Preformed Line Products Company Financial Ratios — P4L 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 (%)	15.11	12.9	8.34	5.19	2.89	6.89	5.48	10.9	9	10.63	11.75	16.12	16.35	8.85	7.86
Return on Assets (%)	10.19	8.87	6.19	3.75	1.97	4.59	3.61	7.4	5.88	6.66	7.52	10.29	10.81	6.3	5.75
Return on Capital (%)	13.95	12.01	8.07	4.88	2.65	6.1	4.84	9.86	7.92	8.98	9.99	13.47	14.04	8.17	7.39
Return on Invested Capital (%)	13.41	11.51	7.75	4.71	2.68	6.04	4.73	9.65	7.74	8.38	9.34	12.23	13.84	7.93	8.75
Gross Margin (%)	33.19	32.89	31.94	31.16	29.17	32.5	31.37	31.42	31.6	33.02	32.13	33.78	35.07	31.97	31.16
EBITDA Margin (%)	13.17	12.68	10.55	8.78	6.73	9.94	10.28	10.78	10.42	11.59	12.2	13.47	15.39	12.06	11.68
Operating Margin (%)	11.14	10.4	8.77	6.81	5.95	6.4	7.16	8.4	7.33	8.62	9.19	11.91	12.57	8.55	8.24
Incremental Operating Margin (%)	23.78	- -	33.12	44.02	15.89	- -	13.37	19.39	- -	35.11	14.41	23.7	25.3	43.96	5.79
Pretax Margin (%)	10.84	10.21	7.76	5.52	3.3	6.22	6.82	7.74	7.07	8.7	9.45	11.57	12.3	8.55	6.82
Profit Margin (%)	7.3	6.67	5.02	3.31	1.88	4.53	3.35	6.32	5.24	6.39	6.91	8.54	9.46	6.25	5.27
Net Income to Common Margin (%)	7.3	6.67	5.02	3.31	1.88	4.53	3.35	6.32	5.24	6.39	6.91	8.54	9.46	6.25	5.27
Effective Tax Rate (%)	32.63	34.67	35.25	39.93	42.98	27.19	50.96	18.43	25.82	26.64	26.94	26.19	23.08	26.9	22.61
Dvd Payout Ratio (%)	14.14	22.17	11.2	34.31	65.78	27.34	32.39	15.38	18.1	14.08	11.56	7.53	6.48	10.98	11.66
Sustainable Growth Rate (%)	12.97	10.04	7.41	3.41	0.99	5.01	3.7	9.22	7.37	9.14	10.39	14.91	15.29	7.88	6.94

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	31	10	14	34	32	46	37	35	76	67	70	98	72	37	47
ST Debt	3	- -	1	2	1	3	2	10	14	25	22	23	15	12	8
LT Debt	28	9	13	32	32	43	35	25	62	42	48	75	57	25	39
Total Debt/EBITDA	0.55	0.18	0.33	0.99	1.35	1.37	0.95	0.78	1.64	1.24	1.1	1.14	0.7	0.51	0.6
Net Debt/EBITDA	-0.03	-0.33	-0.23	0.12	0.08	0.45	-0.19	-0.18	0.58	0.2	0.37	0.61	0.08	-0.4	-0.56
Total Debt/EBIT	0.68	0.22	0.46	1.59	2.61	2.13	1.41	1.08	2.33	1.67	1.47	1.42	0.85	0.72	0.86
Net Debt/EBIT	-0.03	-0.42	-0.32	0.19	0.15	0.7	-0.29	-0.25	0.82	0.27	0.49	0.75	0.1	-0.56	-0.8
EBITDA to Interest Expense	67.57	93.28	96.08	51.82	42.27	39.66	36.66	35.18	20.92	22.56	31.2	26.69	26.39	32.23	59.99
EBITDA-CapEx/Interest Expense	67.57	93.28	96.08	51.82	42.27	39.66	36.66	35.18	20.92	22.56	31.2	26.69	26.39	32.23	59.99
EBIT to Interest Expense	57.16	76.51	79.85	40.16	37.35	25.51	25.54	27.42	14.72	16.78	23.5	23.61	21.55	22.85	42.31
Interest Expense	1	1	- -	1	1	1	1	1	2	2	2	3	4	2	1
Common Equity/Total Assets	65.02	72.38	75.91	68.63	67.72	65.57	66.3	69.5	61.94	63.35	64.64	63.09	69	73.59	72.75
Long-Term Debt/Equity (%)	13.15	3.87	5.17	13.07	14.5	19.21	14.5	10.01	23.07	14.41	15.25	21.04	13.62	5.89	8.16
Long-Term Debt/Capital (%)	11.5	3.72	4.89	11.48	12.64	15.95	12.56	8.76	17.98	11.72	12.49	16.52	11.62	5.42	7.43
Long-Term Debt/Total Assets (%)	8.55	2.8	3.93	8.97	9.82	12.6	9.62	6.96	14.29	9.13	9.86	13.27	9.4	4.34	5.94
Total Debt/Equity (%)	14.39	4.06	5.69	13.86	14.74	20.45	15.47	14.22	28.33	22.93	22.06	27.37	17.26	8.69	9.91
Total Debt/Capital (%)	12.58	3.9	5.38	12.17	12.85	16.98	13.4	12.45	22.07	18.65	18.07	21.49	14.72	7.99	9.02
Total Debt/Total Assets (%)	9.35	2.94	4.32	9.51	9.98	13.41	10.26	9.88	17.55	14.52	14.26	17.27	11.91	6.39	7.21
Net Debt to Equity	-0.71	-7.6	-3.94	1.66	0.86	6.7	-3.12	-3.27	9.99	3.7	7.33	14.58	2.08	-6.79	-9.24
Net Debt/Capital (%)	-0.71	-8.23	-4.1	1.63	0.85	6.28	-3.22	-3.38	8.78	3.44	6.63	12.47	1.99	-7.14	-10
EBITDA	56	56	43	34	24	33	39	45	46	54	63	86	103	72	78
EBITDA-CapEx	56	56	43	34	24	33	39	45	46	54	63	86	103	72	78
Operating Income (Loss)	47	46	36	26	21	22	27	35	33	40	48	76	84	51	55

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	0.52	0.48	0.47	0.54	0.59	0.55	0.71	0.63	0.48	0.44	0.34	0.32	0.48	0.53	0.73
Current Ratio	3.32	3.33	3.56	3.63	3.48	3.41	3.3	3.08	2.86	2.47	2.58	2.85	2.92	2.91	3.17
Quick Ratio	1.63	1.54	1.76	1.76	1.82	1.7	1.88	1.68	1.51	1.33	1.28	1.41	1.44	1.56	1.71
CFO/Avg Current Liab	0.29	0.84	0.39	0.47	0.38	0.48	0.57	0.35	0.36	0.45	0.32	0.24	0.95	0.61	0.66
Common Equity/Total Assets	65.02	72.38	75.91	68.63	67.72	65.57	66.3	69.5	61.94	63.35	64.64	63.09	69	73.59	72.75
Long-Term Debt/Equity (%)	13.15	3.87	5.17	13.07	14.5	19.21	14.5	10.01	23.07	14.41	15.25	21.04	13.62	5.89	8.16
Long-Term Debt/Capital (%)	11.5	3.72	4.89	11.48	12.64	15.95	12.56	8.76	17.98	11.72	12.49	16.52	11.62	5.42	7.43
Long-Term Debt/Total Assets (%)	8.55	2.8	3.93	8.97	9.82	12.6	9.62	6.96	14.29	9.13	9.86	13.27	9.4	4.34	5.94
Total Debt/Equity (%)	14.39	4.06	5.69	13.86	14.74	20.45	15.47	14.22	28.33	22.93	22.06	27.37	17.26	8.69	9.91
Total Debt/Capital (%)	12.58	3.9	5.38	12.17	12.85	16.98	13.4	12.45	22.07	18.65	18.07	21.49	14.72	7.99	9.02
Total Debt/Total Assets (%)	9.35	2.94	4.32	9.51	9.98	13.41	10.26	9.88	17.55	14.52	14.26	17.27	11.91	6.39	7.21
CFO/Total Liabilities	14.89	54.77	26.9	22.74	19.38	22.13	27.9	21	16.49	24.64	19.43	12.46	57.56	44.53	41.26
CFO/CapEx	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	- -	- -	- -	- -	- -	- -	- -	- -	- -	4.29	4.28	4.57	5.57	5.75	6.63

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	6.79	6.72	6.34	5.73	5.39	5.3	5.51	5.72	5.68	5.29	5.42	5.7	5.77	5.44	5.96
Days Sales Outstanding	53.77	54.29	57.58	63.72	67.7	68.87	66.29	63.79	64.27	68.94	67.33	64.02	63.27	67.1	61.23
Inventory Turnover	3.51	3.36	3.47	3.47	3.35	3.15	3.41	3.54	3.36	3.23	3.31	3.22	2.94	2.9	3.31
Days Inventory Outstanding	104.09	108.68	105.2	105.08	108.93	115.98	107.12	103.15	108.55	112.88	110.2	113.33	124.35	125.94	110.36
Accounts Payable Turnover	11.36	12.35	12.2	12.41	11.29	10.95	11.16	11.48	11.51	10.49	9.95	10.2	10.31	9.66	10.49
Accounts Payable Turnover Days	32.12	29.55	29.92	29.42	32.33	33.35	32.7	31.78	31.72	34.8	36.69	35.8	35.41	37.8	34.81
Cash Conversion Cycle	125.75	133.42	132.86	139.38	144.3	151.5	140.72	135.16	141.1	147.02	140.83	141.55	152.2	155.24	136.78
Inventory to Cash Days	-50.32	-54.39	-47.62	-41.36	-41.23	-47.1	-40.83	-39.36	-44.28	-43.94	-42.87	-49.31	-61.08	-58.84	-49.12
Inventories	89	87	74	80	70	74	78	85	96	98	115	147	149	130	149
Raw Materials	47	46	40	40	35	38	43	43	50	54	77	105	99	75	96
Work In Process	9	8	8	8	7	9	10	9	9	9	10	14	14	12	17
Finished Goods	42	41	37	42	38	36	34	42	46	39	37	41	46	53	55
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	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	- -	- -	- -	- -	- -	- -	- -	- -	- -	322	303	411	661	614	1,015
- Cash & Cash Equivalents	32	28	24	30	30	31	44	44	39	45	36	37	54	57	83
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	31	10	14	34	32	46	37	35	76	67	70	98	72	37	47
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	344	336	472	679	593	979
Total Capital	243	251	267	277	251	269	275	285	345	359	386	457	488	459	523
Total Debt/Capital (%)	12.58	3.9	5.38	12.17	12.85	16.98	13.4	12.45	22.07	18.65	18.07	21.49	14.72	7.99	9.02
Total Debt / EV	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.19	0.21	0.21	0.11	0.06	0.05
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.74	0.65	0.74	1.01	1	1.46
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	6.36	5.33	5.5	6.59	8.29	12.52
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	8.55	7.07	6.8	8.07	11.69	17.75
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	7.92	9.59	16.53	6.14	8.59	13.14
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	7.92	9.59	16.53	6.14	8.59	13.14
Diluted Market Cap	- -	- -	- -	- -	- -	- -	- -	- -	- -	327	307	418	673	618	1,022
Diluted Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	349	340	478	691	597	986
EV per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	70.13	68.53	95.91	138.38	120.74	199.41
TTM Sales	424	439	410	388	355	337	378	421	445	466	517	637	670	594	669
TTM EBITDA	56	56	43	34	24	33	39	45	46	54	63	86	103	72	78
TTM Operating Income	47	46	36	26	21	22	27	35	33	40	48	76	84	51	55
TTM Cash Flow to Firm	18	51	22	26	21	27	34	24	29	43	35	29	111	69	74
TTM Free Cash Flow to Firm	18	51	22	26	21	27	34	24	29	43	35	29	111	69	74

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	- -	- -	- -	- -	- -	- -	- -	- -	- -	7.86	9.13	15.96	6.25	9.16	13.91
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	8.55	7.07	6.8	8.07	11.69	17.75
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	344	336	472	679	593	979
Low Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	47.7	57	54.19	79.86	106.85	114.86
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.74	0.65	0.74	1.01	1	1.46
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	6.36	5.33	5.5	6.59	8.29	12.52
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	- -	10.85	8.48	7.57	10.46	16.53	28.82
Price/Earnings Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	9.64	9.55	6.19	10.51	16.13	22.31
Price/Earnings High	- -	- -	- -	- -	- -	- -	- -	- -	- -	11.34	11.21	8.59	13.94	18.74	33.24
Price/Earnings Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	7.88	7.83	4.91	6.2	14.14	16.01
Price/Book Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.1	0.96	1.15	1.59	1.45	2.13
Price/Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.98	1.08	0.94	1.6	1.42	1.65
Price/Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.15	1.27	1.3	2.12	1.65	2.46
Price/Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.8	0.88	0.74	0.94	1.24	1.19
Price/Tangible Book Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.3	1.1	1.3	1.77	1.59	2.33
Price/Tangible Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.15	1.24	1.06	1.78	1.55	1.81
Price/Tangible Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.36	1.45	1.47	2.36	1.8	2.69
Price/Tangible Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.94	1.01	0.84	1.05	1.36	1.3
Price/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.69	0.59	0.65	0.99	1.03	1.52
Price/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.62	0.66	0.53	0.99	1.01	1.18
Price/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.72	0.77	0.73	1.32	1.17	1.75
Price/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.5	0.54	0.42	0.59	0.88	0.84
Price/Cash Flow	- -	- -	- -	- -	- -	- -	- -	- -	- -	7.77	9.02	15.75	6.16	9.09	13.84
Price/Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	6.9	10.16	12.87	6.18	8.86	10.71
Price/Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	- -	8.12	11.92	17.86	8.2	10.3	15.96
Price/Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	5.64	8.33	10.22	3.65	7.77	7.69
Price/Free Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	6.99	10.29	13.05	6.28	8.93	10.77
Price/Free Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	- -	8.22	12.07	18.11	8.33	10.38	16.04
Price/Free Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	5.71	8.43	10.36	3.71	7.83	7.73
EV/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.66	0.72	0.62	1.02	0.97	1.12
EV/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.77	0.84	0.83	1.34	1.14	1.69
EV/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.55	0.6	0.51	0.61	0.85	0.79
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	5.7	5.94	4.62	6.62	8.08	9.59
EV/EBITDA High	- -	- -	- -	- -	- -	- -	- -	- -	- -	6.63	6.87	6.14	8.72	9.43	14.51
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	4.73	4.96	3.82	3.98	7.05	6.75
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	7.66	7.88	5.72	8.11	11.39	13.59
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	- -	- -	8.91	9.12	7.59	10.68	13.31	20.57
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	6.36	6.58	4.72	4.87	9.94	9.57
Last Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	65.69	61.74	83.52	134.67	124.92	206.79
High Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	68.67	81.59	94.75	179.43	141.63	238.46
Enterprise Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	308	375	396	682	578	749
Enterprise Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	358	434	527	899	675	1,134
Enterprise Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	256	313	327	410	504	527

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	5	5	5	5	5	5	5	5	5	5	5	5	5	5	5
Diluted Weighted Avg Shares	5	5	5	5	5	5	5	5	5	5	5	5	5	5	5
Basic Weighted Avg Shares	5	5	5	5	5	5	5	5	5	5	5	5	5	5	5
Revenue per Share	80.7	82.49	76.44	72.19	66.29	65.16	74.13	83.64	88.42	94.75	105.44	129.19	136.11	120.97	136.1
EBITDA per Share	10.63	10.46	8.06	6.34	4.46	6.48	7.62	9.02	9.22	10.98	12.86	17.4	20.95	14.59	15.89
Operating Income per Share	8.99	8.58	6.7	4.92	3.94	4.17	5.31	7.03	6.49	8.17	9.69	15.39	17.1	10.34	11.21
Basic EPS, GAAP	5.89	5.5	3.84	2.39	1.25	2.95	2.48	5.28	4.63	6.05	7.28	11.03	12.87	7.56	7.17
Basic EPS from Cont Ops	5.89	5.5	3.84	2.39	1.25	2.95	2.48	5.28	4.64	6.05	7.28	11.03	12.87	7.56	7.18
Diluted EPS, GAAP	5.78	5.45	3.77	2.39	1.24	2.95	2.47	5.2	4.58	5.98	7.19	10.88	12.67	7.5	7.14
Diluted EPS from Cont Ops	5.78	5.45	3.77	2.39	1.24	2.95	2.47	5.2	4.59	5.97	7.19	10.88	12.68	7.5	7.14
Dividend per Share	0.83	1.22	0.43	0.82	0.82	0.81	0.8	0.81	0.84	0.85	0.84	0.83	0.83	0.83	0.84
Cash Flow per Share	3.24	9.46	4.02	4.7	3.78	5.03	6.63	4.57	5.41	8.46	6.85	5.3	21.88	13.75	14.94
Free Cash Flow per Basic Share	3.24	9.46	4.02	4.7	3.78	5.03	6.63	4.57	5.41	8.46	6.85	5.3	21.88	13.75	14.94
Cash & Equivalents per Share	6.02	5.23	4.51	5.49	5.82	6.01	8.8	8.69	7.8	9.22	7.42	7.57	10.92	11.65	16.99
Book Value per Share	39.91	44.83	46.81	45.01	41.94	43.68	47.35	49.67	53.78	59.58	64.42	72.94	84.79	85.95	96.89
Tangible Book Value per Share	35.49	39.33	42.05	39.1	36.75	38.55	42.07	44.88	45.18	50.62	56.22	64.38	76.13	78.55	88.57