	132.16	170.05	178.77	141.08
Inventory to Cash Days	4.79	7.09	8.89	6.04	-11.46	-19.61	-24.31	-28.54	-35.56	-50.07	-52.02	-53.36	-61.81	-57.59	-52.23
Inventories	50	53	69	72	75	75	86	79	92	105	145	194	156	154	137
Raw Materials	- -	10	19	20	29	27	31	36	49	51	70	93	84	85	71
Work In Process	- -	4	6	10	7	6	7	9	5	6	8	13	8	10	7
Finished Goods	- -	46	50	48	44	48	52	40	47	52	75	110	87	81	79
Other Inventory	59	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

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	08/31/2011	08/31/2012	08/31/2013	08/31/2014	08/31/2015	08/31/2016	08/31/2017	08/31/2018	08/31/2019	08/31/2020	08/31/2021	08/31/2022	08/31/2023	08/31/2024	08/31/2025

Market Capitalization	795	827	977	956	852	770	924	1,004	956	1,133	1,804	1,755	1,364	1,334	1,464
- Cash & Cash Equivalents	108	143	152	172	139	101	122	161	127	121	127	105	161	191	251
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	9	4	- -	- -	117	117	117	116	116	147	138	139	136	134	137
Enterprise Value	695	687	825	784	830	786	919	960	945	1,139	1,796	1,777	1,333	1,278	1,350
Total Capital	284	315	381	383	406	369	387	393	384	445	476	532	592	615	669
Total Debt/Capital (%)	3.02	1.36	- -	- -	28.91	31.78	30.22	29.59	30.2	32.97	28.97	26.05	23	21.84	20.39
Total Debt / EV	0.01	0.01	- -	- -	0.14	0.15	0.13	0.12	0.12	0.13	0.08	0.08	0.1	0.11	0.1
EV/Sales	1.45	1.25	1.19	1.27	1.48	1.52	1.77	1.75	2.13	2.4	3.16	2.31	1.98	2.11	2
EV/EBITDA	10.18	8.82	6.9	8.42	12.37	15.34	16.03	17.29	46.93	15.47	24.5	15.48	10.98	13.07	12.38
EV/EBIT	12.29	10.49	7.71	10.01	16.38	22.87	22.61	24.6	154.51	21	33.19	18.78	13.05	16.68	15.32
EV/Cash Flow to Firm	15.96	13.03	14.3	8.53	16.35	21.59	21.61	26.12	- -	22.86	37.43	285.31	10.89	12.98	10.05
EV/Free Cash Flow to Firm	19.78	16.03	17.72	10.57	23.37	31.56	27.29	37.36	- -	40.15	83.64	- -	12.86	18.39	14.69
Diluted Market Cap	796	832	979	990	895	792	923	1,006	958	1,135	1,817	1,763	1,370	1,355	1,479
Diluted Enterprise Value	696	693	827	818	873	808	919	961	947	1,141	1,809	1,785	1,340	1,299	1,365
EV per Share	54.84	54.03	64.1	63.04	73.54	73.97	85.91	89.22	87.59	105.08	164.63	161.85	121.1	117.82	124.92
TTM Sales	479	551	691	618	560	516	518	548	444	475	568	771	674	607	676
TTM EBITDA	68	78	120	93	67	51	57	56	20	74	73	115	121	98	109
TTM Operating Income	57	66	107	78	51	34	41	39	6	54	54	95	102	77	88
TTM Cash Flow to Firm	44	53	58	92	51	36	43	37	- -	50	48	6	122	98	134
TTM Free Cash Flow to Firm	35	43	47	74	36	25	34	26	- -	28	21	-9	104	69	92

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	08/31/2011	08/31/2012	08/31/2013	08/31/2014	08/31/2015	08/31/2016	08/31/2017	08/31/2018	08/31/2019	08/31/2020	08/31/2021	08/31/2022	08/31/2023	08/31/2024	08/31/2025

Price/Free Cash Flow	22.97	19.56	21.12	13.36	26.27	36.62	30.19	43.95	-49.35	46.17	104.1	-140.53	13.57	20.3	16.36
EV/EBIT	12.29	10.49	7.71	10.01	16.38	22.87	22.61	24.6	154.51	21	33.19	18.78	13.05	16.68	15.32
Enterprise Value	695	687	825	784	830	786	919	960	945	1,139	1,796	1,777	1,333	1,278	1,350
Low Price	36.62	49.74	64.86	71.2	72.55	63.07	69.4	82.74	75.44	71.59	90.76	116.71	115.19	106.65	111.09
EV/Sales	1.45	1.25	1.19	1.27	1.48	1.52	1.77	1.75	2.13	2.4	3.16	2.31	1.98	2.11	2
EV/EBITDA	10.18	8.82	6.9	8.42	12.37	15.34	16.03	17.29	46.93	15.47	24.5	15.48	10.98	13.07	12.38
Price/Earnings	21.4	19.07	13.8	19.15	33.9	39	39.73	49.45	439.91	29.29	42.3	26.77	18.83	20.38	19.87
Price/Earnings Average	21.19	18.11	14.35	20.36	36.56	37.77	37.26	48.09	444.25	26.24	36.36	23.82	21.72	19.88	19.02
Price/Earnings High	27.54	21.56	17.46	22.63	40.35	42.27	42.82	53.7	531.7	30.59	44.49	28.71	28.18	22.37	21.69
Price/Earnings Low	12.5	14.6	11.79	17.74	32.59	33.94	31.93	43.83	374.44	20.06	23.21	19.55	17.51	17.67	16.29
Price/Book Value	2.88	2.66	2.57	2.5	2.95	3.06	3.42	3.63	3.56	3.79	5.33	4.46	2.99	2.77	2.75
Price/Book Value Average	2.86	2.53	2.67	2.66	3.18	2.97	3.21	3.53	3.6	3.4	4.58	3.97	3.45	2.71	2.63
Price/Book Value High	3.71	3.01	3.25	2.95	3.51	3.32	3.69	3.94	4.31	3.96	5.61	4.78	4.48	3.05	3
Price/Book Value Low	1.68	2.04	2.19	2.31	2.84	2.67	2.75	3.21	3.03	2.6	2.93	3.26	2.78	2.41	2.25
Price/Tangible Book Value	3.68	3.23	3.18	3.05	5.33	6.04	6.15	5.43	5.33	5.47	7.21	5.7	3.95	3.59	3.44
Price/Tangible Book Value Average	3.64	3.07	3.31	3.24	5.75	5.85	5.77	5.28	5.38	4.9	6.2	5.07	4.56	3.51	3.3
Price/Tangible Book Value High	4.73	3.65	4.02	3.6	6.35	6.55	6.63	5.9	6.44	5.71	7.59	6.11	5.92	3.94	3.76
Price/Tangible Book Value Low	2.15	2.47	2.72	2.82	5.12	5.26	4.95	4.82	4.53	3.75	3.96	4.16	3.68	3.12	2.82
Price/Sales	1.64	1.5	1.41	1.6	1.59	1.53	1.78	1.83	2.15	2.38	3.17	2.27	2.02	2.22	2.18
Price/Sales Average	1.63	1.42	1.47	1.7	1.72	1.48	1.67	1.78	2.17	2.14	2.73	2.02	2.33	2.17	2.08
Price/Sales High	2.12	1.69	1.78	1.89	1.9	1.66	1.92	1.99	2.6	2.49	3.34	2.44	3.03	2.44	2.38
Price/Sales Low	0.96	1.15	1.2	1.48	1.53	1.33	1.43	1.62	1.83	1.63	1.74	1.66	1.88	1.93	1.78
Price/Cash Flow	18.29	15.74	16.93	10.74	18.09	23.86	23.35	29.55	251.64	24.58	40.96	575.04	11.38	14.1	11.07
Price/Cash Flow Average	18.12	14.95	17.62	11.42	19.51	23.11	21.89	28.74	254.12	22.02	35.21	511.63	13.14	13.76	10.6
Price/Cash Flow High	23.54	17.79	21.42	12.7	21.54	25.86	25.16	32.09	304.15	25.67	43.08	616.65	17.04	15.48	12.09
Price/Cash Flow Low	10.68	12.05	14.47	9.95	17.39	20.77	18.76	26.19	214.19	16.83	22.47	419.87	10.59	12.22	9.08
Price/Free Cash Flow Average	22.75	18.57	21.97	14.21	28.34	35.47	28.31	42.74	-49.83	41.36	89.48	-125.04	15.66	19.8	15.67
Price/Free Cash Flow High	29.56	22.11	26.72	15.79	31.28	39.7	32.53	47.73	-59.65	48.22	109.49	-150.7	20.32	22.28	17.86
Price/Free Cash Flow Low	13.41	14.97	18.05	12.38	25.26	31.87	24.26	38.95	-42	31.62	57.11	-102.61	12.62	17.59	13.41
EV/Sales Average	1.44	1.17	1.25	1.37	1.6	1.48	1.66	1.7	2.15	2.15	2.72	2.05	2.29	2.05	1.9
EV/Sales High	1.93	1.44	1.57	1.55	1.77	1.65	1.91	1.91	2.58	2.5	3.33	2.47	2.98	2.32	2.19
EV/Sales Low	0.76	0.9	0.99	1.16	1.42	1.33	1.42	1.54	1.81	1.65	1.73	1.69	1.84	1.81	1.61
EV/EBITDA Average	10.06	8.28	7.22	9.07	13.37	14.87	15.03	16.79	47.4	13.87	21.05	13.79	12.71	12.73	11.81
EV/EBITDA High	13.52	10.2	9.06	10.28	14.79	16.6	17.28	18.84	56.84	16.15	25.78	16.58	16.56	14.4	13.61
EV/EBITDA Low	5.34	6.33	5.71	7.66	11.88	13.39	12.87	15.23	39.86	10.62	13.39	11.35	10.19	11.25	9.96
EV/EBIT Average	12.15	9.86	8.07	10.78	17.7	22.17	21.19	23.9	156.06	18.83	28.51	16.73	15.1	16.26	14.61
EV/EBIT High	16.32	12.14	10.13	12.23	19.58	24.76	24.37	26.81	187.14	21.93	34.92	20.12	19.68	18.38	16.84
EV/EBIT Low	6.44	7.54	6.38	9.11	15.73	19.97	18.15	21.68	131.25	14.42	18.14	13.77	12.12	14.36	12.32
Last Price	62.7	64.97	75.9	76.85	75.46	72.47	86.35	93.35	88.63	104.53	165.43	159.85	123.85	123.02	135.48
High Price	80.71	73.44	96.02	90.83	89.83	78.56	93.05	101.37	107.12	109.18	174	171.41	185.38	135.04	147.93
Enterprise Value Average	688	646	864	845	897	762	861	932	954	1,021	1,542	1,584	1,543	1,245	1,288
Enterprise Value High	923	795	1,084	958	992	851	991	1,046	1,144	1,189	1,889	1,904	2,011	1,408	1,484
Enterprise Value Low	365	494	683	714	797	686	738	846	803	782	981	1,304	1,238	1,100	1,086

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	08/31/2011	08/31/2012	08/31/2013	08/31/2014	08/31/2015	08/31/2016	08/31/2017	08/31/2018	08/31/2019	08/31/2020	08/31/2021	08/31/2022	08/31/2023	08/31/2024	08/31/2025

Shares Outstanding	13	13	13	12	11	11	11	11	11	11	11	11	11	11	11
Diluted Weighted Avg Shares	13	13	13	13	12	11	11	11	11	11	11	11	11	11	11
Basic Weighted Avg Shares	13	13	13	13	12	11	11	11	11	11	11	11	11	11	11
Revenue per Share	38.13	43.39	53.85	48.16	47.4	47.35	48.56	50.99	41.19	43.86	52.14	70.29	61.26	55.31	62.29
EBITDA per Share	5.44	6.14	9.33	7.26	5.68	4.7	5.37	5.17	1.87	6.8	6.73	10.47	11.04	8.91	10.04
Operating Income per Share	4.51	5.16	8.34	6.11	4.29	3.15	3.81	3.63	0.57	5.01	4.97	8.63	9.29	6.98	8.12
Basic EPS, GAAP	2.93	3.41	5.5	4.01	2.23	1.86	2.17	1.89	0.2	3.57	3.91	5.97	6.58	6.04	6.82
Basic EPS from Cont Ops	2.93	3.41	5.5	4.01	2.23	1.86	2.17	1.89	0.2	3.57	3.91	5.97	6.58	6.04	6.82
Diluted EPS, GAAP	2.9	3.38	5.47	4	2.22	1.85	2.17	1.88	0.2	3.56	3.88	5.94	6.54	6.01	6.78
Diluted EPS from Cont Ops	2.9	3.38	5.47	4	2.22	1.85	2.17	1.88	0.2	3.56	3.88	5.94	6.54	6.01	6.78
Dividend per Share	0.35	0.39	0.48	0.91	1.08	1.12	1.17	1.21	1.24	1.26	1.3	1.33	1.37	1.41	1.45
Cash Flow per Share	3.43	4.13	4.48	7.15	4.17	3.04	3.7	3.16	0.35	4.25	4.04	0.28	10.88	8.72	12.24
Free Cash Flow per Basic Share	2.76	3.35	3.61	5.77	2.88	1.98	2.87	2.13	-1.8	2.27	1.6	-1.14	9.17	6.08	8.33
Cash & Equivalents per Share	8.53	11.27	11.8	13.81	12.32	9.52	11.37	14.95	11.79	13.01	13.45	10.61	15.1	17.6	23.19
Book Value per Share	21.75	24.43	29.57	30.76	25.56	23.67	25.25	25.74	24.86	27.55	31.03	35.82	41.38	44.33	49.32
Tangible Book Value per Share	17.05	20.11	23.87	25.21	14.16	12	14.03	17.18	16.63	19.11	22.93	28.05	31.32	34.23	39.34