ManpowerGroup Financial Ratios — MPW 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 (%)	10.31	7.93	10.64	14.6	15.06	17.8	21.24	20.62	17.35	0.92	15.41	15.05	3.8	6.67	-0.64
Return on Assets (%)	3.69	2.84	4.03	5.91	5.7	5.88	6.63	6.4	5.25	0.26	3.99	3.94	0.99	1.7	-0.15
Return on Capital (%)	8.73	6.82	9.26	13.16	12.71	13.93	16.45	15.61	12.48	0.76	10.46	10.61	3.39	5.58	-0.71
Return on Invested Capital (%)	6.99	5.13	7.04	10.17	9.83	10.75	12.55	11.83	8.67	0.59	7.75	7.87	2.35	3.86	-0.45
Gross Margin (%)	16.84	16.65	16.63	16.8	17.05	16.96	16.57	16.27	16.18	15.69	16.44	18.02	17.75	17.29	16.69
EBITDA Margin (%)	2.86	2.48	2.99	3.87	3.97	4.23	4.15	4.01	3.46	1.47	3.18	3.36	1.82	2.2	1.31
Operating Margin (%)	2.38	1.99	2.53	3.47	3.56	3.79	3.75	3.62	3.4	1.41	2.82	3.19	1.64	1.71	1.33
Incremental Operating Margin (%)	6.92	8.47	- -	40.6	2.16	17.46	3.17	0.78	7.79	15.88	12.15	- -	35.14	0.46	- -
Pretax Margin (%)	2.18	1.78	2.35	3.28	3.42	3.57	3.51	3.43	3.29	0.82	2.74	2.81	1.09	1.44	0.52
Profit Margin (%)	1.14	0.96	1.42	2.06	2.17	2.26	2.59	2.53	2.23	0.13	1.85	1.89	0.47	0.81	-0.07
Net Income to Common Margin (%)	1.14	0.96	1.42	2.06	2.17	2.26	2.59	2.53	2.23	0.13	1.85	1.89	0.47	0.81	-0.07
Effective Tax Rate (%)	47.57	46.36	39.43	37.27	36.55	36.73	26.03	26.24	32.06	83.89	32.69	32.9	56.87	43.5	114.24
Dvd Payout Ratio (%)	25.87	34.31	25	18.08	28.86	26.68	22.68	22.87	27.76	542.44	35.72	37.43	162.5	100.48	-501.5
Sustainable Growth Rate (%)	7.64	5.21	7.98	11.96	10.71	13.05	16.42	15.9	12.53	-4.06	9.91	9.41	-2.38	-0.03	-3.82

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	700	770	518	468	855	825	948	1,075	1,410	1,429	1,394	1,253	1,326	1,330	2,089
ST Debt	434	308	36	45	44	40	469	50	61	20	553	27	12	122	732
LT Debt	266	462	482	423	811	786	478	1,025	1,349	1,409	842	1,227	1,314	1,208	1,356
Total Debt/EBITDA	1.11	1.5	0.85	0.58	1.12	0.99	1.08	1.22	1.95	5.41	2.12	1.88	3.85	3.39	8.85
Net Debt/EBITDA	0.19	0.24	-0.36	-0.29	0.16	0.27	0.3	0.55	0.07	-1.68	0.41	0.52	1.22	1.13	3.41
Total Debt/EBIT	1.34	1.87	1.01	0.65	1.24	1.11	1.2	1.35	2.19	7.62	2.38	2.15	5.18	4.35	13.92
Net Debt/EBIT	0.23	0.3	-0.43	-0.32	0.18	0.3	0.33	0.61	0.07	-2.36	0.46	0.6	1.65	1.45	5.37
EBITDA to Interest Expense	14.69	12.25	16.34	22.39	21.29	16.78	17.68	18.78	16.26	6.09	16.98	14.21	4.32	4.36	2.47
EBITDA-CapEx/Interest Expense	14.69	12.25	16.34	22.39	21.29	16.78	17.68	18.78	16.26	6.09	16.98	14.21	4.32	4.36	2.47
EBIT to Interest Expense	12.25	9.85	13.8	20.05	19.14	15.06	15.98	16.95	15.97	5.88	15.09	13.47	3.9	3.4	2.5
Interest Expense	43	42	37	36	36	50	49	47	44	43	39	47	80	90	95
Common Equity/Total Assets	35.99	35.66	39.98	40.98	34.91	31.18	31.24	30.81	29.74	26.17	25.66	26.8	25.18	25.91	22.48
Long-Term Debt/Equity (%)	10.71	18.48	16.54	14.36	30.12	32.11	16.73	38	48.85	57.41	33.24	49.9	58.8	56.82	65.84
Long-Term Debt/Capital (%)	8.36	14.13	14.04	12.39	22.86	24.01	12.56	27.17	32.34	36.28	21.44	33.05	36.9	34.95	32.69
Long-Term Debt/Total Assets (%)	3.86	6.59	6.61	5.88	10.79	10.37	5.38	12.03	14.63	15.1	8.56	13.43	14.88	14.73	14.81
Total Debt/Equity (%)	28.2	30.79	17.77	15.9	31.76	33.74	33.16	39.85	51.06	58.24	55.07	50.98	59.34	62.55	101.38
Total Debt/Capital (%)	21.99	23.54	15.09	13.72	24.1	25.23	24.9	28.5	33.8	36.81	35.51	33.77	37.24	38.48	50.34
Total Debt/Total Assets (%)	10.15	10.98	7.11	6.51	11.37	10.9	10.67	12.62	15.29	15.32	14.18	13.72	15.01	16.22	22.8
Net Debt to Equity	4.82	4.88	-7.54	-7.86	4.63	9.27	9.05	17.92	1.72	-18.06	10.68	14.14	18.86	20.85	39.13
Net Debt/Capital (%)	4.6	4.65	-8.15	-8.53	4.42	8.49	8.3	15.19	1.51	-19.14	8.79	11.31	14.14	15.04	24.59
EBITDA	629	512	606	804	767	831	874	883	722	264	659	666	344	393	236
EBITDA-CapEx	629	512	606	804	767	831	874	883	722	264	659	666	344	393	236
Operating Income (Loss)	524	412	512	720	689	746	789	797	709	254	585	632	311	306	239

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	0.15	0.18	0.21	0.21	0.21	0.16	0.14	0.14	0.23	0.33	0.15	0.13	0.12	0.11	0.17
Current Ratio	1.33	1.38	1.49	1.49	1.48	1.4	1.28	1.44	1.46	1.42	1.11	1.21	1.16	1.12	1.11
Quick Ratio	1.28	1.33	1.45	1.44	1.44	1.37	1.26	1.41	1.42	1.38	1.09	1.18	1.13	1.08	1.08
CFO/Avg Current Liab	0.02	0.09	0.11	0.09	0.15	0.17	0.09	0.11	0.19	0.21	0.12	0.08	0.07	0.07	-0.02
Common Equity/Total Assets	35.99	35.66	39.98	40.98	34.91	31.18	31.24	30.81	29.74	26.17	25.66	26.8	25.18	25.91	22.48
Long-Term Debt/Equity (%)	10.71	18.48	16.54	14.36	30.12	32.11	16.73	38	48.85	57.41	33.24	49.9	58.8	56.82	65.84
Long-Term Debt/Capital (%)	8.36	14.13	14.04	12.39	22.86	24.01	12.56	27.17	32.34	36.28	21.44	33.05	36.9	34.95	32.69
Long-Term Debt/Total Assets (%)	3.86	6.59	6.61	5.88	10.79	10.37	5.38	12.03	14.63	15.1	8.56	13.43	14.88	14.73	14.81
Total Debt/Equity (%)	28.2	30.79	17.77	15.9	31.76	33.74	33.16	39.85	51.06	58.24	55.07	50.98	59.34	62.55	101.38
Total Debt/Capital (%)	21.99	23.54	15.09	13.72	24.1	25.23	24.9	28.5	33.8	36.81	35.51	33.77	37.24	38.48	50.34
Total Debt/Total Assets (%)	10.15	10.98	7.11	6.51	11.37	10.9	10.67	12.62	15.29	15.32	14.18	13.72	15.01	16.22	22.8
CFO/Total Liabilities	1.57	7.35	9.07	7.22	10.6	11.7	6.65	8.3	12.6	13.62	8.84	6.34	5.28	5.09	-1.47
CFO/CapEx	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	5.17	4.91	5.34	5.48	5.21	5.19	4.85	4.88	4.5	3.74	4.22	4.49	4.25	4.3	3.55

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	5.48	4.95	4.79	4.94	4.61	4.54	4.3	4.13	3.96	3.53	4	3.75	3.8	3.91	3.96
Days Sales Outstanding	66.56	73.79	76.21	73.94	79.09	80.38	84.89	88.35	92.28	103.26	91.24	97.43	96.17	93.3	92.15
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover Days	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Conversion Cycle	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventory to Cash Days	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventories	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
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	2,853	3,243	6,880	5,410	6,256	6,001	8,443	3,934	5,718	5,025	5,283	4,223	3,849	2,652	1,382
- Cash & Cash Equivalents	581	648	738	699	731	599	689	592	1,026	1,567	848	639	581	509	871
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	68	85	83	74	19	13	10	11	11	2	1
+ Total Debt	700	770	518	468	855	825	948	1,075	1,410	1,429	1,394	1,253	1,326	1,330	2,089
Enterprise Value	2,972	3,365	6,660	5,178	6,448	6,313	8,784	4,491	6,121	4,899	5,839	4,848	4,604	3,475	2,600
Total Capital	3,184	3,271	3,432	3,411	3,548	3,272	3,805	3,774	4,172	3,883	3,926	3,711	3,560	3,457	4,149
Total Debt/Capital (%)	21.99	23.54	15.09	13.72	24.1	25.23	24.9	28.5	33.8	36.81	35.51	33.77	37.24	38.48	50.34
Total Debt / EV	0.24	0.23	0.08	0.09	0.13	0.13	0.11	0.24	0.23	0.29	0.24	0.26	0.29	0.38	0.8
EV/Sales	0.14	0.16	0.33	0.25	0.33	0.32	0.42	0.2	0.29	0.27	0.28	0.24	0.24	0.19	0.14
EV/EBITDA	4.73	6.57	10.99	6.44	8.41	7.6	10.06	5.09	8.48	18.56	8.86	7.28	13.37	8.85	11.01
EV/EBIT	5.67	8.17	13.01	7.19	9.36	8.47	11.13	5.64	9.49	26.12	9.97	8.33	18	11.36	17.32
EV/Cash Flow to Firm	32.43	9.51	15.89	15.75	12.07	10	20.08	8.67	7.25	5.19	8.7	10.66	12.03	9.65	- -
EV/Free Cash Flow to Firm	32.43	9.51	15.89	15.75	12.07	10	20.08	8.67	7.25	5.19	8.7	10.66	12.03	9.65	- -
Diluted Market Cap	2,956	3,389	6,901	5,589	6,655	6,345	8,676	4,216	5,877	5,272	5,460	4,410	4,006	2,740	1,391
Diluted Enterprise Value	3,076	3,511	6,681	5,357	6,848	6,656	9,017	4,773	6,279	5,146	6,017	5,035	4,761	3,563	2,609
EV per Share	37.2	43.91	83.93	66.29	88.29	94.26	132.94	73.93	104.32	88.17	108.94	95.88	95.08	74.33	56.16
TTM Sales	22,006	20,678	20,251	20,763	19,330	19,654	21,034	21,991	20,864	18,001	20,724	19,828	18,915	17,854	17,957
TTM EBITDA	629	512	606	804	767	831	874	883	722	264	659	666	344	393	236
TTM Operating Income	524	412	512	720	689	746	789	797	709	254	585	632	311	306	239
TTM Cash Flow to Firm	92	354	419	329	534	631	437	518	845	943	671	455	383	360	-118
TTM Free Cash Flow to Firm	92	354	419	329	534	631	437	518	845	943	671	455	383	360	-118

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	42.72	10.22	17.4	18.25	13.01	10.57	21.64	8.73	7.22	5.63	8.47	10.42	11.5	8.86	-13.36
EV/EBIT	5.67	8.17	13.01	7.19	9.36	8.47	11.13	5.64	9.49	26.12	9.97	8.33	18	11.36	17.32
Enterprise Value	2,972	3,365	6,660	5,178	6,448	6,313	8,784	4,491	6,121	4,899	5,839	4,848	4,604	3,475	2,600
Low Price	32.28	32.31	43.38	58.88	63.43	58.7	87.85	63.51	63.51	50.81	86.73	64.67	68.27	56.49	26.26
EV/Sales	0.14	0.16	0.33	0.25	0.33	0.32	0.42	0.2	0.29	0.27	0.28	0.24	0.24	0.19	0.14
EV/EBITDA	4.73	6.57	10.99	6.44	8.41	7.6	10.06	5.09	8.48	18.56	8.86	7.28	13.37	8.85	11.01
Price/Earnings	11.58	17.02	23.48	12.88	15.69	14.16	15.72	7.51	12.54	220.37	14.05	11.66	44.57	18.69	- -
Price/Earnings Average	17.13	15.74	17.21	14.2	15.52	12.06	13.43	11.26	11.19	186.69	15.37	12.04	43.91	23.41	- -
Price/Earnings High	22.23	19.22	23.48	16.1	17.62	14.65	16.16	15.7	12.58	244.59	17.81	16.05	51.39	26.14	- -
Price/Earnings Low	10.47	13	11.75	10.95	11.62	9.27	10.81	7.37	8.17	123.82	12.36	9.03	38.29	18.61	- -
Price/Book Value	1.15	1.3	2.36	1.84	2.38	2.54	3.04	1.5	2.08	2.06	2.09	1.73	1.73	1.25	0.67
Price/Book Value Average	1.7	1.2	1.73	2.03	2.36	2.16	2.6	2.25	1.86	1.74	2.29	1.78	1.71	1.56	0.98
Price/Book Value High	2.21	1.46	2.36	2.3	2.68	2.63	3.13	3.13	2.09	2.28	2.66	2.37	2	1.75	1.41
Price/Book Value Low	1.04	0.99	1.18	1.56	1.77	1.66	2.09	1.47	1.36	1.16	1.84	1.34	1.49	1.24	0.59
Price/Tangible Book Value	2.49	2.87	4.54	3.42	6.01	7.25	7.36	3.64	4.71	5.2	24.47	15.66	32.92	35.04	16.27
Price/Tangible Book Value Average	3.69	2.66	3.33	3.77	5.95	6.18	6.28	5.45	4.2	4.4	26.77	16.16	32.44	43.88	23.76
Price/Tangible Book Value High	4.79	3.24	4.54	4.28	6.75	7.5	7.56	7.6	4.73	5.77	31.03	21.55	37.96	49	34.28
Price/Tangible Book Value Low	2.25	2.19	2.27	2.91	4.45	4.75	5.06	3.57	3.07	2.92	21.53	12.12	28.28	34.88	14.32
Price/Sales	0.13	0.16	0.33	0.27	0.34	0.32	0.41	0.19	0.28	0.29	0.26	0.22	0.21	0.15	0.08
Price/Sales Average	0.2	0.15	0.24	0.29	0.34	0.27	0.35	0.28	0.25	0.25	0.28	0.23	0.21	0.19	0.11
Price/Sales High	0.25	0.18	0.33	0.33	0.38	0.33	0.42	0.4	0.28	0.32	0.33	0.3	0.24	0.21	0.16
Price/Sales Low	0.12	0.12	0.17	0.23	0.25	0.21	0.28	0.19	0.18	0.16	0.23	0.17	0.18	0.15	0.07
Price/Cash Flow	42.1	10.15	17.05	17.98	12.86	10.47	21.39	8.66	7.17	5.6	8.33	10.3	11.37	8.77	-13.36
Price/Cash Flow Average	62.28	9.38	12.49	19.82	12.72	8.92	18.27	12.97	6.4	4.74	9.11	10.63	11.2	10.98	-19.51
Price/Cash Flow High	80.82	11.45	17.05	22.48	14.44	10.83	21.99	18.09	7.19	6.22	10.56	14.17	13.11	12.27	-28.14
Price/Cash Flow Low	38.06	7.75	8.53	15.29	9.52	6.86	14.7	8.49	4.67	3.15	7.33	7.98	9.76	8.73	-11.75
Price/Free Cash Flow Average	63.2	9.45	12.75	20.12	12.87	9.01	18.49	13.07	6.44	4.77	9.26	10.75	11.33	11.1	-19.51
Price/Free Cash Flow High	82.01	11.54	17.4	22.82	14.61	10.94	22.25	18.23	7.24	6.25	10.74	14.34	13.26	12.39	-28.14
Price/Free Cash Flow Low	38.62	7.81	8.7	15.52	9.64	6.93	14.88	8.56	4.7	3.16	7.45	8.07	9.88	8.82	-11.75
EV/Sales Average	0.2	0.15	0.24	0.28	0.33	0.28	0.36	0.29	0.26	0.23	0.31	0.25	0.24	0.23	0.18
EV/Sales High	0.25	0.18	0.33	0.31	0.37	0.33	0.43	0.4	0.29	0.3	0.35	0.32	0.27	0.25	0.23
EV/Sales Low	0.12	0.13	0.16	0.21	0.25	0.22	0.29	0.2	0.2	0.15	0.25	0.2	0.21	0.19	0.14
EV/EBITDA Average	6.9	6.09	7.95	7.13	8.32	6.53	8.65	7.31	7.63	15.65	9.62	7.48	13.2	10.56	13.71
EV/EBITDA High	8.9	7.39	10.99	8.13	9.41	7.85	10.33	9.94	8.51	20.66	11.01	9.66	15.08	11.54	17.49
EV/EBITDA Low	4.29	5.07	5.32	5.43	6.29	5.11	7.04	5	5.72	10.22	7.9	5.85	11.79	8.82	10.31
EV/EBIT Average	8.28	7.58	9.42	7.96	9.26	7.28	9.57	8.1	8.54	22.02	10.82	8.57	17.78	13.54	21.56
EV/EBIT High	10.68	9.19	13.01	9.07	10.47	8.75	11.43	11.02	9.52	29.06	12.39	11.06	20.3	14.81	27.51
EV/EBIT Low	5.15	6.31	6.29	6.07	7	5.69	7.79	5.54	6.4	14.38	8.89	6.7	15.88	11.32	16.22
Last Price	35.7	42.32	86.7	69.25	85.65	89.61	127.78	64.76	97.46	90.43	98.56	83.52	79.48	56.74	29.84
High Price	68.54	47.77	86.7	86.59	96.15	92.73	131.38	135.29	97.81	100.37	124.98	114.94	91.63	79.34	62.86
Enterprise Value Average	4,340	3,121	4,822	5,733	6,380	5,424	7,554	6,450	5,508	4,131	6,335	4,983	4,547	4,144	3,236
Enterprise Value High	5,596	3,784	6,660	6,532	7,215	6,521	9,023	8,776	6,142	5,452	7,255	6,436	5,192	4,532	4,129
Enterprise Value Low	2,699	2,599	3,222	4,368	4,825	4,242	6,146	4,415	4,129	2,698	5,205	3,895	4,061	3,463	2,434

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	80	77	79	78	73	67	66	61	59	56	54	51	48	47	46
Diluted Weighted Avg Shares	83	80	80	81	78	71	68	65	60	58	55	53	50	48	47
Basic Weighted Avg Shares	82	80	78	80	77	70	67	65	60	58	55	52	50	48	47
Revenue per Share	269.68	260.1	259.62	261.17	251.69	280.37	313.48	340.42	348.31	310.36	380.26	379.84	379.81	373.51	385.35
EBITDA per Share	7.7	6.44	7.77	10.11	9.98	11.85	13.02	13.66	12.06	4.55	12.09	12.76	6.92	8.21	5.07
Operating Income per Share	6.42	5.18	6.56	9.06	8.97	10.63	11.76	12.33	11.83	4.39	10.74	12.1	6.24	6.4	5.12
Basic EPS, GAAP	3.08	2.49	3.69	5.38	5.46	6.33	8.13	8.62	7.77	0.41	7.02	7.16	1.78	3.04	-0.29
Basic EPS from Cont Ops	3.08	2.49	3.69	5.38	5.46	6.33	8.13	8.62	7.77	0.41	7.02	7.16	1.78	3.04	-0.29
Diluted EPS, GAAP	3.04	2.47	3.62	5.3	5.4	6.27	8.03	8.55	7.72	0.41	6.9	7.08	1.76	3	-0.29
Diluted EPS from Cont Ops	3.04	2.47	3.62	5.3	5.4	6.27	8.03	8.55	7.72	0.41	6.9	7.08	1.76	3	-0.29
Dividend per Share	0.8	0.85	0.92	0.97	1.58	1.69	1.84	1.97	2.16	2.23	2.51	2.68	2.9	3.05	1.43
Cash Flow per Share	0.85	4.17	5.09	3.85	6.66	8.56	5.97	7.48	13.6	16.14	11.83	8.11	6.99	6.47	-2.23
Free Cash Flow per Basic Share	0.85	4.17	5.09	3.85	6.66	8.56	5.97	7.48	13.6	16.14	11.83	8.11	6.99	6.47	-2.23
Cash & Equivalents per Share	7.26	8.46	9.29	8.95	10	8.94	10.43	9.74	17.48	28.2	15.82	12.64	12	10.9	18.81
Book Value per Share	31.08	32.63	36.72	37.68	35.94	35.27	41.99	43.21	46.75	43.93	47.05	48.4	45.91	45.46	44.49
Tangible Book Value per Share	14.31	14.73	19.08	20.24	14.25	12.36	17.37	17.8	20.7	17.4	4.03	5.33	2.41	1.62	1.83