Monolithic Power Systems, Inc. Financial Ratios — NQG 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 (%)	5.43	6.29	7.87	10.6	9.84	13.19	13.68	18.12	15.4	18.89	21.9	30.05	22.99	63.67	19.17
Return on Assets (%)	4.79	5.62	6.98	9.24	8.47	11.19	11.21	14.56	12.44	15.19	17.32	24.02	19.02	53.51	16.12
Return on Capital (%)	5.43	6.29	7.87	10.6	9.84	13.19	13.68	18.12	15.37	18.83	21.87	30.04	22.94	- -	19.08
Return on Invested Capital (%)	5.31	6.07	7.84	10.28	9.5	12.51	12.72	17.21	13.85	17.61	21	29.93	21.71	- -	18.14
Gross Margin (%)	51.7	52.92	53.72	54.02	54.09	54.26	54.85	55.4	55.15	55.18	56.75	58.44	56.07	55.32	55.18
EBITDA Margin (%)	11.27	12.45	15.15	17.14	16.47	17.78	19.86	21.6	18.7	21.09	24.1	31.43	28.66	26.09	27.99
Operating Margin (%)	8.55	6.7	9.89	9.65	12.63	13.95	16.7	19.82	16.73	19.74	21.73	29.36	26.45	24.44	26.11
Incremental Operating Margin (%)	85.66	- -	37.94	8.39	29.28	21.85	29.72	32.97	- -	28.48	26.35	45.09	- -	14.93	32.45
Pretax Margin (%)	6.98	8.37	10.08	12.88	12.76	14.73	17.61	20.34	18.02	20.05	22.54	29.26	27.78	25.96	27.46
Profit Margin (%)	6.77	7.37	9.62	12.56	10.56	13.56	13.85	18.08	17.33	19.47	20.04	24.39	23.47	72.13	22.27
Net Income to Common Margin (%)	6.77	7.37	9.62	12.56	10.56	13.56	13.85	18.08	17.33	19.47	20.04	24.39	23.47	72.13	22.27
Effective Tax Rate (%)	3.1	11.93	4.62	2.46	17.22	7.94	21.39	11.15	3.78	2.93	11.09	16.62	15.51	- -	18.89
Dvd Payout Ratio (%)	- -	226.35	- -	32.84	85.2	62.78	52.03	45.1	61.83	54.01	45.19	31.52	43.49	15.11	45.83
Sustainable Growth Rate (%)	5.43	-7.94	7.87	7.12	1.46	4.91	6.56	9.95	5.88	8.69	12	20.58	12.99	54.05	10.39

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	- -	- -	- -	- -	- -	- -	- -	- -	2	3	- -	2	6	13	20
ST Debt	- -	- -	- -	- -	- -	- -	- -	- -	1	1	- -	- -	- -	- -	- -
LT Debt	- -	- -	- -	- -	- -	- -	- -	- -	1	2	- -	2	6	13	20
Total Debt/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	0.02	0.02	- -	- -	0.01	0.02	0.03
Net Debt/EBITDA	-4.35	-2.82	-2.81	-2.61	-1.66	-1.63	-0.88	-1.37	-1.47	-1.88	-0.65	-0.51	-1.01	-1.2	-1.41
Total Debt/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	0.02	0.02	- -	- -	0.01	0.02	0.03
Net Debt/EBIT	-7.18	-4.35	-4.23	-3.58	-2.21	-2.07	-1.07	-1.52	-1.69	-2.11	-0.72	-0.55	-1.1	-1.28	-1.51
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	88.68	89.95	87.66	86.74	85.45	84.35	79.99	80.67	80.88	79.98	78.44	81.04	84.21	83.94	84.2
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	0.14	0.18	- -	0.1	0.27	0.44	0.57
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	0.14	0.17	- -	0.1	0.27	0.44	0.56
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	0.12	0.14	- -	0.08	0.23	0.37	0.48
Total Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	0.3	0.32	- -	0.1	0.27	0.44	0.57
Total Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	0.3	0.32	- -	0.1	0.27	0.44	0.56
Total Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	0.25	0.26	- -	0.08	0.23	0.37	0.48
Net Debt to Equity	-39.68	-29.08	-31.3	-36.45	-24.66	-26.14	-15.85	-26.98	-22.36	-34.65	-15.21	-17.3	-25.75	-23.44	-31.13
Net Debt/Capital (%)	-65.78	-41	-45.55	-57.35	-32.72	-35.4	-18.84	-36.95	-28.69	-52.77	-17.94	-20.89	-34.55	-30.45	-44.83
EBITDA	22	27	36	48	55	69	94	126	117	178	291	564	522	576	781
EBITDA-CapEx	1	6	20	39	39	32	28	103	21	122	196	505	464	411	606
Operating Income (Loss)	17	14	24	27	42	54	79	115	105	167	262	527	482	539	729

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	6.68	6.85	5.88	6.48	5.43	5.07	4.54	4.69	4.64	4.05	3.19	2.8	4.72	2.93	3.4
Current Ratio	8.11	9.13	7.59	8.35	7.67	7.24	6.81	7.22	6.67	5.73	4.96	5.36	7.74	5.31	5.91
Quick Ratio	7.26	7.67	6.5	7.17	6.14	5.74	5.15	5.45	5.26	4.6	3.75	3.55	5.78	3.72	4.26
CFO/Avg Current Liab	1.59	1.01	1.96	1.97	1.74	2.24	2.25	1.93	2.42	2.18	1.71	1.01	2.56	2.98	2.52
Common Equity/Total Assets	88.68	89.95	87.66	86.74	85.45	84.35	79.99	80.67	80.88	79.98	78.44	81.04	84.21	83.94	84.2
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	0.14	0.18	- -	0.1	0.27	0.44	0.57
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	0.14	0.17	- -	0.1	0.27	0.44	0.56
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	0.12	0.14	- -	0.08	0.23	0.37	0.48
Total Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	0.3	0.32	- -	0.1	0.27	0.44	0.57
Total Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	0.3	0.32	- -	0.1	0.27	0.44	0.56
Total Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	0.25	0.26	- -	0.08	0.23	0.37	0.48
CFO/Total Liabilities	140.96	86.3	133.35	140.03	111.1	134.72	102.5	92.25	118.27	110.71	93.61	63.2	166.02	139.62	126.48
CFO/CapEx	2.08	1.18	3.85	7.79	4.35	2.9	2.03	6.28	2.23	4.82	3.36	4.19	11.08	4.8	4.79
Altman's Z-Score	11.99	17.77	18.82	23.77	26.51	27.7	23.46	20.92	27.39	42.26	42.79	28.44	49.87	33.04	43.59

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	11.75	12.4	11.04	11.45	11.8	11.94	13.03	12.49	11.64	14.13	14.07	12.48	10.05	12.53	13.04
Days Sales Outstanding	31.06	29.43	33.05	31.88	30.94	30.56	28.01	29.22	31.37	25.84	25.94	29.25	36.34	29.14	28
Inventory Turnover	4.14	3.86	3.07	3.22	2.94	2.64	2.49	2.2	2.13	2.66	2.51	2.11	1.93	2.46	2.54
Days Inventory Outstanding	88.23	94.67	119	113.3	124.29	138.24	146.54	165.6	171.02	137.21	145.51	172.98	189.58	148.65	143.62
Accounts Payable Turnover	9.98	12.01	11.46	11	13.16	12.04	11.95	13.05	10.92	12.47	10.31	12.92	11.84	12.35	11.59
Accounts Payable Turnover Days	36.57	30.39	31.84	33.18	27.74	30.32	30.54	27.97	33.43	29.27	35.41	28.25	30.84	29.55	31.49
Cash Conversion Cycle	82.72	93.71	120.21	112.01	127.49	138.48	144.02	166.85	168.96	133.78	136.04	173.98	195.08	148.24	140.14
Inventory to Cash Days	-57.17	-65.24	-85.96	-81.42	-93.35	-107.69	-118.53	-136.38	-139.66	-111.37	-119.58	-143.73	-153.25	-119.51	-115.62
Inventories	20	32	40	41	63	71	99	136	128	157	259	447	384	420	565
Raw Materials	- -	- -	12	7	15	15	21	43	23	26	29	127	119	92	108
Work In Process	12	21	14	19	21	26	40	39	43	77	130	134	113	170	220
Finished Goods	9	11	13	15	27	31	39	55	62	54	100	186	152	158	236
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	509	759	1,276	1,906	2,534	3,393	4,635	4,750	7,720	16,151	23,026	16,623	30,198	28,736	45,212
- Cash & Cash Equivalents	96	75	101	126	91	113	83	173	173	335	189	289	528	692	1,099
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	- -	- -	- -	- -	- -	- -	- -	2	3	- -	2	6	13	20
Enterprise Value	334	598	1,050	1,667	2,299	3,125	4,335	4,373	7,267	15,559	22,301	15,887	29,096	27,886	43,976
Total Capital	243	258	323	346	369	431	522	640	776	970	1,244	1,670	2,056	2,964	3,551
Total Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	0.3	0.32	- -	0.1	0.27	0.44	0.56
Total Debt / EV	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Sales	1.7	2.8	4.41	5.9	6.9	8.04	9.21	7.51	11.57	18.42	18.46	8.85	15.98	12.63	15.76
EV/EBITDA	15.1	22.47	29.1	34.42	41.92	45.21	46.36	34.76	61.88	87.38	76.6	28.17	55.75	48.43	56.3
EV/EBIT	24.92	34.61	43.89	47.22	55.99	57.4	56	38.53	70.85	97.93	84.98	30.16	60.4	51.7	60.35
EV/Cash Flow to Firm	7.65	24.01	17.3	22.48	32.97	28.99	32.4	30.91	33.59	58.1	69.69	64.4	45.59	- -	52.46
EV/Free Cash Flow to Firm	14.76	155.21	23.37	25.79	42.81	44.22	63.71	36.77	60.8	73.32	99.2	84.58	50.11	- -	66.3
Diluted Market Cap	529	771	1,287	1,953	2,610	3,487	4,853	4,984	8,100	16,774	23,839	17,064	30,666	29,344	44,841
Diluted Enterprise Value	354	610	1,061	1,714	2,375	3,218	4,554	4,607	7,647	16,182	23,114	16,328	29,563	28,494	43,604
EV per Share	9.89	16.76	27.41	42.92	57.94	76.61	104.18	102.88	166.6	343.71	482.12	337.25	605.8	583.1	902.82
TTM Sales	197	214	238	283	333	389	471	582	628	844	1,208	1,794	1,821	2,207	2,790
TTM EBITDA	22	27	36	48	55	69	94	126	117	178	291	564	522	576	781
TTM Operating Income	17	14	24	27	42	54	79	115	105	167	262	527	482	539	729
TTM Cash Flow to Firm	44	25	61	74	70	108	134	141	216	268	320	247	638	- -	838
TTM Free Cash Flow to Firm	23	4	45	65	54	71	68	119	120	212	225	188	581	- -	663

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	23.33	200.06	28.65	30.22	48.59	49.33	71.32	41.91	67.77	79.05	106.05	90.85	52.81	47.02	67.61
EV/EBIT	24.92	34.61	43.89	47.22	55.99	57.4	56	38.53	70.85	97.93	84.98	30.16	60.4	51.7	60.35
Enterprise Value	334	598	1,050	1,667	2,299	3,125	4,335	4,373	7,267	15,559	22,301	15,887	29,096	27,886	43,976
Low Price	9.57	14.42	20.58	30.9	44.23	55.02	79.86	101.83	106.41	129.81	300.75	299.07	340.86	547.35	427.9
EV/Sales	1.7	2.8	4.41	5.9	6.9	8.04	9.21	7.51	11.57	18.42	18.46	8.85	15.98	12.63	15.76
EV/EBITDA	15.1	22.47	29.1	34.42	41.92	45.21	46.36	34.76	61.88	87.38	76.6	28.17	55.75	48.43	56.3
Price/Earnings	38.49	47.07	54.41	53.48	71.66	63.8	70.63	44.85	70.19	97.33	94.31	37.67	70.05	18.34	71.74
Price/Earnings Average	34.94	41.84	43.15	43.5	59.09	52.92	63.38	50.52	56.74	65.01	80.19	44.37	54.81	22.82	58.93
Price/Earnings High	42.77	49.27	54.41	53.81	76.52	65.62	80.44	60.68	72.14	98.62	109.9	57.55	72.11	29.18	86.19
Price/Earnings Low	24.5	31.91	33.6	33.68	49.64	42.2	50.64	40.87	42.2	35.41	56.98	31.93	37.97	16.71	33.07
Price/Book Value	2.09	2.94	3.95	5.5	6.88	7.87	8.88	7.42	9.98	16.71	18.51	9.96	14.73	9.74	12.8
Price/Book Value Average	1.9	2.61	3.13	4.47	5.67	6.53	7.97	8.36	8.07	11.16	15.74	11.73	11.53	12.11	10.52
Price/Book Value High	2.33	3.07	3.95	5.53	7.34	8.1	10.11	10.04	10.26	16.93	21.57	15.22	15.17	15.49	15.38
Price/Book Value Low	1.33	1.99	2.44	3.46	4.76	5.21	6.37	6.76	6	6.08	11.18	8.44	7.99	8.87	5.9
Price/Tangible Book Value	2.09	2.94	3.95	5.72	7.1	8.05	9.01	7.5	10.07	16.82	18.61	10	14.78	9.86	12.93
Price/Tangible Book Value Average	1.9	2.61	3.13	4.65	5.86	6.68	8.08	8.45	8.14	11.24	15.82	11.78	11.56	12.26	10.62
Price/Tangible Book Value High	2.33	3.07	3.95	5.76	7.58	8.28	10.26	10.14	10.34	17.05	21.68	15.28	15.22	15.68	15.53
Price/Tangible Book Value Low	1.33	1.99	2.44	3.6	4.92	5.32	6.46	6.83	6.05	6.12	11.24	8.48	8.01	8.98	5.96
Price/Sales	2.61	3.47	5.23	6.72	7.57	8.65	9.78	8.11	12.17	18.95	18.9	9.19	16.44	13.23	15.98
Price/Sales Average	2.36	3.08	4.15	5.46	6.24	7.18	8.78	9.13	9.84	12.65	16.07	10.82	12.86	16.46	13.12
Price/Sales High	2.89	3.63	5.23	6.76	8.08	8.9	11.14	10.97	12.5	19.2	22.02	14.04	16.92	21.05	19.2
Price/Sales Low	1.66	2.35	3.23	4.23	5.24	5.72	7.01	7.39	7.31	6.89	11.42	7.79	8.91	12.05	7.37
Price/Cash Flow	11.72	29.77	20.53	25.61	36.14	31.21	34.41	33.38	35.32	59.74	71.32	66.84	46.91	37.04	53.19
Price/Cash Flow Average	10.64	26.46	16.28	20.83	29.8	25.88	30.88	37.6	28.55	39.9	60.65	78.73	36.7	46.07	43.69
Price/Cash Flow High	13.02	31.16	20.53	25.76	38.59	32.1	39.19	45.16	36.3	60.53	83.12	102.11	48.29	58.92	63.91
Price/Cash Flow Low	7.46	20.18	12.68	16.13	25.04	20.64	24.68	30.41	21.23	21.74	43.09	56.65	25.43	33.74	24.52
Price/Free Cash Flow Average	21.17	177.85	22.72	24.57	40.06	40.92	64	47.21	54.78	52.8	90.17	107	41.33	58.48	55.53
Price/Free Cash Flow High	25.92	209.41	28.65	30.4	51.88	50.74	81.22	56.7	69.65	80.1	123.58	138.78	54.37	74.8	81.22
Price/Free Cash Flow Low	14.85	135.65	17.69	19.03	33.66	32.63	51.14	38.19	40.74	28.76	64.07	77	28.63	42.83	31.17
EV/Sales Average	1.46	2.4	3.3	4.64	5.57	6.55	8.2	8.54	9.22	12.07	15.61	10.5	12.37	15.81	12.87
EV/Sales High	1.99	2.96	4.41	5.94	7.42	8.29	10.57	10.39	11.91	18.68	21.62	13.74	16.47	20.33	19.02
EV/Sales Low	0.76	1.65	2.36	3.4	4.57	5.08	6.42	6.78	6.67	6.26	10.92	7.44	8.38	11.47	7.03
EV/EBITDA Average	12.98	19.31	21.78	27.07	33.81	36.84	41.27	39.54	49.28	57.26	64.76	33.41	43.16	60.6	45.96
EV/EBITDA High	17.65	23.8	29.1	34.66	45.05	46.61	53.24	48.09	63.7	88.58	89.68	43.73	57.46	77.92	67.95
EV/EBITDA Low	6.75	13.29	15.57	19.85	27.72	28.59	32.33	31.41	35.66	29.68	45.3	23.68	29.25	43.99	25.1
EV/EBIT Average	21.43	29.73	32.85	37.14	45.16	46.77	49.85	43.82	56.43	64.17	71.85	35.77	46.76	64.69	49.27
EV/EBIT High	29.14	36.66	43.89	47.55	60.17	59.17	64.31	53.3	72.94	99.27	99.49	46.81	62.25	83.18	72.85
EV/EBIT Low	11.14	20.47	23.49	27.23	37.03	36.3	39.06	34.82	40.83	33.26	50.25	25.35	31.69	46.96	26.91
Last Price	15.04	21.27	33.33	49.07	63.86	83.18	111.37	111.75	176.99	356.79	497.79	352.88	628.77	600.87	928.21
High Price	16.71	22.26	33.33	49.37	68.19	85.55	126.84	151.19	181.9	361.51	580.1	539.06	647.34	955.9	1,115.15
Enterprise Value Average	287	514	786	1,311	1,855	2,546	3,860	4,974	5,787	10,196	18,853	18,841	22,527	34,893	35,902
Enterprise Value High	391	633	1,050	1,678	2,471	3,222	4,979	6,049	7,481	15,773	26,108	24,657	29,988	44,864	53,081
Enterprise Value Low	150	354	562	961	1,521	1,976	3,024	3,951	4,188	5,284	13,186	13,352	15,268	25,326	19,606

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	36	38	39	40	41	42	43	44	45	46	47	48	48	49
Diluted Weighted Avg Shares	35	36	39	40	41	42	44	45	46	47	48	48	49	49	48
Basic Weighted Avg Shares	34	35	37	39	39	40	41	42	43	45	46	47	48	49	48
Revenue per Share	5.77	6.13	6.37	7.3	8.44	9.61	11.39	13.79	14.55	18.83	26.34	38.4	38.25	45.41	58.09
EBITDA per Share	0.65	0.76	0.96	1.25	1.39	1.71	2.26	2.98	2.72	3.97	6.35	12.07	10.96	11.85	16.26
Operating Income per Share	0.49	0.41	0.63	0.7	1.07	1.34	1.9	2.73	2.43	3.72	5.72	11.27	10.12	11.1	15.17
Basic EPS, GAAP	0.39	0.45	0.61	0.92	0.89	1.3	1.58	2.49	2.52	3.67	5.28	9.37	8.98	32.76	12.94
Basic EPS from Cont Ops	0.39	0.45	0.61	0.92	0.89	1.3	1.58	2.49	2.52	3.67	5.28	9.37	8.98	32.76	12.94
Diluted EPS, GAAP	0.38	0.43	0.59	0.89	0.86	1.26	1.5	2.36	2.38	3.5	5.05	9.05	8.76	32.6	12.86
Diluted EPS from Cont Ops	0.38	0.43	0.59	0.89	0.86	1.26	1.5	2.36	2.38	3.5	5.05	9.05	8.76	32.6	12.86
Dividend per Share	- -	1.02	- -	0.3	0.76	0.82	0.82	1.12	1.56	1.98	2.39	2.95	3.9	4.95	5.93
Cash Flow per Share	1.28	0.71	1.62	1.92	1.77	2.67	3.24	3.35	5.01	5.97	6.98	5.28	13.41	16.22	17.45
Free Cash Flow per Basic Share	0.67	0.11	1.2	1.67	1.36	1.75	1.65	2.81	2.77	4.73	4.9	4.02	12.2	12.84	13.81
Cash & Equivalents per Share	5.15	4.5	5.91	6.15	5.92	6.58	7.19	8.88	10.44	13.15	15.68	15.66	23.08	18.04	25.8
Book Value per Share	7.18	7.24	8.45	8.92	9.29	10.57	12.54	15.06	17.73	21.35	26.89	35.42	42.68	61.71	72.5
Tangible Book Value per Share	7.18	7.24	8.45	8.58	8.99	10.33	12.36	14.9	17.58	21.21	26.75	35.28	42.55	60.96	71.79