Franklin Electric Co., Inc. Financial Ratios — FE4 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 (%)	14.43	17.22	14.77	11.71	12.64	13.45	11.9	14.76	12.48	12.22	17.15	18.6	16.99	14.58	11.36
Return on Assets (%)	7.8	9.18	8.08	6.56	7.04	7.74	7.03	8.94	8.03	8.14	10.81	11.46	11.29	10.16	7.81
Return on Capital (%)	11.67	13.78	12.11	9.87	10.38	10.7	9.86	12.28	10.8	10.8	14.52	15.48	14.9	13.01	10.16
Return on Invested Capital (%)	11.31	12.56	12.49	10.12	9.93	10.79	9.31	12.39	11.11	11.13	14.3	16.39	15.62	13.41	13.5
Gross Margin (%)	33.16	33.84	34.34	32.87	32.18	34.89	33.51	33.31	32.57	34.73	34.67	33.83	33.75	35.49	35.47
EBITDA Margin (%)	14.46	15.85	16.07	13.1	13.61	15.54	12.96	13.14	12.48	13.39	14.07	15.05	15.24	14.83	15.57
Operating Margin (%)	11.57	12.7	13.21	11.14	10.09	11.74	9.92	10.3	9.86	10.66	11.42	12.69	12.76	12.23	12.65
Incremental Operating Margin (%)	23.91	25.89	19.32	- -	19	72.65	0.04	12.77	- -	- -	13.7	18.21	19.48	37.42	20.52
Pretax Margin (%)	10.61	13.01	11.55	8.56	9.33	10.96	9.3	9.28	8.89	9.92	11.42	11.51	11.73	11.47	9.13
Profit Margin (%)	7.68	9.3	8.49	6.66	7.89	8.29	6.95	8.16	7.26	8.05	9.26	9.17	9.36	8.92	6.9
Net Income to Common Margin (%)	7.68	9.3	8.49	6.66	7.89	8.29	6.95	8.16	7.26	8.05	9.26	9.17	9.36	8.92	6.9
Effective Tax Rate (%)	26.87	27.8	25.86	21.01	14.63	23.82	24.85	12.37	17.83	18.22	18.31	19.73	19.61	21.67	23.61
Dvd Payout Ratio (%)	20.03	16.32	18.33	24.23	25.43	23.96	25.68	21.5	28.67	29.13	21.4	19.44	21.27	25.63	33.27
Sustainable Growth Rate (%)	11.54	14.41	12.06	8.87	9.42	10.23	8.84	11.59	8.9	8.66	13.48	14.98	13.38	10.85	7.58

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	164	166	190	178	221	190	226	206	143	126	237	265	156	192	234
ST Debt	14	15	15	34	33	34	100	112	32	14	113	143	30	137	52
LT Debt	150	151	174	144	188	157	126	94	111	113	123	122	127	55	182
Total Debt/EBITDA	1.38	1.17	1.22	1.29	1.75	1.29	1.55	1.21	0.87	0.76	1.01	0.86	0.5	0.64	0.71
Net Debt/EBITDA	0.09	0.44	0.35	0.86	1.11	0.58	1.09	0.86	0.31	-0.22	0.63	0.55	0.05	-0.3	0.2
Total Debt/EBIT	1.76	1.47	1.53	1.78	2.44	1.7	2.11	1.56	1.12	0.97	1.25	1.03	0.6	0.79	0.87
Net Debt/EBIT	0.11	0.55	0.44	1.19	1.54	0.77	1.48	1.12	0.4	-0.28	0.78	0.66	0.06	-0.37	0.25
EBITDA to Interest Expense	11.3	13.84	14.64	12.79	12.53	16.9	14.12	17.34	19.9	36.09	44.99	26.69	26.69	47.43	31.19
EBITDA-CapEx/Interest Expense	9.11	9.92	8.24	9.48	9.93	12.42	10.87	15.06	17.25	31.15	39.19	23.05	23.18	40.83	26.93
EBIT to Interest Expense	9.04	11.09	12.03	10.87	9.3	12.77	10.81	13.58	15.72	28.75	36.53	22.5	22.35	39.11	25.34
Interest Expense	11	10	11	11	10	9	10	10	8	5	5	12	12	6	11
Common Equity/Total Assets	54.02	52.69	56.63	55.47	55.99	58.99	59.11	62.07	66.67	66.64	60.09	63.03	69.83	69.54	68.02
Long-Term Debt/Equity (%)	33.3	29.16	29.11	23.99	33.57	25.45	17.88	12.83	13.89	13.28	13.02	11.41	10.46	4.33	13.69
Long-Term Debt/Capital (%)	24.41	22.07	22.11	18.5	24.07	19.44	13.52	10.02	11.78	11.56	10.42	9.14	9.26	3.76	11.64
Long-Term Debt/Total Assets (%)	18.08	15.44	16.56	13.36	18.85	15.05	10.6	7.98	9.28	8.87	7.84	7.21	7.33	3.02	9.34
Total Debt/Equity (%)	36.4	32.09	31.68	29.68	39.46	30.93	32.17	28.04	17.86	14.88	24.96	24.73	12.91	15.09	17.63
Total Debt/Capital (%)	26.69	24.29	24.06	22.89	28.29	23.62	24.34	21.9	15.15	12.95	19.97	19.83	11.44	13.11	14.99
Total Debt/Total Assets (%)	19.77	16.99	18.02	16.52	22.16	18.3	19.07	17.45	11.94	9.94	15.03	15.63	9.04	10.52	12.04
Net Debt to Equity	2.36	12.1	9.19	19.81	24.88	13.97	22.6	20	6.34	-4.27	15.6	15.9	1.28	-7.17	5.08
Net Debt/Capital (%)	2.31	10.8	8.42	16.53	19.92	12.26	18.44	16.67	5.77	-4.29	12.93	13.2	1.21	-7.34	4.61
EBITDA	119	141	155	137	126	148	146	171	164	167	234	308	315	300	332
EBITDA-CapEx	96	101	87	102	100	108	112	148	142	144	204	266	273	258	287
Operating Income (Loss)	95	113	128	117	93	111	112	134	130	133	190	259	264	247	270

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	1.24	0.71	0.97	0.29	0.56	0.66	0.27	0.23	0.35	0.64	0.1	0.11	0.3	0.51	0.29
Current Ratio	3.23	2.95	3.41	2.33	3.03	3.07	2.4	2.27	3.05	3.04	1.83	2.11	2.97	2.22	2.79
Quick Ratio	1.87	1.42	1.8	1.01	1.44	1.59	0.97	0.91	1.28	1.43	0.6	0.68	1.07	1.03	1.01
CFO/Avg Current Liab	0.86	0.52	0.69	0.28	0.58	0.76	0.33	0.51	0.8	1.09	0.43	0.25	0.91	0.73	0.61
Common Equity/Total Assets	54.02	52.69	56.63	55.47	55.99	58.99	59.11	62.07	66.67	66.64	60.09	63.03	69.83	69.54	68.02
Long-Term Debt/Equity (%)	33.3	29.16	29.11	23.99	33.57	25.45	17.88	12.83	13.89	13.28	13.02	11.41	10.46	4.33	13.69
Long-Term Debt/Capital (%)	24.41	22.07	22.11	18.5	24.07	19.44	13.52	10.02	11.78	11.56	10.42	9.14	9.26	3.76	11.64
Long-Term Debt/Total Assets (%)	18.08	15.44	16.56	13.36	18.85	15.05	10.6	7.98	9.28	8.87	7.84	7.21	7.33	3.02	9.34
Total Debt/Equity (%)	36.4	32.09	31.68	29.68	39.46	30.93	32.17	28.04	17.86	14.88	24.96	24.73	12.91	15.09	17.63
Total Debt/Capital (%)	26.69	24.29	24.06	22.89	28.29	23.62	24.34	21.9	15.15	12.95	19.97	19.83	11.44	13.11	14.99
Total Debt/Total Assets (%)	19.77	16.99	18.02	16.52	22.16	18.3	19.07	17.45	11.94	9.94	15.03	15.63	9.04	10.52	12.04
CFO/Total Liabilities	26.36	15.28	21.66	9.93	22.81	27.16	13.83	28.76	44.86	50.16	20.71	16.31	60.97	47.45	38.69
CFO/CapEx	4.33	1.75	1.45	1.33	3.81	2.95	1.99	5.73	8.13	9.27	4.31	2.43	7.62	6.27	5.27
Altman's Z-Score	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	7.85	9.62	8.78	8.19

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	11	9.83	8.86	8.09	6.83	6.95	7.1	7.55	7.59	7.49	9.34	9.58	9.12	9	8.99
Days Sales Outstanding	33.18	37.13	41.22	45.1	53.48	52.5	51.43	48.35	48.07	48.74	39.09	38.09	40.02	40.56	40.62
Inventory Turnover	3.89	3.54	3.31	3.41	3.02	3.11	2.9	2.76	2.89	2.71	2.89	2.72	2.6	2.63	2.65
Days Inventory Outstanding	93.76	103.23	110.38	106.92	120.77	117.47	125.86	132.04	126.47	134.75	126.21	134.28	140.55	138.91	137.59
Accounts Payable Turnover	13.01	11.21	10.03	11.39	9.35	10.31	11.96	11.12	10.96	9.13	9.47	9.52	9.13	8.27	8.7
Accounts Payable Turnover Days	28.05	32.56	36.41	32.04	39.03	35.42	30.52	32.82	33.3	39.98	38.52	38.34	39.97	44.15	41.95
Cash Conversion Cycle	98.89	107.8	115.18	119.98	135.21	134.55	146.77	147.57	141.23	143.52	126.78	134.03	140.6	135.32	136.26
Inventory to Cash Days	-60.58	-66.1	-69.16	-61.83	-67.29	-64.97	-74.43	-83.69	-78.4	-86.01	-87.12	-96.18	-100.54	-98.35	-96.97
Inventories	142	192	192	221	195	203	312	314	300	301	450	545	509	484	553
Raw Materials	50	73	72	89	82	80	110	99	98	87	167	197	177	161	189
Work In Process	16	18	18	19	18	19	17	19	18	21	25	30	27	25	28
Finished Goods	76	101	102	112	94	105	186	197	184	193	258	318	305	298	336
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	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	3,759	4,475	4,378	4,230
- Cash & Cash Equivalents	153	103	135	59	82	104	67	59	64	131	41	46	85	221	100
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	2	3	3	2	2	2	2	2	2	2	2	3	4	4	4
+ Total Debt	164	166	190	178	221	190	226	206	143	126	237	265	156	192	234
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	3,981	4,550	4,353	4,369
Total Capital	614	683	788	777	780	805	929	942	941	976	1,185	1,336	1,367	1,461	1,561
Total Debt/Capital (%)	26.69	24.29	24.06	22.89	28.29	23.62	24.34	21.9	15.15	12.95	19.97	19.83	11.44	13.11	14.99
Total Debt / EV	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.07	0.03	0.04	0.05
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.95	2.2	2.15	2.05
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	12.94	14.46	14.52	13.17
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	15.48	17.34	17.87	16.24
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	35.89	13.99	16.35	17.69
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	57.68	16.03	19.38	21.67
Diluted Market Cap	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	3,825	4,568	4,474	4,374
Diluted Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	4,047	4,643	4,449	4,513
EV per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	86.18	98.77	95.22	98.9
TTM Sales	821	891	965	1,048	925	950	1,125	1,298	1,315	1,247	1,662	2,044	2,065	2,021	2,131
TTM EBITDA	119	141	155	137	126	148	146	171	164	167	234	308	315	300	332
TTM Operating Income	95	113	128	117	93	111	112	134	130	133	190	259	264	247	270
TTM Cash Flow to Firm	108	78	106	56	108	122	75	137	184	216	134	111	325	266	247
TTM Free Cash Flow to Firm	85	38	38	20	82	83	41	115	163	193	104	69	284	225	202

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	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	63.99	16.65	20.37	22.6
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	15.48	17.34	17.87	16.24
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	3,981	4,550	4,353	4,369
Low Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	68.62	78.93	91.3	80.87
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.95	2.2	2.15	2.05
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	12.94	14.46	14.52	13.17
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	20.24	23.3	24.43	29.46
Price/Earnings Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	20.3	22.23	25.68	28.99
Price/Earnings High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	23.73	25.89	28.55	32.79
Price/Earnings Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	17.07	18.93	23.29	24.88
Price/Book Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	3.52	3.71	3.46	3.2
Price/Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	3.53	3.54	3.64	3.15
Price/Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	4.13	4.12	4.04	3.56
Price/Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	2.97	3.01	3.3	2.7
Price/Tangible Book Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	7.39	7.05	6.13	6.29
Price/Tangible Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	7.41	6.73	6.44	6.19
Price/Tangible Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	8.67	7.84	7.16	7
Price/Tangible Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	6.23	5.73	5.84	5.31
Price/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.86	2.18	2.18	2.03
Price/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.86	2.08	2.29	2
Price/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	2.18	2.42	2.55	2.26
Price/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.56	1.77	2.08	1.72
Price/Cash Flow	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	37.3	14.26	16.86	18.14
Price/Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	37.4	13.61	17.72	17.85
Price/Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	43.73	15.85	19.69	20.19
Price/Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	31.45	11.59	16.07	15.32
Price/Free Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	64.16	15.9	21.41	22.23
Price/Free Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	75.03	18.51	23.8	25.15
Price/Free Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	53.96	13.53	19.41	19.09
EV/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.95	2.1	2.26	2.02
EV/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	2.27	2.44	2.52	2.27
EV/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.66	1.8	2.05	1.74
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	12.98	13.81	15.27	12.96
EV/EBITDA High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	15.05	16.04	16.98	14.61
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	11.03	11.79	13.84	11.18
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	15.52	16.56	18.79	15.99
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	18	19.23	20.89	18.02
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	13.19	14.14	17.03	13.8
Last Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	81.38	97.14	95.77	95.76
High Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	95.41	107.95	111.9	106.57
Enterprise Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	3,991	4,346	4,577	4,301
Enterprise Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	4,629	5,048	5,091	4,847
Enterprise Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	3,392	3,711	4,149	3,712

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	47	47	48	48	46	46	47	46	46	46	46	46	46	46	44
Diluted Weighted Avg Shares	48	48	48	49	48	47	47	47	47	47	47	47	47	47	46
Basic Weighted Avg Shares	47	47	48	49	48	47	47	47	47	47	47	47	46	46	45
Revenue per Share	17.63	18.93	20.03	21.46	19.27	20.14	24.03	27.59	28.09	26.82	35.54	43.86	44.56	43.94	47.09
EBITDA per Share	2.55	3	3.22	2.81	2.62	3.13	3.11	3.63	3.51	3.59	5	6.6	6.79	6.52	7.33
Operating Income per Share	2.04	2.4	2.64	2.39	1.95	2.36	2.38	2.84	2.77	2.86	4.06	5.57	5.69	5.37	5.96
Basic EPS, GAAP	1.35	1.76	1.7	1.43	1.52	1.67	1.67	2.25	2.04	2.16	3.29	4.02	4.17	3.92	3.25
Basic EPS from Cont Ops	1.37	1.78	1.72	1.45	1.54	1.68	1.68	2.24	2.05	2.17	3.31	4.05	4.2	3.95	3.29
Diluted EPS, GAAP	1.32	1.73	1.7	1.43	1.52	1.67	1.66	2.25	2.04	2.15	3.25	3.99	4.11	3.86	3.22
Diluted EPS from Cont Ops	1.34	1.75	1.72	1.45	1.54	1.68	1.67	2.24	2.05	2.17	3.27	4.02	4.14	3.89	3.26
Dividend per Share	0.28	0.29	0.32	0.36	0.39	0.41	0.43	0.48	0.59	0.64	0.71	0.79	0.9	1.02	1.1
Cash Flow per Share	2.15	1.49	2.04	0.97	2.08	2.45	1.43	2.73	3.8	4.56	2.77	2.18	6.81	5.68	5.28
Free Cash Flow per Basic Share	1.65	0.64	0.63	0.24	1.53	1.62	0.71	2.25	3.33	4.06	2.13	1.28	5.92	4.78	4.28
Cash & Equivalents per Share	3.28	2.19	2.82	1.24	1.76	2.25	1.44	1.28	1.39	2.83	0.87	0.99	1.84	4.82	2.26
Book Value per Share	9.6	10.91	12.48	12.54	12.07	13.23	15.03	15.84	17.17	18.34	20.36	23.12	26.19	27.69	29.94
Tangible Book Value per Share	3.96	3.14	5.03	4.78	4.68	6.02	7.13	7.56	8.82	9.68	7.9	11.01	13.77	15.63	15.23