Simpson Manufacturing Company, Inc. Financial Ratios — TWL

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 (%)	6.58	5.42	6.25	7.45	7.92	10.46	10.58	14.55	15.33	19.97	24.61	25.72	22.89	18.45	17.93
Return on Assets (%)	5.95	4.86	5.52	6.58	7.02	9.24	9.18	12.3	12.66	16.07	19.62	16.75	13.59	11.84	11.88
Return on Capital (%)	6.63	5.48	6.32	7.52	8	10.5	10.65	14.58	15.17	19.29	23.85	20.72	16.54	14.24	14.33
Return on Invested Capital (%)	6.2	5.41	6.26	7.47	7.98	10.62	9.99	14.42	15.2	19.18	23.94	20.6	16.3	13.86	13.72
Gross Margin (%)	44.88	43.04	44.45	45.47	45.2	47.62	45.38	44.52	43.3	45.46	47.99	44.48	47.05	45.87	45.85
EBITDA Margin (%)	15.71	13.5	15.45	16.91	17.11	19.65	17.6	19.65	19.33	22.96	26.08	24.57	24.84	23.09	23.49
Operating Margin (%)	12.52	9.79	11.84	13.23	13.68	16.32	14.14	15.64	15.42	19.88	23.36	22.45	21.66	19.5	18.97
Incremental Operating Margin (%)	- -	- -	39.3	34.09	21.83	47.74	- -	30.08	11.26	58.45	37.81	19.83	4.52	- -	7.24
Pretax Margin (%)	13.06	9.44	11.56	13.21	13.69	16.14	14.78	15.96	15.69	19.68	22.79	21.17	21.53	19.45	19.82
Profit Margin (%)	8.43	6.39	7.23	8.45	8.55	10.43	9.48	11.74	11.79	14.75	16.94	15.78	15.99	14.44	14.79
Net Income to Common Margin (%)	8.43	6.39	7.23	8.45	8.55	10.43	9.48	11.74	11.79	14.75	16.94	15.78	15.99	14.44	14.79
Effective Tax Rate (%)	35.39	32.3	37.51	36.04	37.53	35.4	35.87	26.43	24.88	25.07	25.69	25.46	25.72	25.76	25.38
Dvd Payout Ratio (%)	45.83	72.03	35.57	40.8	43.24	36.45	39.93	31.5	30	21.6	15.62	13.14	12.77	14.43	13.79
Sustainable Growth Rate (%)	3.57	1.51	4.03	4.41	4.5	6.65	6.36	9.97	10.73	15.65	20.77	22.34	19.97	15.79	15.46

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	- -	- -	- -	- -	- -	- -	4	- -	36	46	46	635	552	481	488
ST Debt	- -	- -	- -	- -	- -	- -	1	- -	7	9	9	34	37	42	35
LT Debt	- -	- -	- -	- -	- -	- -	3	- -	28	37	37	601	514	439	452
Total Debt/EBITDA	- -	- -	- -	- -	- -	- -	0.02	- -	0.16	0.16	0.11	1.22	1	0.93	0.89
Net Debt/EBITDA	-2.26	-1.98	-2.3	-2.05	-1.91	-1.34	-0.98	-0.76	-1.05	-0.94	-0.73	0.53	0.09	0.28	-0.02
Total Debt/EBIT	- -	- -	- -	- -	- -	- -	0.03	- -	0.2	0.18	0.12	1.38	1.16	1.12	1.06
Net Debt/EBIT	-2.89	-2.84	-3.08	-2.62	-2.37	-1.6	-1.22	-0.93	-1.27	-1.09	-0.82	0.6	0.11	0.34	-0.03
EBITDA to Interest Expense	165.46	111.68	120.97	148.76	136.25	293.13	146.13	334.41	126.97	144.7	112.03	68.47	- -	- -	- -
EBITDA-CapEx/Interest Expense	165.46	111.68	120.97	148.76	136.25	293.13	146.13	334.41	124.18	142.05	110.44	67.83	- -	- -	- -
EBIT to Interest Expense	131.82	80.98	92.69	116.35	108.96	243.38	117.34	266.14	101.29	125.26	100.35	62.56	- -	- -	- -
Interest Expense	1	1	1	1	1	1	1	1	2	2	4	8	- -	- -	- -
Common Equity/Total Assets	90.7	88.68	87.95	88.74	88.4	88.35	85.28	83.74	81.43	79.59	79.78	56.45	62.1	66.27	66.22
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	0.29	- -	3.17	3.79	3.13	42.55	30.61	24.2	22.22
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	- -	0.29	- -	3.05	3.62	3.02	29.35	23.04	19.13	17.93
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	0.25	- -	2.59	3.02	2.5	24.02	19.01	16.04	14.72
Total Debt/Equity (%)	- -	0.02	0.01	- -	- -	- -	0.41	- -	4	4.72	3.87	44.96	32.84	26.51	23.95
Total Debt/Capital (%)	- -	0.02	0.01	- -	- -	- -	0.41	- -	3.85	4.51	3.73	31.02	24.72	20.95	19.33
Total Debt/Total Assets (%)	- -	0.02	0.01	- -	- -	- -	0.35	- -	3.26	3.76	3.09	25.38	20.39	17.57	15.86
Net Debt to Equity	-28.19	-22.21	-29.85	-30.14	-30.46	-26.16	-19.05	-18.72	-25.81	-28	-25.44	19.55	3.06	8.04	-0.67
Net Debt/Capital (%)	-39.27	-28.55	-42.55	-43.15	-43.79	-35.43	-23.41	-23.04	-33.01	-36.49	-32.43	15.81	2.86	7.09	-0.64
EBITDA	95	89	109	127	136	169	172	212	220	291	410	520	550	515	548
EBITDA-CapEx	95	89	109	127	136	169	172	212	215	286	404	515	550	515	548
Operating Income (Loss)	76	64	84	99	109	140	138	169	175	252	367	475	480	435	443

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	2.99	1.84	2.43	2.76	2.73	2.08	1.23	1.06	1.45	1.42	1.23	0.86	1.19	0.65	1.01
Current Ratio	7.01	5.21	5.53	6.4	6.21	5.38	4.28	3.96	4.03	3.88	4.08	3.38	3.63	3.21	3.54
Quick Ratio	4.05	2.7	3.31	3.73	3.84	3.12	2.23	2.02	2.33	2.27	2.18	1.63	1.98	1.43	1.8
CFO/Avg Current Liab	0.46	0.81	1.07	0.68	1.24	0.97	0.97	1.11	1.32	1.18	0.69	1.35	1.2	0.93	1.23
Common Equity/Total Assets	90.7	88.68	87.95	88.74	88.4	88.35	85.28	83.74	81.43	79.59	79.78	56.45	62.1	66.27	66.22
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	0.29	- -	3.17	3.79	3.13	42.55	30.61	24.2	22.22
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	- -	0.29	- -	3.05	3.62	3.02	29.35	23.04	19.13	17.93
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	0.25	- -	2.59	3.02	2.5	24.02	19.01	16.04	14.72
Total Debt/Equity (%)	- -	0.02	0.01	- -	- -	- -	0.41	- -	4	4.72	3.87	44.96	32.84	26.51	23.95
Total Debt/Capital (%)	- -	0.02	0.01	- -	- -	- -	0.41	- -	3.85	4.51	3.73	31.02	24.72	20.95	19.33
Total Debt/Total Assets (%)	- -	0.02	0.01	- -	- -	- -	0.35	- -	3.26	3.76	3.09	25.38	20.39	17.57	15.86
CFO/Total Liabilities	45.14	67.54	92.42	61.33	105.77	86.71	77.95	96.35	101.11	82.49	50.41	36.66	41.66	36.64	44.18
CFO/CapEx	- -	- -	- -	- -	- -	- -	- -	- -	42.61	38.94	25.84	82.25	- -	- -	- -
Altman's Z-Score	15.47	12.15	12.45	12.51	12.25	14.35	13.85	12.01	13.78	12.94	15.59	5.9	8.71	8.24	7.48

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	8.34	8.24	8.16	8.26	8.02	7.88	7.87	7.65	7.96	8.33	7.94	8.46	8.01	7.85	7.95
Days Sales Outstanding	43.75	44.28	44.72	44.17	45.51	46.32	46.4	47.71	45.83	43.83	45.96	43.13	45.6	46.47	45.93
Inventory Turnover	2	1.95	1.95	1.98	2.11	2.11	2.2	2.26	2.44	2.58	2.25	2.35	2.12	2.11	2.13
Days Inventory Outstanding	182.38	187.62	187.19	184.35	172.92	173.29	165.96	161.33	149.53	141.36	162.27	155.43	172.56	172.91	171.54
Accounts Payable Turnover	12.6	13.45	10.7	14.84	18.76	19.9	18.73	18.87	18.32	17.73	18.55	16.61	11.36	11.99	13.14
Accounts Payable Turnover Days	28.96	27.14	34.12	24.59	19.45	18.34	19.49	19.35	19.92	20.59	19.68	21.97	32.12	30.44	27.78
Cash Conversion Cycle	197.18	204.77	197.79	203.93	198.98	201.26	192.86	189.69	175.44	164.59	188.55	176.59	186.04	188.93	189.69
Inventory to Cash Days	-138.63	-143.34	-142.47	-140.18	-127.41	-126.97	-119.56	-113.62	-103.7	-97.53	-116.32	-112.3	-126.97	-126.44	-125.62
Inventories	180	204	198	217	196	232	253	276	252	284	444	557	552	593	594
Raw Materials	77	96	81	98	76	87	91	98	96	96	191	187	167	208	194
Work In Process	21	17	18	19	19	21	27	25	24	22	30	55	57	58	57
Finished Goods	81	91	98	99	101	125	135	153	133	166	222	314	327	328	343
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	1,605	1,530	1,803	1,703	1,670	2,092	2,672	2,351	3,516	3,945	5,924	3,819	8,428	6,897	6,806
- Cash & Cash Equivalents	214	176	251	260	259	227	169	160	230	275	301	301	430	239	384
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	- -	- -	- -	- -	- -	4	- -	36	46	46	635	552	481	488
Enterprise Value	1,391	1,355	1,552	1,443	1,411	1,865	2,508	2,191	3,322	3,716	5,669	4,154	8,550	7,138	6,909
Total Capital	758	790	841	863	850	866	888	856	928	1,027	1,230	2,049	2,231	2,294	2,523
Total Debt/Capital (%)	- -	0.02	0.01	- -	- -	- -	0.41	- -	3.85	4.51	3.73	31.02	24.72	20.95	19.33
Total Debt / EV	- -	- -	- -	- -	- -	- -	- -	- -	0.01	0.01	0.01	0.15	0.06	0.07	0.07
EV/Sales	2.31	2.06	2.2	1.92	1.78	2.17	2.57	2.03	2.92	2.93	3.6	1.96	3.86	3.2	2.96
EV/EBITDA	14.67	15.3	14.24	11.35	10.39	11.03	14.58	10.33	15.12	12.76	13.82	7.99	15.55	13.85	12.61
EV/EBIT	18.79	21.96	19.04	14.54	12.94	13.21	18.13	12.69	18.33	14.73	15.41	9.05	17.99	16.6	15.08
EV/Cash Flow to Firm	39.24	19.76	14.49	21.29	11.9	18.78	20.93	13.65	16.05	17.77	36.81	10.24	20.02	21.11	15.06
EV/Free Cash Flow to Firm	39.24	19.76	14.49	21.29	11.9	18.78	20.93	13.65	16.43	18.24	38.26	10.37	20.02	21.11	15.06
Diluted Market Cap	1,634	1,530	1,801	1,711	1,704	2,130	2,731	2,432	3,573	3,991	5,967	3,863	8,531	6,980	6,906
Diluted Enterprise Value	1,420	1,355	1,550	1,451	1,445	1,903	2,566	2,271	3,378	3,763	5,712	4,197	8,652	7,221	7,009
EV per Share	28.89	27.98	31.85	29.47	29.28	39.33	53.64	48.69	75.13	85.77	131.17	97.6	202.02	170.45	167.47
TTM Sales	603	656	705	752	794	861	977	1,079	1,137	1,268	1,573	2,116	2,214	2,232	2,333
TTM EBITDA	95	89	109	127	136	169	172	212	220	291	410	520	550	515	548
TTM Operating Income	76	64	84	99	109	140	138	169	175	252	367	475	480	435	443
TTM Cash Flow to Firm	35	69	107	68	119	99	120	161	207	209	154	405	427	338	459
TTM Free Cash Flow to Firm	35	69	107	68	119	99	120	161	202	204	148	401	427	338	459

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	46.56	22.48	16.91	25.46	14.45	21.52	22.94	15.19	17.79	19.74	41.03	9.78	19.98	20.64	15.06
EV/EBIT	18.79	21.96	19.04	14.54	12.94	13.21	18.13	12.69	18.33	14.73	15.41	9.05	17.99	16.6	15.08
Enterprise Value	1,391	1,355	1,552	1,443	1,411	1,865	2,508	2,191	3,322	3,716	5,669	4,154	8,550	7,138	6,909
Low Price	23.67	23.21	27.58	28.75	30.88	29.85	39.4	50.11	51.94	49.99	87.33	75.66	86.72	157.39	134.06
EV/Sales	2.31	2.06	2.2	1.92	1.78	2.17	2.57	2.03	2.92	2.93	3.6	1.96	3.86	3.2	2.96
EV/EBITDA	14.67	15.3	14.24	11.35	10.39	11.03	14.58	10.33	15.12	12.76	13.82	7.99	15.55	13.85	12.61
Price/Earnings	32.07	36.45	35.23	26.82	24.99	23.63	29.31	19.07	26.56	21.28	22.29	11.53	23.96	21.56	19.94
Price/Earnings Average	27.41	34.16	29.96	25.52	25.24	21.29	23.61	22.61	22.11	19.8	17.84	12.97	16.12	23.89	20.15
Price/Earnings High	33.44	39.91	35.23	28.43	27.66	25.74	31.36	28.3	28.41	24.16	22.34	17.87	24.49	28.46	23.84
Price/Earnings Low	22.77	26.77	26.26	22.17	22.27	16	20.2	18.29	17.34	11.69	14.2	9.72	10.44	20.6	16.21
Price/Book Value	2.12	1.94	2.14	1.97	1.96	2.42	3.02	2.75	3.94	4.02	5	2.7	5.02	3.8	3.34
Price/Book Value Average	1.81	1.82	1.82	1.88	1.98	2.18	2.43	3.26	3.28	3.74	4.01	3.04	3.38	4.21	3.38
Price/Book Value High	2.21	2.12	2.14	2.09	2.17	2.63	3.23	4.08	4.22	4.56	5.01	4.19	5.13	5.02	4
Price/Book Value Low	1.5	1.42	1.6	1.63	1.75	1.64	2.08	2.64	2.57	2.21	3.19	2.28	2.18	3.64	2.72
Price/Tangible Book Value	2.55	2.48	2.69	2.41	2.39	2.91	3.72	3.35	4.78	4.82	5.79	6.88	10.38	7.45	6.25
Price/Tangible Book Value Average	2.18	2.32	2.29	2.29	2.42	2.62	3	3.98	3.98	4.49	4.63	7.74	6.98	8.26	6.31
Price/Tangible Book Value High	2.65	2.72	2.69	2.55	2.65	3.17	3.98	4.98	5.12	5.47	5.8	10.67	10.61	9.83	7.47
Price/Tangible Book Value Low	1.81	1.82	2	1.99	2.13	1.97	2.56	3.22	3.12	2.65	3.69	5.8	4.52	7.12	5.08
Price/Sales	2.7	2.33	2.55	2.27	2.14	2.46	2.78	2.24	3.13	3.14	3.78	1.82	3.83	3.11	2.95
Price/Sales Average	2.31	2.18	2.17	2.16	2.16	2.22	2.24	2.65	2.61	2.92	3.02	2.05	2.58	3.45	2.98
Price/Sales High	2.82	2.55	2.55	2.4	2.36	2.68	2.97	3.32	3.35	3.56	3.78	2.82	3.92	4.11	3.53
Price/Sales Low	1.92	1.71	1.9	1.87	1.9	1.67	1.92	2.15	2.04	1.72	2.4	1.53	1.67	2.97	2.4
Price/Cash Flow	46.52	22.45	16.86	25.34	14.39	21.43	22.8	15.08	17.3	19.17	39.25	9.63	19.87	20.54	15
Price/Cash Flow Average	39.77	21.04	14.34	24.12	14.53	19.3	18.37	17.89	14.4	17.84	31.42	10.83	13.36	22.76	15.16
Price/Cash Flow High	48.51	24.58	16.86	26.87	15.92	23.34	24.39	22.39	18.51	21.76	39.33	14.93	20.3	27.11	17.94
Price/Cash Flow Low	33.03	16.49	12.57	20.95	12.82	14.5	15.71	14.47	11.3	10.53	25.01	8.12	8.65	19.63	12.19
Price/Free Cash Flow Average	39.81	21.07	14.38	24.22	14.6	19.39	18.48	18.02	14.81	18.36	32.84	11	13.44	22.87	15.21
Price/Free Cash Flow High	48.56	24.62	16.91	26.99	16	23.44	24.54	22.55	19.03	22.4	41.11	15.15	20.41	27.24	18
Price/Free Cash Flow Low	33.07	16.51	12.6	21.04	12.88	14.57	15.81	14.57	11.62	10.84	26.14	8.25	8.7	19.73	12.24
EV/Sales Average	1.92	1.92	1.82	1.81	1.8	1.93	2.03	2.44	2.4	2.71	2.85	2.19	2.62	3.53	2.99
EV/Sales High	2.42	2.29	2.2	2.05	2	2.38	2.76	3.09	3.14	3.35	3.61	2.95	3.95	4.19	3.53
EV/Sales Low	1.53	1.45	1.55	1.53	1.55	1.38	1.72	1.94	1.85	1.53	2.24	1.68	1.71	3.06	2.42
EV/EBITDA Average	12.22	14.21	11.76	10.7	10.51	9.8	11.56	12.4	12.44	11.82	10.94	8.9	10.53	15.3	12.74
EV/EBITDA High	15.4	16.94	14.24	12.15	11.7	12.13	15.66	15.71	16.24	14.6	13.85	12.02	15.88	18.13	15.04
EV/EBITDA Low	9.77	10.71	10.02	9.02	9.05	7.03	9.75	9.88	9.57	6.66	8.58	6.84	6.9	13.26	10.28
EV/EBIT Average	15.64	20.4	15.74	13.7	13.1	11.74	14.38	15.22	15.08	13.64	12.2	10.08	12.19	18.33	15.24
EV/EBIT High	19.72	24.31	19.04	15.57	14.58	14.53	19.48	19.29	19.68	16.84	15.45	13.62	18.38	21.73	17.99
EV/EBIT Low	12.5	15.37	13.41	11.56	11.28	8.42	12.13	12.14	11.6	7.68	9.57	7.74	7.98	15.89	12.3
Last Price	33.33	31.61	37.01	34.79	34.65	44.1	57.17	52.25	79.53	91.04	137.08	89.73	199.14	164.69	164.96
High Price	34.75	34.61	37.01	36.88	38.36	48.03	61.16	77.56	85.08	103.35	137.36	139.03	203.49	217.37	197.23
Enterprise Value Average	1,158	1,259	1,282	1,360	1,428	1,658	1,988	2,628	2,733	3,442	4,487	4,629	5,791	7,883	6,980
Enterprise Value High	1,460	1,500	1,552	1,546	1,589	2,052	2,694	3,330	3,567	4,249	5,681	6,252	8,734	9,344	8,240
Enterprise Value Low	926	949	1,092	1,148	1,229	1,190	1,677	2,095	2,102	1,938	3,519	3,555	3,792	6,833	5,634

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	48	48	49	49	48	47	47	45	44	43	43	43	42	42	41
Diluted Weighted Avg Shares	49	48	49	49	49	48	48	47	45	44	44	43	43	42	42
Basic Weighted Avg Shares	49	48	49	49	49	48	47	46	45	44	43	43	43	42	42
Revenue per Share	12.32	13.58	14.54	15.36	16.22	17.9	20.58	23.34	25.41	29.01	36.31	49.3	51.97	52.92	55.92
EBITDA per Share	1.94	1.83	2.25	2.6	2.78	3.52	3.62	4.59	4.91	6.66	9.47	12.11	12.91	12.22	13.14
Operating Income per Share	1.54	1.33	1.72	2.03	2.22	2.92	2.91	3.65	3.92	5.77	8.48	11.07	11.26	10.32	10.61
Basic EPS, GAAP	1.04	0.87	1.05	1.3	1.39	1.87	1.95	2.74	3	4.28	6.15	7.78	8.31	7.64	8.27
Basic EPS from Cont Ops	1.04	0.87	1.05	1.3	1.39	1.87	1.95	2.74	3	4.28	6.15	7.78	8.31	7.64	8.27
Diluted EPS, GAAP	1.04	0.87	1.05	1.29	1.38	1.86	1.94	2.72	2.98	4.27	6.12	7.76	8.26	7.6	8.24
Diluted EPS from Cont Ops	1.04	0.87	1.05	1.29	1.38	1.86	1.94	2.72	2.98	4.27	6.12	7.76	8.26	7.6	8.24
Dividend per Share	0.48	0.62	0.37	0.53	0.6	0.68	0.78	0.86	0.9	0.92	0.96	1.02	1.06	1.1	1.14
Cash Flow per Share	0.72	1.41	2.2	1.37	2.41	2.06	2.51	3.46	4.6	4.75	3.49	9.31	10.02	8.02	10.99
Free Cash Flow per Basic Share	0.72	1.41	2.2	1.37	2.41	2.06	2.51	3.46	4.49	4.63	3.36	9.2	10.02	8.02	10.99
Cash & Equivalents per Share	4.44	3.63	5.16	5.32	5.37	4.78	3.6	3.56	5.21	6.34	6.97	7.07	10.16	5.72	9.31
Book Value per Share	15.75	16.31	17.27	17.63	17.64	18.25	18.93	19.01	20.18	22.64	27.4	33.21	39.69	43.3	49.34
Tangible Book Value per Share	13.09	12.74	13.76	14.44	14.49	15.15	15.37	15.58	16.63	18.89	23.69	13.04	19.18	22.1	26.4