Leggett & Platt, Incorporated Financial Ratios — LP1 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 (%)	10.95	18.2	13.98	7.74	29.18	35.51	25.69	26.11	25.48	18.52	26.23	18.86	-9.21	-50.58	27.51
Return on Assets (%)	5.18	8.05	6.2	3.14	10.65	12.97	8.95	8.82	7.66	5.26	7.96	5.9	-2.79	-12.33	6.54
Return on Capital (%)	8.06	12.1	9.65	5.77	16.85	20.24	14.33	14.85	13	8.95	12.42	9.55	- -	- -	10.88
Return on Invested Capital (%)	8.77	11.09	8.84	11.25	16.64	18.96	14.4	14.32	12.57	8.66	12.15	9.44	- -	- -	10.92
Gross Margin (%)	18.47	20.37	20.42	20.9	23.57	24.05	22.37	20.82	21.55	21.12	20.47	18.98	18.07	17.09	18.35
EBITDA Margin (%)	10.45	12.84	11.27	11.72	15.09	16.91	15.36	13.3	14.14	13.74	15.26	12.92	1.86	-6.95	12.01
Operating Margin (%)	7.54	9.46	9.16	8.52	12.39	12.96	11.69	10.38	10.33	9.68	10.82	9.38	6.76	4.98	5.91
Incremental Operating Margin (%)	- -	- -	- -	1.25	120.76	- -	- -	- -	9.92	16.2	16.94	- -	38.75	29.59	- -
Pretax Margin (%)	6.46	8.42	6.83	7.81	11.48	12.99	10.95	9	8.49	7.66	10.29	7.84	-3.67	-11.62	7.14
Profit Margin (%)	4.24	7.27	5.67	2.59	8.3	10.29	7.42	7.16	6.61	5.91	7.93	6.02	-2.9	-11.67	5.81
Net Income to Common Margin (%)	4.24	7.27	5.67	2.59	8.3	10.29	7.42	7.16	6.61	5.91	7.93	6.02	-2.9	-11.67	5.81
Effective Tax Rate (%)	25.63	19.37	21.59	23.79	27.08	24.64	32.04	20.37	22.16	22.81	22.89	23.22	- -	- -	18.74
Dvd Payout Ratio (%)	88.13	85.22	66.19	73.34	51.67	48.27	63.19	63.24	65.12	83.53	54.2	73.94	-175	-26.66	11.47
Sustainable Growth Rate (%)	1.3	2.69	4.73	2.06	14.1	18.37	9.46	9.6	8.89	3.05	12.01	4.92	-25.32	-64.06	24.35

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	836	1,055	870	968	945	960	1,252	1,169	2,279	2,065	2,288	2,287	2,195	2,049	1,656
ST Debt	3	202	181	202	3	4	154	1	90	93	345	59	365	55	53
LT Debt	833	854	688	767	942	956	1,098	1,168	2,188	1,971	1,943	2,228	1,830	1,994	1,603
Total Debt/EBITDA	2.21	2.41	2.22	2.19	1.6	1.51	2.07	2.06	3.39	3.51	2.96	3.44	25.03	-6.72	3.4
Net Debt/EBITDA	1.59	1.59	1.52	1.43	1.17	1.07	1.2	1.59	2.78	2.64	2.23	2.66	18.5	-4.97	1.87
Total Debt/EBIT	3.2	3.31	3.23	2.98	1.98	1.85	2.61	2.71	4.75	5.18	3.9	4.71	-23.81	-4.65	4.54
Net Debt/EBIT	2.3	2.18	2.22	1.95	1.45	1.31	1.51	2.09	3.9	3.89	2.95	3.64	-17.59	-3.44	2.5
EBITDA to Interest Expense	9.87	10.1	8.77	10.6	14.38	16.35	13.92	9.33	7.41	7.11	10.12	7.78	0.99	-3.55	6.68
EBITDA-CapEx/Interest Expense	7.91	8.46	6.96	8.35	11.87	13.15	10.26	6.7	5.83	6.31	8.73	6.6	-0.3	-4.5	5.89
EBIT to Interest Expense	7.12	7.44	7.13	7.71	11.81	12.53	10.6	7.28	5.41	5.01	7.17	5.65	3.61	2.54	3.29
Interest Expense	38	43	45	42	41	39	44	61	91	83	77	86	88	86	73
Common Equity/Total Assets	44.43	44.01	44.7	36.44	36.56	36.51	33.46	34.15	27.2	29.64	31.01	31.6	28.77	18.83	28.9
Long-Term Debt/Equity (%)	63.72	59.21	49.2	66.39	85.77	87.4	92.2	100.88	166.71	138.33	117.84	135.73	137.19	288.89	156.75
Long-Term Debt/Capital (%)	38.88	34.19	30.34	36.11	46.09	46.56	44.95	50.19	60.93	56.49	49.35	56.71	51.85	72.8	59.84
Long-Term Debt/Total Assets (%)	28.59	26.23	22.15	24.41	31.77	32.04	30.92	34.53	45.43	41.07	36.6	42.96	39.49	54.45	45.33
Total Debt/Equity (%)	63.91	73.18	62.14	83.85	86.08	87.73	105.11	100.98	173.6	144.88	138.77	139.31	164.57	296.81	161.93
Total Debt/Capital (%)	38.99	42.26	38.33	45.61	46.26	46.73	51.25	50.24	63.45	59.16	58.12	58.21	62.2	74.8	61.82
Total Debt/Total Assets (%)	28.67	32.42	27.98	30.83	31.88	32.16	35.25	34.57	47.31	43.01	43.11	44.09	47.37	55.95	46.82
Net Debt to Equity	45.84	48.28	42.65	55.04	63.01	61.97	60.93	77.82	142.48	108.86	104.85	107.66	121.6	219.34	89.02
Net Debt/Capital (%)	31.43	32.56	29.9	35.5	38.66	38.26	37.86	43.76	55.93	49.39	48.36	48.93	51.27	63.38	43.53
EBITDA	378	438	392	443	591	634	606	568	672	588	774	665	88	-305	487
EBITDA-CapEx	303	367	311	349	488	510	446	408	529	522	668	565	-26	-386	430
Operating Income (Loss)	273	323	319	322	485	486	461	443	491	415	549	483	319	218	240

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	0.4	0.49	0.33	0.34	0.36	0.4	0.54	0.33	0.27	0.35	0.27	0.33	0.29	0.41	0.76
Current Ratio	2.09	1.83	1.55	1.44	1.87	1.88	1.81	1.87	1.66	1.65	1.55	2.02	1.49	2	2.25
Quick Ratio	1.26	1.1	0.89	0.86	1.1	1.09	1.15	1.03	0.9	0.91	0.76	1.02	0.79	1.07	1.37
CFO/Avg Current Liab	0.59	0.68	0.53	0.42	0.42	0.79	0.53	0.49	0.77	0.62	0.23	0.38	0.45	0.29	0.42
Common Equity/Total Assets	44.43	44.01	44.7	36.44	36.56	36.51	33.46	34.15	27.2	29.64	31.01	31.6	28.77	18.83	28.9
Long-Term Debt/Equity (%)	63.72	59.21	49.2	66.39	85.77	87.4	92.2	100.88	166.71	138.33	117.84	135.73	137.19	288.89	156.75
Long-Term Debt/Capital (%)	38.88	34.19	30.34	36.11	46.09	46.56	44.95	50.19	60.93	56.49	49.35	56.71	51.85	72.8	59.84
Long-Term Debt/Total Assets (%)	28.59	26.23	22.15	24.41	31.77	32.04	30.92	34.53	45.43	41.07	36.6	42.96	39.49	54.45	45.33
Total Debt/Equity (%)	63.91	73.18	62.14	83.85	86.08	87.73	105.11	100.98	173.6	144.88	138.77	139.31	164.57	296.81	161.93
Total Debt/Capital (%)	38.99	42.26	38.33	45.61	46.26	46.73	51.25	50.24	63.45	59.16	58.12	58.21	62.2	74.8	61.82
Total Debt/Total Assets (%)	28.67	32.42	27.98	30.83	31.88	32.16	35.25	34.57	47.31	43.01	43.11	44.09	47.37	55.95	46.82
CFO/Total Liabilities	20.46	24.81	24.4	19.23	19.24	29.24	18.8	19.79	19.06	17.86	7.42	12.45	15.06	10.29	13.45
CFO/CapEx	4.39	6.33	5.17	4.06	3.48	4.46	2.78	2.76	4.67	9.1	2.55	4.4	4.37	3.75	5.91
Altman's Z-Score	5.58	5.22	5.6	5.71	6.62	6.77	5.48	5.58	5.28	4.83	4.68	4.75	4.08	3.56	3.76

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	7.88	8.03	8.24	8.39	8.54	8.35	8.12	8.02	8.59	7.8	8.79	8.38	8.05	8.21	8.66
Days Sales Outstanding	46.31	45.48	44.31	43.53	42.75	43.69	44.92	45.52	42.51	46.8	41.53	43.58	45.34	44.46	42.16
Inventory Turnover	6.73	5.85	5.62	6.12	6.07	5.56	5.61	5.61	5.87	5.08	4.79	4.39	4.48	4.71	4.92
Days Inventory Outstanding	54.2	62.42	64.95	59.61	60.1	65.63	65.02	65.05	62.19	71.8	76.21	83.19	81.42	77.44	74.15
Accounts Payable Turnover	12.24	10.21	8.88	8.4	8.91	8.7	7.97	7.69	8.03	6.76	7.44	7.21	7.18	6.84	6.66
Accounts Payable Turnover Days	29.82	35.75	41.1	43.46	40.95	41.96	45.81	47.47	45.43	54.02	49.08	50.59	50.87	53.34	54.81
Cash Conversion Cycle	70.7	72.15	68.17	59.68	61.9	67.36	64.13	63.1	59.27	64.58	68.66	76.17	75.89	68.56	61.5
Inventory to Cash Days	-7.89	-16.94	-20.64	-16.09	-17.35	-21.94	-20.1	-19.52	-19.68	-24.99	-34.68	-39.61	-36.08	-32.98	-31.99
Inventories	441	489	496	481	505	520	571	634	637	692	993	908	820	723	623
Raw Materials	224	229	239	247	242	245	283	335	324	341	497	447	385	329	286
Work In Process	42	55	59	56	43	53	53	50	54	47	67	71	74	72	39
Finished Goods	261	276	271	252	243	256	286	332	309	304	429	390	361	322	298
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	55	- -	- -	- -	- -	- -

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	3,315	3,778	4,332	5,923	5,820	6,604	6,284	4,677	6,732	5,667	5,442	4,345	3,497	1,266	1,481
- Cash & Cash Equivalents	236	359	273	333	253	282	526	268	248	349	362	317	366	350	587
+ Preferred Equity and Hybrid Capital	2	2	2	2	2	2	2	2	2	2	2	2	- -	- -	- -
+ Minority/Non Controlling Interest	11	8	8	8	12	2	1	1	1	1	1	1	1	1	1
+ Total Debt	836	1,055	870	968	945	960	1,252	1,169	2,279	2,065	2,288	2,287	2,195	2,049	1,656
Enterprise Value	3,927	4,484	4,938	6,569	6,526	7,286	7,012	5,580	8,766	7,386	7,371	6,318	5,328	2,965	2,550
Total Capital	2,144	2,498	2,269	2,123	2,043	2,054	2,443	2,327	3,591	3,490	3,936	3,928	3,529	2,739	2,679
Total Debt/Capital (%)	38.99	42.26	38.33	45.61	46.26	46.73	51.25	50.24	63.45	59.16	58.12	58.21	62.2	74.8	61.82
Total Debt / EV	0.21	0.24	0.18	0.15	0.14	0.13	0.18	0.21	0.26	0.28	0.31	0.36	0.41	0.69	0.65
EV/Sales	1.09	1.31	1.42	1.74	1.67	1.94	1.78	1.31	1.84	1.73	1.45	1.23	1.13	0.68	0.63
EV/EBITDA	10.39	10.23	12.6	14.83	11.04	11.49	11.58	9.83	13.04	12.55	9.52	9.5	60.75	- -	5.24
EV/EBIT	15.03	14.04	18.34	20.2	13.66	14.04	14.62	12.92	18.26	18.52	12.56	13.03	- -	- -	6.99
EV/Cash Flow to Firm	10.99	9.25	10.93	15.88	16.77	12.52	14.82	11.42	11.87	11.08	22.32	12.46	- -	- -	6.42
EV/Free Cash Flow to Firm	13.91	10.84	13.3	20.55	22.83	15.91	22.34	16.95	14.72	12.3	32.95	15.53	- -	- -	7.49
Diluted Market Cap	3,496	3,881	4,512	6,155	6,134	6,925	6,541	4,845	6,916	5,809	5,577	4,473	3,573	1,294	1,527
Diluted Enterprise Value	4,108	4,587	5,118	6,801	6,839	7,608	7,269	5,749	8,950	7,527	7,505	6,445	5,404	2,993	2,596
EV per Share	28.17	31.55	35.42	47.67	48.13	54.58	53.16	42.76	66.51	55.7	55.25	47.64	39.94	22.06	18.82
TTM Sales	3,619	3,415	3,477	3,782	3,917	3,750	3,944	4,270	4,753	4,280	5,073	5,147	4,725	4,384	4,055
TTM EBITDA	378	438	392	443	591	634	606	568	672	588	774	665	88	-305	487
TTM Operating Income	273	323	319	322	485	486	461	443	491	415	549	483	319	218	240
TTM Cash Flow to Firm	357	485	452	414	389	582	473	489	739	666	330	507	- -	- -	397
TTM Free Cash Flow to Firm	282	414	371	320	286	458	314	329	596	600	224	407	- -	- -	340

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	13.77	10.25	13.42	21.39	23.97	16.16	23.01	17.26	13.18	10.83	33.86	13.11	9.32	5.77	5.43
EV/EBIT	15.03	14.04	18.34	20.2	13.66	14.04	14.62	12.92	18.26	18.52	12.56	13.03	- -	- -	6.99
Enterprise Value	3,927	4,484	4,938	6,569	6,526	7,286	7,012	5,580	8,766	7,386	7,371	6,318	5,328	2,965	2,550
Low Price	18.44	19.44	27.24	29.02	40.46	37.44	43.13	34.43	34.88	22.53	37.13	30.78	22.57	9.42	6.48
EV/Sales	1.09	1.31	1.42	1.74	1.67	1.94	1.78	1.31	1.84	1.73	1.45	1.23	1.13	0.68	0.63
EV/EBITDA	10.39	10.23	12.6	14.83	11.04	11.49	11.58	9.83	13.04	12.55	9.52	9.5	60.75	- -	5.24
Price/Earnings	22.55	15.46	22.87	62.02	18.6	17.68	22.14	15.73	21.93	22.92	13.82	14.39	- -	- -	6.43
Price/Earnings Average	21.61	13.49	22.57	49.5	19.74	17.08	22.68	18.89	18.13	20.86	15.95	16.12	- -	- -	5.52
Price/Earnings High	25.04	16.18	25.03	62.02	22.16	19.61	25.16	21.55	23.59	27.61	19.96	19.03	- -	- -	7.07
Price/Earnings Low	17.49	11.3	20.05	41.88	17.54	13.38	20.05	15.12	14.97	12.08	12.58	13.52	- -	- -	3.81
Price/Book Value	2.56	2.64	3.12	5.18	5.37	6.06	5.29	4.05	5.14	3.98	3.31	2.65	2.62	1.84	1.45
Price/Book Value Average	2.45	2.3	3.08	4.13	5.7	5.85	5.42	4.86	4.25	3.63	3.82	2.97	2.95	2.94	1.24
Price/Book Value High	2.84	2.76	3.41	5.18	6.4	6.72	6.01	5.55	5.53	4.8	4.78	3.51	3.85	5.21	1.59
Price/Book Value Low	1.99	1.93	2.73	3.49	5.06	4.59	4.79	3.89	3.51	2.1	3.01	2.49	2.26	1.84	0.86
Price/Tangible Book Value	13.15	16.1	16.72	53.65	65.32	49.5	31.91	32.82	-7.83	-8.49	-10.64	-8.5	-10.79	-5.16	8.25
Price/Tangible Book Value Average	12.6	14.05	16.5	42.82	69.31	47.81	32.69	39.4	-6.47	-7.72	-12.28	-9.52	-12.13	-8.25	7.08
Price/Tangible Book Value High	14.6	16.85	18.3	53.65	77.81	54.91	36.27	44.95	-8.42	-10.22	-15.37	-11.24	-15.83	-14.64	9.07
Price/Tangible Book Value Low	10.2	11.77	14.66	36.23	61.57	37.47	28.89	31.53	-5.34	-4.47	-9.68	-7.99	-9.29	-5.16	4.9
Price/Sales	0.96	1.12	1.3	1.61	1.54	1.82	1.64	1.13	1.45	1.36	1.1	0.87	0.76	0.3	0.37
Price/Sales Average	0.92	0.98	1.28	1.28	1.64	1.76	1.68	1.35	1.2	1.23	1.27	0.97	0.85	0.47	0.32
Price/Sales High	1.06	1.18	1.42	1.61	1.84	2.02	1.87	1.54	1.56	1.63	1.58	1.15	1.11	0.84	0.41
Price/Sales Low	0.74	0.82	1.14	1.08	1.46	1.38	1.49	1.08	0.99	0.71	1	0.81	0.65	0.3	0.22
Price/Cash Flow	10.51	8.53	10.82	15.91	16.84	12.34	14.6	10.93	10.31	9.62	20.5	10.1	7.19	4.23	4.47
Price/Cash Flow Average	10.07	7.45	10.68	12.7	17.87	11.92	14.96	13.12	8.52	8.76	23.66	11.31	8.08	6.76	3.84
Price/Cash Flow High	11.67	8.93	11.85	15.91	20.06	13.69	16.59	14.97	11.09	11.59	29.61	13.36	10.54	12.01	4.92
Price/Cash Flow Low	8.15	6.24	9.49	10.75	15.87	9.34	13.22	10.5	7.04	5.07	18.65	9.49	6.19	4.23	2.65
Price/Free Cash Flow Average	13.19	8.95	13.24	17.07	25.43	15.61	23.57	20.72	10.9	9.86	39.08	14.68	10.47	9.23	4.66
Price/Free Cash Flow High	15.28	10.73	14.69	21.39	28.55	17.92	26.15	23.64	14.18	13.04	48.92	17.34	13.67	16.38	5.97
Price/Free Cash Flow Low	10.68	7.5	11.76	14.44	22.59	12.23	20.83	16.58	9	5.71	30.82	12.32	8.02	5.77	3.22
EV/Sales Average	1.05	1.17	1.4	1.42	1.76	1.88	1.82	1.53	1.6	1.61	1.62	1.33	1.22	0.85	0.58
EV/Sales High	1.19	1.37	1.54	1.74	1.95	2.14	2	1.71	1.95	2	1.93	1.5	1.47	1.21	0.66
EV/Sales Low	0.88	1.02	1.27	1.23	1.58	1.51	1.63	1.26	1.4	1.1	1.36	1.18	1.02	0.68	0.48
EV/EBITDA Average	10.02	9.13	12.46	12.13	11.64	11.13	11.83	11.48	11.31	11.69	10.61	10.29	65.69	- -	4.8
EV/EBITDA High	11.35	10.64	13.65	14.83	12.92	12.62	12.99	12.87	13.8	14.52	12.65	11.61	79.35	- -	5.54
EV/EBITDA Low	8.42	7.91	11.24	10.48	10.48	8.96	10.6	9.5	9.87	8	8.89	9.11	55.2	- -	4
EV/EBIT Average	14.5	12.54	18.14	16.52	14.4	13.61	14.94	15.1	15.83	17.24	13.99	14.1	- -	- -	6.42
EV/EBIT High	16.43	14.6	19.87	20.2	15.99	15.43	16.4	16.93	19.32	21.42	16.68	15.91	- -	- -	7.4
EV/EBIT Low	12.19	10.86	16.36	14.28	12.96	10.95	13.38	12.5	13.81	11.8	11.73	12.48	- -	- -	5.34
Last Price	23.78	26.59	31.07	42.98	42.92	49.47	47.64	35.84	51.08	42.74	40.8	32.77	26.22	9.42	10.93
High Price	26.4	27.84	34.01	42.98	51.12	54.86	54.14	49.08	54.95	51.47	58.94	43.33	38.44	26.73	12.01
Enterprise Value Average	3,787	4,004	4,882	5,374	6,881	7,061	7,165	6,519	7,600	6,876	8,211	6,838	5,761	3,723	2,339
Enterprise Value High	4,292	4,662	5,348	6,569	7,638	8,007	7,869	7,308	9,276	8,543	9,791	7,718	6,959	5,292	2,696
Enterprise Value Low	3,183	3,469	4,405	4,645	6,192	5,681	6,417	5,397	6,630	4,706	6,882	6,054	4,841	2,965	1,947

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	139	142	139	138	136	134	132	131	132	133	133	133	133	134	136
Diluted Weighted Avg Shares	147	146	145	143	143	140	137	135	135	136	137	137	136	137	140
Basic Weighted Avg Shares	145	144	145	141	141	138	136	134	135	136	136	136	136	137	139
Revenue per Share	24.89	23.66	23.95	26.75	27.8	27.19	29	31.79	35.26	31.54	37.22	37.82	34.67	31.93	29.28
EBITDA per Share	2.6	3.04	2.7	3.13	4.19	4.6	4.45	4.23	4.99	4.34	5.68	4.88	0.64	-2.22	3.52
Operating Income per Share	1.88	2.24	2.19	2.28	3.44	3.53	3.39	3.3	3.64	3.05	4.03	3.55	2.34	1.59	1.73
Basic EPS, GAAP	1.05	1.72	1.36	0.69	2.31	2.8	2.15	2.28	2.33	1.86	2.95	2.28	-1	-3.73	1.7
Basic EPS from Cont Ops	1.2	1.61	1.28	1.59	2.33	2.66	2.16	2.28	2.33	1.87	2.95	2.28	-1	-3.72	1.7
Diluted EPS, GAAP	1.04	1.7	1.36	0.68	2.28	2.76	2.13	2.26	2.32	1.86	2.94	2.27	-1	-3.73	1.69
Diluted EPS from Cont Ops	1.18	1.59	1.28	1.57	2.3	2.62	2.14	2.26	2.32	1.86	2.95	2.27	-1	-3.72	1.69
Dividend per Share	1.07	1.38	0.86	1.18	1.22	1.29	1.36	1.44	1.52	1.56	1.6	1.68	1.76	0.99	0.19
Cash Flow per Share	2.26	3.12	2.87	2.7	2.55	4.01	3.26	3.28	4.96	4.44	1.99	3.24	3.65	2.23	2.44
Free Cash Flow per Basic Share	1.75	2.62	2.32	2.04	1.82	3.11	2.09	2.09	3.89	3.95	1.21	2.51	2.81	1.63	2.03
Cash & Equivalents per Share	1.7	2.53	1.96	2.42	1.87	2.11	3.99	2.05	1.88	2.63	2.71	2.39	2.74	2.61	4.34
Book Value per Share	9.29	10.08	9.97	8.31	7.99	8.16	9.01	8.85	9.94	10.73	12.34	12.36	9.99	5.13	7.54
Tangible Book Value per Share	1.81	1.65	1.86	0.8	0.66	1	1.49	1.09	-6.53	-5.04	-3.83	-3.85	-2.43	-1.83	1.32