Sturm, Ruger & Company, Inc. Financial Ratios — ST2 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 (%)	31.77	60.78	81.19	21.19	30.07	35.44	21.02	20.6	11.75	32.86	49.62	25.96	14.87	9.39	-1.46
Return on Assets (%)	21.97	37.08	49.28	14.54	21.79	26.4	16.52	16.43	9.44	25.93	39.44	19.06	10.91	7.81	-1.21
Return on Capital (%)	31.83	60.83	81.25	21.25	30.12	35.49	21.06	20.7	11.75	32.68	49.41	25.85	14.8	9.35	- -
Return on Invested Capital (%)	31.25	57.48	74.38	19.73	27.88	33.07	19.82	19.22	10.26	30.85	46.56	23.7	12.61	7.56	- -
Gross Margin (%)	33.99	36.39	37.57	31.07	31.24	33.05	29.49	27.11	24.25	33.65	38.26	30.22	24.57	21.36	14.86
EBITDA Margin (%)	22.68	25.61	28.37	17.09	23.73	25.55	21.18	19.97	16.74	25.79	31.38	21.69	13.69	10.03	1.94
Operating Margin (%)	18.96	22.58	25.4	10.35	17.14	20.23	14.63	13.52	9.6	20.94	27.78	17.36	9.58	5.91	-2.22
Incremental Operating Margin (%)	25.7	29.88	32.48	82.41	575.45	35.3	40.84	35.24	32.39	50.31	51.84	73.83	98.59	251.42	- -
Pretax Margin (%)	19.32	22.79	25.46	10.51	17.44	20.46	14.87	13.86	10.48	21.27	28.27	18.17	10.82	7.05	-1.31
Profit Margin (%)	12.17	14.36	16.17	7.09	11.27	13.17	9.98	10.28	7.87	15.89	21.33	14.82	8.87	5.71	-0.8
Net Income to Common Margin (%)	12.17	14.36	16.17	7.09	11.27	13.17	9.98	10.28	7.87	15.89	21.33	14.82	8.87	5.71	-0.8
Effective Tax Rate (%)	37	37	36.5	32.52	35.35	35.64	32.85	25.88	24.95	25.28	24.54	18.42	18.04	19.09	- -
Dvd Payout Ratio (%)	20.39	157.9	36.92	81.41	33.11	37.51	45.85	37.7	44.34	125.99	37.91	48.36	229.78	38.7	-230.52
Sustainable Growth Rate (%)	25.3	-35.19	51.21	3.94	20.11	22.14	11.38	12.84	6.54	-8.54	30.81	13.41	-19.3	5.75	-4.81

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	- -	- -	- -	- -	- -	- -	- -	- -	2	2	1	3	2	2	1
ST Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
LT Debt	- -	- -	- -	- -	- -	- -	- -	- -	2	2	1	3	2	2	1
Total Debt/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	0.03	0.01	0.01	0.02	0.03	0.03	0.11
Net Debt/EBITDA	-1.09	-0.25	-0.28	-0.1	-0.53	-0.51	-0.57	-0.39	-0.52	-0.14	-0.09	-0.5	-0.2	-0.19	-1.75
Total Debt/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	0.06	0.01	0.01	0.03	0.04	0.06	-0.09
Net Debt/EBIT	-1.3	-0.28	-0.31	-0.16	-0.73	-0.65	-0.83	-0.57	-0.9	-0.17	-0.1	-0.63	-0.29	-0.32	1.5
EBITDA to Interest Expense	677.85	1,325.83	1,446.43	612.13	838.33	912.71	727.72	299.94	357.84	768.19	1,398.1	504.86	363.25	526.64	112.47
EBITDA-CapEx/Interest Expense	476.63	1,038.65	1,041.87	312.32	654.33	723.38	506.69	268	252.14	641.34	1,222.63	396.54	286.2	322.51	-56.11
EBIT to Interest Expense	566.66	1,168.83	1,295.12	370.64	605.33	722.6	502.5	203.03	205.36	623.54	1,237.86	403.98	254.04	310.33	-128.85
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	66.53	54.46	64.62	72.91	72.1	76.65	80.95	78.75	81.8	76.01	82.21	65.34	83.18	83.22	82.97
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	0.76	0.65	0.41	0.96	0.65	0.55	0.41
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	0.76	0.65	0.4	0.95	0.65	0.54	0.41
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	0.62	0.5	0.33	0.63	0.54	0.45	0.34
Total Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	0.76	0.65	0.41	0.96	0.65	0.55	0.41
Total Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	0.76	0.65	0.4	0.95	0.65	0.54	0.41
Total Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	0.62	0.5	0.33	0.63	0.54	0.45	0.34
Net Debt to Equity	-59	-32.6	-30.75	-4.8	-30.4	-32.77	-27.59	-14.57	-12.41	-7.61	-5.79	-20.58	-4.57	-3.14	-6.5
Net Debt/Capital (%)	-143.88	-48.36	-44.4	-5.04	-43.67	-48.74	-38.09	-17.05	-14.04	-8.18	-6.12	-25.6	-4.76	-3.22	-6.92
EBITDA	75	126	195	93	131	170	111	99	69	147	229	129	74	54	11
EBITDA-CapEx	52	99	141	47	102	135	77	88	48	122	201	102	59	33	-5
Operating Income (Loss)	62	111	175	56	94	134	76	67	39	119	203	103	52	32	-12

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	1.63	0.52	0.62	0.15	0.84	1.08	1.21	2.15	2.69	1.73	2.87	1.38	1.86	1.73	1.69
Current Ratio	2.95	1.63	1.79	1.96	2.31	2.65	3.17	3.26	4.07	2.87	4.26	2.22	4.29	4.25	3.87
Quick Ratio	2.49	1.24	1.39	0.97	1.72	1.94	2.35	2.78	3.55	2.43	3.61	1.78	2.81	2.84	2.87
CFO/Avg Current Liab	1.38	1.6	1.62	0.75	1.58	1.29	1.52	1.93	0.75	2.01	2.17	0.64	0.3	0.9	0.94
Common Equity/Total Assets	66.53	54.46	64.62	72.91	72.1	76.65	80.95	78.75	81.8	76.01	82.21	65.34	83.18	83.22	82.97
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	0.76	0.65	0.41	0.96	0.65	0.55	0.41
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	0.76	0.65	0.4	0.95	0.65	0.54	0.41
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	0.62	0.5	0.33	0.63	0.54	0.45	0.34
Total Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	0.76	0.65	0.41	0.96	0.65	0.55	0.41
Total Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	0.76	0.65	0.4	0.95	0.65	0.54	0.41
Total Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	0.62	0.5	0.33	0.63	0.54	0.45	0.34
CFO/Total Liabilities	83.06	109.73	122.07	80.6	127.71	129.42	186.81	168.06	78.09	172.1	219.03	45.96	50.53	86.12	93.25
CFO/CapEx	2.59	3.2	2.19	1.22	3.92	2.98	3.01	11.37	2.44	5.94	5.99	2.79	2.15	2.67	3.43
Altman's Z-Score	- -	12.68	14.48	9.86	11.89	12.2	15.63	11.79	11.31	12.88	14.36	6.86	11.06	9.31	9.11

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	8.91	11.54	12.47	9.3	9.07	9.41	8.06	9.43	8.41	10.29	12.72	9.73	8.68	8.43	8.3
Days Sales Outstanding	40.96	31.63	29.27	39.26	40.22	38.78	45.26	38.7	43.42	35.45	28.7	37.52	42.06	43.27	44
Inventory Turnover	21.66	23.86	21.88	11.05	9.27	9.71	7.81	10.16	10.41	13.16	12.37	7.64	5.66	5.39	7.79
Days Inventory Outstanding	16.85	15.3	16.68	33.04	39.39	37.6	46.71	35.93	35.05	27.74	29.5	47.78	64.43	67.72	46.86
Accounts Payable Turnover	23.06	24.85	29.87	28.68	29.86	30.77	27.47	34.55	30.76	35.79	37.27	34.28	34.86	34.44	37.16
Accounts Payable Turnover Days	15.83	14.69	12.22	12.73	12.22	11.86	13.29	10.56	11.87	10.2	9.79	10.65	10.47	10.6	9.82
Cash Conversion Cycle	41.98	32.24	33.73	59.57	67.39	64.52	78.68	64.07	66.61	53	48.4	74.65	96.02	100.39	81.04
Inventory to Cash Days	24.1	16.33	12.59	6.21	0.83	1.18	-1.45	2.77	8.37	7.71	-0.8	-10.26	-22.37	-24.44	-2.86
Inventories	10	16	23	45	37	55	40	31	28	29	44	65	80	76	43
Raw Materials	44	50	55	65	63	73	62	63	66	78	93	106	119	123	102
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	4	4	7	20	17	24	23	17	13	3	7	24	31	26	11
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	- -	844	1,400	640	1,125	989	974	901	805	1,119	1,176	900	790	573	510
- Cash & Cash Equivalents	81	31	55	9	69	87	63	38	35	20	21	65	15	10	18
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	- -	- -	- -	- -	- -	- -	- -	2	2	1	3	2	2	1
Enterprise Value	- -	813	1,345	631	1,056	902	911	748	643	980	957	679	675	470	418
Total Capital	137	95	179	185	228	266	230	264	288	266	365	320	334	321	285
Total Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	0.76	0.65	0.4	0.95	0.65	0.54	0.41
Total Debt / EV	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Sales	- -	1.65	1.95	1.16	1.92	1.36	1.74	1.51	1.57	1.72	1.31	1.14	1.24	0.88	0.77
EV/EBITDA	- -	6.46	6.89	6.78	8.07	5.31	8.24	7.56	9.35	6.68	4.17	5.25	9.06	8.74	39.56
EV/EBIT	- -	7.32	7.69	11.2	11.16	6.71	11.93	11.17	16.32	8.22	4.71	6.56	12.95	14.84	- -
EV/Cash Flow to Firm	- -	9.32	11.23	11.33	9.37	8.59	8.99	6.23	12.92	6.81	5.55	8.77	19.8	8.45	- -
EV/Free Cash Flow to Firm	- -	13.56	20.65	62.56	12.57	12.94	13.46	6.83	21.83	8.18	6.66	13.66	36.92	13.51	- -
Diluted Market Cap	- -	860	1,443	677	1,163	1,008	1,003	913	819	1,136	1,187	907	806	590	519
Diluted Enterprise Value	- -	829	1,388	668	1,094	921	940	760	656	997	967	685	691	486	428
EV per Share	- -	42.21	69.51	33.66	56.41	48.25	52.27	42.87	36.83	56.01	54.36	38.43	38.64	27.97	26.23
TTM Sales	329	492	688	544	551	664	522	496	411	569	731	596	544	536	546
TTM EBITDA	75	126	195	93	131	170	111	99	69	147	229	129	74	54	11
TTM Operating Income	62	111	175	56	94	134	76	67	39	119	203	103	52	32	-12
TTM Cash Flow to Firm	57	87	120	56	113	105	101	120	50	144	172	77	34	56	- -
TTM Free Cash Flow to Firm	35	60	65	10	84	70	68	110	29	120	144	50	18	35	- -

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	- -	14.36	22.18	67.86	13.87	14.48	14.84	8.35	27.96	9.5	8.27	18.32	44.52	17	13.49
EV/EBIT	- -	7.32	7.69	11.2	11.16	6.71	11.93	11.17	16.32	8.22	4.71	6.56	12.95	14.84	- -
Enterprise Value	- -	813	1,345	631	1,056	902	911	748	643	980	957	679	675	470	418
Low Price	- -	34.67	44.67	33.48	34.14	47.19	45.3	42.93	38.58	38.65	62.53	49.29	42.25	34.15	28.33
EV/Sales	- -	1.65	1.95	1.16	1.92	1.36	1.74	1.51	1.57	1.72	1.31	1.14	1.24	0.88	0.77
EV/EBITDA	- -	6.46	6.89	6.78	8.07	5.31	8.24	7.56	9.35	6.68	4.17	5.25	9.06	8.74	39.56
Price/Earnings	- -	11.89	12.56	17.12	18.1	11.45	19.01	17.68	24.95	12.37	7.54	10.18	16.59	19.09	- -
Price/Earnings Average	- -	12.39	9.7	28.24	16.03	13.41	18.36	19.37	26.82	11.94	8.25	12.28	19.09	23.57	- -
Price/Earnings High	- -	16.03	13.59	42.7	19.8	16.75	23.15	23.77	32.02	17.16	10.35	14.84	22.14	26.6	- -
Price/Earnings Low	- -	9.41	7.76	16.79	10.28	10.21	15.4	14.7	20.85	7.48	7.05	9.85	15.49	19.09	- -
Price/Book Value	- -	8.88	7.82	3.45	4.94	3.72	4.23	3.41	2.82	4.23	3.23	2.84	2.38	1.79	1.8
Price/Book Value Average	- -	9.26	6.04	5.69	4.37	4.35	4.09	3.74	3.03	4.08	3.54	3.43	2.74	2.21	2.05
Price/Book Value High	- -	11.98	8.46	8.6	5.4	5.44	5.16	4.59	3.62	5.86	4.44	4.14	3.18	2.5	2.63
Price/Book Value Low	- -	7.03	4.83	3.38	2.81	3.32	3.43	2.84	2.36	2.55	3.03	2.75	2.22	1.79	1.59
Price/Tangible Book Value	- -	9.25	7.97	3.51	5	3.76	4.28	3.44	2.85	4.44	3.35	2.95	2.46	1.85	1.85
Price/Tangible Book Value Average	- -	9.64	6.15	5.8	4.43	4.4	4.14	3.77	3.06	4.29	3.66	3.56	2.83	2.28	2.12
Price/Tangible Book Value High	- -	12.47	8.62	8.77	5.47	5.49	5.22	4.63	3.65	6.16	4.6	4.3	3.29	2.58	2.72
Price/Tangible Book Value Low	- -	7.32	4.92	3.45	2.84	3.35	3.47	2.86	2.38	2.68	3.13	2.85	2.3	1.85	1.64
Price/Sales	- -	1.71	2.03	1.21	2.04	1.51	1.9	1.82	1.96	1.97	1.61	1.51	1.47	1.09	0.95
Price/Sales Average	- -	1.78	1.57	2	1.81	1.77	1.83	1.99	2.11	1.9	1.76	1.82	1.69	1.34	1.09
Price/Sales High	- -	2.3	2.2	3.03	2.23	2.2	2.31	2.44	2.52	2.73	2.21	2.2	1.96	1.52	1.39
Price/Sales Low	- -	1.35	1.25	1.19	1.16	1.34	1.54	1.51	1.64	1.19	1.5	1.46	1.37	1.09	0.84
Price/Cash Flow	- -	9.63	11.68	11.9	9.99	9.56	9.8	7.52	16.25	7.78	6.82	11.65	23.6	10.51	9.55
Price/Cash Flow Average	- -	10.04	9.02	19.64	8.85	11.19	9.46	8.23	17.47	7.51	7.46	14.04	27.15	12.98	10.91
Price/Cash Flow High	- -	12.98	12.63	29.69	10.93	13.98	11.93	10.1	20.85	10.79	9.36	16.98	31.48	14.64	14
Price/Cash Flow Low	- -	7.62	7.21	11.67	5.67	8.53	7.93	6.25	13.58	4.7	6.38	11.26	22.03	10.51	8.47
Price/Free Cash Flow Average	- -	14.98	17.13	111.95	12.29	16.96	14.34	9.15	30.06	9.17	9.04	22.09	51.22	20.99	15.4
Price/Free Cash Flow High	- -	19.37	23.99	169.29	15.17	21.18	18.07	11.23	35.88	13.18	11.35	26.71	59.4	23.69	19.77
Price/Free Cash Flow Low	- -	11.36	13.69	66.56	7.88	12.92	12.02	6.95	23.37	5.74	7.73	17.72	41.57	17	11.96
EV/Sales Average	- -	1.73	1.49	1.92	1.68	1.61	1.68	1.68	1.71	1.65	1.46	1.45	1.46	1.13	0.9
EV/Sales High	- -	2.25	2.12	2.91	2.11	2.05	2.15	2.14	2.12	2.48	1.91	1.83	1.73	1.3	1.2
EV/Sales Low	- -	1.29	1.18	1.14	1.03	1.2	1.39	1.2	1.24	0.94	1.21	1.09	1.14	0.88	0.66
EV/EBITDA Average	- -	6.74	5.25	11.25	7.09	6.31	7.94	8.43	10.23	6.41	4.65	6.69	10.65	11.25	46.39
EV/EBITDA High	- -	8.79	7.47	17.06	8.88	8	10.15	10.7	12.68	9.63	6.09	8.44	12.6	12.94	61.99
EV/EBITDA Low	- -	5.06	4.14	6.65	4.36	4.68	6.56	6.03	7.43	3.66	3.84	5.02	8.36	8.74	34.08
EV/EBIT Average	- -	7.65	5.87	18.57	9.8	7.97	11.5	12.45	17.86	7.9	5.25	8.35	15.23	19.08	- -
EV/EBIT High	- -	9.97	8.34	28.17	12.28	10.11	14.71	15.8	22.12	11.86	6.87	10.55	18.02	21.95	- -
EV/EBIT Low	- -	5.73	4.63	10.98	6.02	5.91	9.51	8.9	12.97	4.5	4.34	6.28	11.95	14.84	- -
Last Price	- -	43.82	72.36	34.14	60.11	52.91	55.92	51.62	46.15	63.98	66.84	50.96	45.26	34.15	31.96
High Price	- -	59.08	78.26	85.17	65.75	77.37	68.1	69.4	59.24	88.71	91.77	74.3	60.38	47.57	46.83
Enterprise Value Average	- -	849	1,026	1,046	927	1,071	878	835	703	941	1,067	864	793	604	490
Enterprise Value High	- -	1,107	1,459	1,587	1,161	1,359	1,123	1,059	871	1,413	1,395	1,091	939	695	655
Enterprise Value Low	- -	637	809	618	570	795	726	597	511	537	881	649	622	470	360

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	19	19	19	19	19	19	17	17	17	17	18	18	17	17	16
Diluted Weighted Avg Shares	19	20	20	20	19	19	18	18	18	18	18	18	18	17	16
Basic Weighted Avg Shares	19	19	19	19	19	19	18	17	17	17	18	18	18	17	16
Revenue per Share	17.42	25.67	35.63	28.11	29.45	35.09	29.46	28.41	23.52	32.53	41.55	33.76	30.76	31.35	33.63
EBITDA per Share	3.95	6.57	10.11	4.8	6.99	8.97	6.24	5.67	3.94	8.39	13.04	7.32	4.21	3.14	0.65
Operating Income per Share	3.3	5.8	9.05	2.91	5.05	7.1	4.31	3.84	2.26	6.81	11.54	5.86	2.95	1.85	-0.75
Basic EPS, GAAP	2.12	3.69	5.76	1.99	3.32	4.62	2.94	2.92	1.85	5.17	8.87	5	2.73	1.79	-0.27
Basic EPS from Cont Ops	2.12	3.69	5.76	1.99	3.32	4.62	2.94	2.92	1.85	5.17	8.87	5	2.73	1.79	-0.27
Diluted EPS, GAAP	2.09	3.6	5.58	1.95	3.21	4.59	2.91	2.88	1.82	5.09	8.78	4.96	2.71	1.77	-0.27
Diluted EPS from Cont Ops	2.09	3.6	5.58	1.95	3.21	4.59	2.91	2.88	1.82	5.09	8.78	4.96	2.71	1.77	-0.27
Dividend per Share	0.43	5.82	2.13	1.62	1.1	1.73	1.35	1.1	0.82	6.51	3.36	2.42	6.27	0.69	0.62
Cash Flow per Share	3.04	4.55	6.19	2.87	6.02	5.54	5.71	6.87	2.84	8.22	9.8	4.38	1.92	3.25	3.34
Free Cash Flow per Basic Share	1.87	3.13	3.37	0.52	4.48	3.68	3.81	6.26	1.68	6.84	8.16	2.8	1.02	2.03	2.37
Cash & Equivalents per Share	4.25	1.61	2.85	0.48	3.7	4.66	3.64	8.75	9.45	8.07	12.56	12.7	6.74	6.28	5.8
Book Value per Share	7.2	4.93	9.26	9.9	12.17	14.23	13.21	15.14	16.36	15.13	20.67	17.93	19	19.03	17.8
Tangible Book Value per Share	6.98	4.74	9.08	9.72	12.01	14.09	13.06	14.99	16.22	14.41	19.96	17.27	18.38	18.46	17.25