CTS Corporation Financial Ratios — XT1 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 (%)	7.8	7.66	-1.39	9.04	2.43	11.47	4.37	12.89	9.23	8.37	-9.44	12.29	11.72	10.52	12.1
Return on Assets (%)	4.35	3.9	-0.75	5.66	1.48	6.87	2.73	8.55	6.07	5.46	-6.49	8.43	8.13	7.36	8.54
Return on Capital (%)	6.54	5.99	-0.9	7.63	2.29	9.38	3.78	11.37	7.92	7.17	- -	10.61	10.2	9.28	10.72
Return on Invested Capital (%)	3.29	3.69	0.49	7.64	2.7	9.38	3.27	11.33	7.91	6.52	- -	11.71	9.62	8.97	9.96
Gross Margin (%)	31.88	30.06	29.64	32.17	33.25	35.4	33.2	35.06	33.6	32.79	35.99	35.87	34.68	36.44	38.43
EBITDA Margin (%)	10.81	11.39	9.49	14.68	8.99	20.71	13.99	17.76	16.72	16.93	20.16	20.92	18.85	19.84	21.65
Operating Margin (%)	5.39	2.68	6.87	11.47	7.98	13.81	10.25	14.05	13.05	11.07	15.24	16.17	14.92	14.74	15.52
Incremental Operating Margin (%)	5.2	- -	19.03	- -	72.9	168.72	- -	47.92	330.19	31.69	35.12	22.65	35.1	17.5	30.71
Pretax Margin (%)	4.4	4.74	4.41	9.74	3.21	14.43	9.52	12.35	10.72	10.72	-11.87	13.76	13.65	13.32	15.48
Profit Margin (%)	7.49	6.68	-0.96	6.56	1.82	8.67	3.42	9.89	7.71	8.18	-8.16	10.15	11	10.78	12.07
Net Income to Common Margin (%)	7.49	6.68	-0.96	6.56	1.82	8.67	3.42	9.89	7.71	8.18	-8.16	10.15	11	10.78	12.07
Effective Tax Rate (%)	8.55	6.59	88.94	32.6	43.28	39.94	64.11	19.91	28.09	23.73	- -	26.21	19.45	19.11	22.03
Dvd Payout Ratio (%)	36.57	35.27	244.07	20.26	76.09	15.22	36.41	11.36	14.49	14.93	-12.36	8.61	8.33	8.81	7.27
Sustainable Growth Rate (%)	4.95	4.96	2.01	7.21	0.58	9.72	2.78	11.43	7.89	7.12	-10.6	11.23	10.74	9.59	11.22

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	74	154	75	75	91	90	76	50	127	81	75	109	97	118	83
ST Debt	- -	- -	- -	- -	- -	1	- -	- -	3	3	3	4	4	5	3
LT Debt	74	154	75	75	91	89	76	50	125	78	71	105	92	113	79
Total Debt/EBITDA	2.46	4.43	1.93	1.26	2.64	1.1	1.29	0.6	1.62	1.13	0.72	0.89	0.93	1.16	0.71
Net Debt/EBITDA	-0.07	1.27	-1.27	-1	-1.93	-0.29	-0.63	-0.61	-0.01	-0.52	-0.88	-0.6	-0.93	-0.02	-0.21
Total Debt/EBIT	5.85	10.19	4.24	1.77	5.01	1.43	1.98	0.82	2.37	1.8	0.98	1.18	1.29	1.66	1
Net Debt/EBIT	-0.16	2.92	-2.79	-1.41	-3.66	-0.38	-0.97	-0.83	-0.01	-0.82	-1.2	-0.79	-1.28	-0.03	-0.3
EBITDA to Interest Expense	14.37	13.5	11.9	25.49	13.08	22.19	17.7	40.07	29.62	21.94	48.99	56	31.15	24.1	27.19
EBITDA-CapEx/Interest Expense	14.37	13.5	11.9	25.49	13.08	22.19	17.7	40.07	29.62	21.94	48.99	56	31.15	24.1	27.19
EBIT to Interest Expense	7.17	3.18	8.62	19.93	11.61	14.79	12.97	31.7	23.11	14.35	37.03	43.3	24.65	17.91	19.5
Interest Expense	2	3	3	2	3	4	3	2	3	3	2	2	3	4	4
Common Equity/Total Assets	54.76	47.71	61.78	63.42	58.27	61.4	63.7	68.92	62.99	67.68	69.77	67.63	71.08	69.01	72.19
Long-Term Debt/Equity (%)	28.26	57.33	25.28	25.88	32.2	28.03	22.19	13.23	30.76	18.35	15.39	20.83	17.55	21.47	14.38
Long-Term Debt/Capital (%)	22.03	36.44	20.18	20.56	24.36	21.84	18.16	11.68	23.4	15.41	13.25	17.13	14.83	17.55	12.5
Long-Term Debt/Total Assets (%)	15.47	27.35	15.62	16.41	18.76	17.21	14.14	9.12	19.37	12.42	10.74	14.08	12.48	14.82	10.38
Total Debt/Equity (%)	28.26	57.33	25.28	25.88	32.2	28.35	22.19	13.23	31.44	19.13	16.12	21.6	18.39	22.37	15
Total Debt/Capital (%)	22.03	36.44	20.18	20.56	24.36	22.09	18.16	11.68	23.92	16.06	13.89	17.77	15.53	18.28	13.05
Total Debt/Total Assets (%)	15.47	27.35	15.62	16.41	18.76	17.41	14.14	9.12	19.8	12.95	11.25	14.61	13.07	15.43	10.83
Net Debt to Equity	-0.76	16.41	-16.64	-20.53	-23.51	-7.46	-10.84	-13.48	-0.13	-8.77	-19.73	-14.47	-18.29	-0.39	-4.49
Net Debt/Capital (%)	-0.77	14.09	-19.96	-25.84	-30.74	-8.06	-12.16	-15.58	-0.13	-9	-23.05	-15.97	-20.96	-0.37	-4.49
EBITDA	30	35	39	59	34	82	59	84	78	72	103	123	104	102	117
EBITDA-CapEx	30	35	39	59	34	82	59	84	78	72	103	123	104	102	117
Operating Income (Loss)	15	8	28	46	31	55	43	66	61	47	78	95	82	76	84

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	0.62	0.95	1.31	1.68	1.66	1.16	1.11	0.97	1.03	0.87	1.24	1.39	1.69	0.96	0.75
Current Ratio	2.28	2.69	2.48	3.01	2.6	2.2	2.28	2.3	2.45	2.22	2.53	2.89	3.29	2.46	2.3
Quick Ratio	1.44	1.89	1.97	2.39	2.24	1.8	1.8	1.74	1.84	1.65	1.96	2.2	2.5	1.75	1.55
CFO/Avg Current Liab	0.18	0.35	0.36	0.38	0.45	0.49	0.58	0.56	0.64	0.76	0.79	1.07	0.85	1.01	0.98
Common Equity/Total Assets	54.76	47.71	61.78	63.42	58.27	61.4	63.7	68.92	62.99	67.68	69.77	67.63	71.08	69.01	72.19
Long-Term Debt/Equity (%)	28.26	57.33	25.28	25.88	32.2	28.03	22.19	13.23	30.76	18.35	15.39	20.83	17.55	21.47	14.38
Long-Term Debt/Capital (%)	22.03	36.44	20.18	20.56	24.36	21.84	18.16	11.68	23.4	15.41	13.25	17.13	14.83	17.55	12.5
Long-Term Debt/Total Assets (%)	15.47	27.35	15.62	16.41	18.76	17.21	14.14	9.12	19.37	12.42	10.74	14.08	12.48	14.82	10.38
Total Debt/Equity (%)	28.26	57.33	25.28	25.88	32.2	28.35	22.19	13.23	31.44	19.13	16.12	21.6	18.39	22.37	15
Total Debt/Capital (%)	22.03	36.44	20.18	20.56	24.36	22.09	18.16	11.68	23.92	16.06	13.89	17.77	15.53	18.28	13.05
Total Debt/Total Assets (%)	15.47	27.35	15.62	16.41	18.76	17.41	14.14	9.12	19.8	12.95	11.25	14.61	13.07	15.43	10.83
CFO/Total Liabilities	10.2	14.2	20.47	19.95	19.41	23.62	29.63	34.12	27.05	37.94	42.88	50.03	41.43	41.41	48.04
CFO/CapEx	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	- -	- -	- -	5.5	4.7	5.52	5.92	6.52	5.84	6.58	7.04	7.03	7.78	8.62	8.51

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	3.04	3.43	5.39	6.76	6.86	6.77	6.35	6.27	5.95	5.33	6.29	6.78	6.49	6.59	6.53
Days Sales Outstanding	120.17	106.5	67.75	54.01	53.21	53.91	57.47	58.22	61.3	68.42	58.06	53.84	56.2	55.39	55.88
Inventory Turnover	2.25	2.44	5.06	9.12	9.72	9.62	8.66	7.63	7.27	6.47	6.88	6.73	5.88	5.83	6.34
Days Inventory Outstanding	162.2	149.36	72.2	40.03	37.53	37.93	42.14	47.84	50.24	56.42	53.02	54.2	62.07	62.66	57.59
Accounts Payable Turnover	2.65	2.72	4.15	5.97	6.02	6.48	6.51	6.18	6.19	5.85	6.26	7.16	7.39	7.42	7.35
Accounts Payable Turnover Days	137.88	133.99	87.99	61.16	60.59	56.33	56.07	59.11	58.95	62.41	58.29	51.01	49.39	49.2	49.67
Cash Conversion Cycle	144.49	121.87	51.96	32.87	30.15	35.5	43.54	46.96	52.58	62.43	52.78	57.03	68.88	68.85	63.8
Inventory to Cash Days	-42.03	-42.86	-4.45	13.98	15.67	15.98	15.33	10.39	11.06	12	5.04	-0.36	-5.87	-7.28	-1.71
Inventories	93	82	32	28	25	29	37	43	42	46	50	62	60	52	53
Raw Materials	57	50	19	16	17	18	21	26	23	25	28	37	33	32	31
Work In Process	21	16	7	7	7	10	12	12	15	17	19	23	19	22	24
Finished Goods	15	16	10	12	7	8	9	11	9	11	12	13	20	12	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	- -	- -	- -	611	607	736	868	816	953	1,072	1,203	1,248	1,341	1,579	1,257
- Cash & Cash Equivalents	76	110	124	135	157	114	114	101	100	92	141	157	164	94	82
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	74	154	75	75	91	90	76	50	127	81	75	109	97	118	83
Enterprise Value	- -	- -	- -	552	541	713	831	765	980	1,061	1,136	1,201	1,274	1,602	1,257
Total Capital	338	421	372	365	372	408	420	428	533	505	538	616	624	646	635
Total Debt/Capital (%)	22.03	36.44	20.18	20.56	24.36	22.09	18.16	11.68	23.92	16.06	13.89	17.77	15.53	18.28	13.05
Total Debt / EV	- -	- -	- -	0.14	0.17	0.13	0.09	0.07	0.13	0.08	0.07	0.09	0.08	0.07	0.07
EV/Sales	- -	- -	- -	1.37	1.41	1.8	1.96	1.63	2.09	2.5	2.22	2.05	2.31	3.11	2.32
EV/EBITDA	- -	- -	- -	9.31	15.74	8.68	14.04	9.16	12.5	14.78	10.99	9.78	12.27	15.69	10.73
EV/EBIT	- -	- -	- -	13.04	29.87	11.28	21.58	12.54	18.21	23.52	14.86	12.91	16.97	22.51	15.22
EV/Cash Flow to Firm	- -	- -	- -	15.8	13.31	14.42	14.02	12.79	14.78	13.39	- -	9.78	13.92	15.76	11.92
EV/Free Cash Flow to Firm	- -	- -	- -	15.8	13.31	14.42	14.02	12.79	14.78	13.39	- -	9.78	13.92	15.76	11.92
Diluted Market Cap	- -	- -	- -	625	625	747	881	836	972	1,082	1,209	1,270	1,373	1,615	1,303
Diluted Enterprise Value	- -	- -	- -	565	558	724	843	786	999	1,072	1,142	1,223	1,306	1,639	1,303
EV per Share	- -	- -	- -	16.53	16.62	21.76	25.22	23.36	30.19	32.89	35.31	37.9	41.32	53.36	43.73
TTM Sales	280	304	409	404	382	397	423	470	469	424	513	587	550	515	541
TTM EBITDA	30	35	39	59	34	82	59	84	78	72	103	123	104	102	117
TTM Operating Income	15	8	28	46	31	55	43	66	61	47	78	95	82	76	84
TTM Cash Flow to Firm	24	44	38	35	41	49	59	60	66	79	- -	123	91	102	105
TTM Free Cash Flow to Firm	24	44	38	35	41	49	59	60	66	79	- -	123	91	102	105

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	- -	- -	- -	18.74	15.95	15.84	15.17	14.38	15.09	14.1	14.03	10.48	15.46	16.44	12.76
EV/EBIT	- -	- -	- -	13.04	29.87	11.28	21.58	12.54	18.21	23.52	14.86	12.91	16.97	22.51	15.22
Enterprise Value	- -	- -	- -	552	541	713	831	765	980	1,061	1,136	1,201	1,274	1,602	1,257
Low Price	- -	- -	- -	15.4	15.21	13.09	19.55	24.92	25.13	17.17	29.1	31.66	35.33	39.81	33.52
EV/Sales	- -	- -	- -	1.37	1.41	1.8	1.96	1.63	2.09	2.5	2.22	2.05	2.31	3.11	2.32
EV/EBITDA	- -	- -	- -	9.31	15.74	8.68	14.04	9.16	12.5	14.78	10.99	9.78	12.27	15.69	10.73
Price/Earnings	- -	- -	- -	23.21	88.42	21.4	59.99	17.68	26.55	30.95	- -	21.14	22.53	28.82	19.75
Price/Earnings Average	- -	- -	- -	22.79	85.84	16.79	52.43	21.83	26.31	22.88	- -	20.3	22.12	26.42	19.14
Price/Earnings High	- -	- -	- -	27.12	94.96	22.81	63.9	27.72	30.74	32.19	- -	23.86	25.65	32.58	23.76
Price/Earnings Low	- -	- -	- -	19.52	72.1	12.46	44.51	17.68	22.73	15.99	- -	16.99	18.3	21.82	15.14
Price/Book Value	- -	- -	- -	2.11	2.16	2.32	2.52	2.16	2.35	2.53	2.6	2.47	2.54	2.99	2.28
Price/Book Value Average	- -	- -	- -	2.07	2.09	1.82	2.21	2.67	2.33	1.87	2.35	2.37	2.5	2.74	2.21
Price/Book Value High	- -	- -	- -	2.47	2.32	2.47	2.69	3.38	2.72	2.63	2.7	2.78	2.9	3.38	2.74
Price/Book Value Low	- -	- -	- -	1.77	1.76	1.35	1.87	2.16	2.01	1.31	2.02	1.98	2.07	2.26	1.75
Price/Tangible Book Value	- -	- -	- -	2.76	2.85	3.84	4.22	3.31	4.45	4.56	4.24	5.08	5.05	9.68	6.66
Price/Tangible Book Value Average	- -	- -	- -	2.72	2.77	3.01	3.69	4.08	4.41	3.37	3.84	4.88	4.96	8.88	6.46
Price/Tangible Book Value High	- -	- -	- -	3.23	3.06	4.09	4.49	5.18	5.16	4.74	4.4	5.73	5.75	10.95	8.02
Price/Tangible Book Value Low	- -	- -	- -	2.33	2.32	2.24	3.13	3.31	3.81	2.36	3.3	4.08	4.11	7.33	5.11
Price/Sales	- -	- -	- -	1.52	1.61	1.85	2.05	1.75	2.05	2.53	2.36	2.15	2.48	3.11	2.38
Price/Sales Average	- -	- -	- -	1.5	1.56	1.46	1.79	2.16	2.03	1.87	2.13	2.06	2.43	2.85	2.31
Price/Sales High	- -	- -	- -	1.78	1.73	1.98	2.18	2.74	2.37	2.63	2.45	2.42	2.82	3.51	2.87
Price/Sales Low	- -	- -	- -	1.28	1.31	1.08	1.52	1.75	1.75	1.31	1.83	1.72	2.01	2.35	1.83
Price/Cash Flow	- -	- -	- -	18.46	15.7	15.59	14.93	14.15	14.9	13.98	14.03	10.39	15.36	16.27	12.63
Price/Cash Flow Average	- -	- -	- -	18.13	15.25	12.23	13.05	17.47	14.76	10.34	12.71	9.98	15.08	14.92	12.24
Price/Cash Flow High	- -	- -	- -	21.57	16.87	16.61	15.9	22.18	17.25	14.54	14.58	11.73	17.48	18.39	15.2
Price/Cash Flow Low	- -	- -	- -	15.52	12.81	9.08	11.08	14.15	12.76	7.22	10.92	8.35	12.48	12.32	9.69
Price/Free Cash Flow Average	- -	- -	- -	18.4	15.49	12.42	13.26	17.76	14.95	10.42	12.71	10.06	15.18	15.07	12.37
Price/Free Cash Flow High	- -	- -	- -	21.89	17.14	16.88	16.16	22.54	17.47	14.66	14.58	11.83	17.6	18.58	15.35
Price/Free Cash Flow Low	- -	- -	- -	15.76	13.01	9.22	11.26	14.38	12.92	7.28	10.92	8.42	12.56	12.45	9.78
EV/Sales Average	- -	- -	- -	1.34	1.37	1.4	1.71	2.03	2.07	1.84	1.99	1.96	2.27	2.86	2.25
EV/Sales High	- -	- -	- -	1.62	1.53	1.92	2.1	2.61	2.41	2.6	2.31	2.32	2.65	3.51	2.8
EV/Sales Low	- -	- -	- -	1.13	1.12	1.02	1.43	1.63	1.8	1.28	1.7	1.63	1.86	2.37	1.78
EV/EBITDA Average	- -	- -	- -	9.12	15.23	6.74	12.19	11.45	12.38	10.89	9.89	9.38	12.04	14.41	10.4
EV/EBITDA High	- -	- -	- -	11.04	17.05	9.27	15	14.7	14.42	15.38	11.44	11.09	14.06	17.71	12.91
EV/EBITDA Low	- -	- -	- -	7.67	12.48	4.93	10.25	9.16	10.75	7.57	8.41	7.78	9.85	11.94	8.23
EV/EBIT Average	- -	- -	- -	12.78	28.89	8.77	18.74	15.67	18.05	17.33	13.37	12.38	16.65	20.67	14.75
EV/EBIT High	- -	- -	- -	15.47	32.35	12.05	23.05	20.12	21.01	24.48	15.47	14.63	19.44	25.4	18.31
EV/EBIT Low	- -	- -	- -	10.74	23.68	6.41	15.76	12.54	15.67	12.04	11.37	10.27	13.62	17.13	11.67
Last Price	- -	- -	- -	18.31	18.66	22.48	26.35	24.92	29.35	33.22	37.39	39.4	43.49	52.57	43.71
High Price	- -	- -	- -	21.39	20.04	23.96	28.07	39.05	33.98	34.55	38.84	44.46	49.5	59.43	52.6
Enterprise Value Average	- -	- -	- -	541	523	554	721	957	971	782	1,023	1,151	1,249	1,471	1,219
Enterprise Value High	- -	- -	- -	655	586	761	887	1,228	1,131	1,105	1,183	1,361	1,459	1,808	1,513
Enterprise Value Low	- -	- -	- -	455	429	405	607	765	843	543	870	955	1,022	1,219	964

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	34	33	34	33	33	33	33	33	32	32	32	32	31	30	29
Diluted Weighted Avg Shares	35	35	34	34	33	33	33	34	33	33	32	32	32	31	30
Basic Weighted Avg Shares	34	34	34	34	33	33	33	33	33	32	32	32	31	30	30
Revenue per Share	8.15	8.98	12.19	12.02	11.6	12.12	12.86	14.25	14.34	13.12	15.87	18.36	17.55	16.93	18.34
EBITDA per Share	0.88	1.02	1.16	1.76	1.04	2.51	1.8	2.53	2.4	2.22	3.2	3.84	3.31	3.36	3.97
Operating Income per Share	0.44	0.24	0.84	1.38	0.93	1.67	1.32	2	1.87	1.45	2.42	2.97	2.62	2.5	2.85
Basic EPS, GAAP	0.61	0.6	-0.12	0.79	0.21	1.05	0.44	1.41	1.11	1.07	-1.3	1.86	1.93	1.82	2.21
Basic EPS from Cont Ops	0.33	0.4	0.06	0.79	0.21	1.05	0.44	1.41	1.11	1.07	-1.3	1.86	1.93	1.82	2.21
Diluted EPS, GAAP	0.6	0.59	-0.11	0.78	0.21	1.03	0.43	1.39	1.09	1.06	-1.3	1.85	1.92	1.81	2.19
Diluted EPS from Cont Ops	0.32	0.39	0.06	0.78	0.21	1.03	0.43	1.39	1.09	1.06	-1.3	1.85	1.92	1.81	2.19
Dividend per Share	0.12	0.14	0.15	0.16	0.16	0.16	0.16	0.16	0.16	0.16	0.16	0.16	0.16	0.16	0.16
Cash Flow per Share	0.65	1.23	1.12	0.99	1.19	1.44	1.76	1.76	1.97	2.38	2.66	3.79	2.83	3.23	3.46
Free Cash Flow per Basic Share	0.65	1.23	1.12	0.99	1.19	1.44	1.76	1.76	1.97	2.38	2.66	3.79	2.83	3.23	3.46
Cash & Equivalents per Share	2.24	3.28	3.71	4.03	4.82	3.47	3.45	3.08	3.09	2.84	4.4	4.95	5.32	3.14	2.86
Book Value per Share	7.73	8.01	8.84	8.68	8.65	9.7	10.44	11.54	12.48	13.13	14.41	15.98	17.09	17.59	19.19
Tangible Book Value per Share	6.84	5.51	6.67	6.62	6.55	5.85	6.25	7.53	6.59	7.28	8.82	7.76	8.6	5.43	6.56