NVE Corporation Financial Ratios — NVK Stock

Profitability (USD)

	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	2026 Y
As of date	03/31/2012	03/31/2013	03/31/2014	03/31/2015	03/31/2016	03/31/2017	03/31/2018	03/31/2019	03/31/2020	03/31/2021	03/31/2022	03/31/2023	03/31/2024	03/31/2025	03/31/2026

Return on Common Equity (%)	15.03	13.48	11.27	13.55	11.84	13.49	15.53	17.15	18.07	15.71	21.42	34.48	25.82	23.57	25.22
Return on Assets (%)	14.69	13.22	11.08	13.35	11.65	13.31	15.36	16.96	17.81	15.39	20.73	33.2	25.18	22.99	24.39
Return on Capital (%)	15.03	13.48	11.27	13.55	11.84	13.49	15.53	17.15	17.98	15.55	21.21	34.19	25.65	23.34	24.85
Return on Invested Capital (%)	12.88	11.64	9.8	12.17	10.61	12.33	14.33	15.42	16.12	13.91	19.8	32.37	23.21	20.7	22.21
Gross Margin (%)	67.37	74.01	77.94	80.32	76.13	78.54	78.99	80.3	80.76	80.71	76.79	78.92	77.28	83.63	78.73
EBITDA Margin (%)	51.69	58.61	58.76	66	61.83	65.64	65.06	62.82	63.22	62.18	62.08	67.55	63.17	63.07	62.21
Operating Margin (%)	49.94	56.22	55.5	62.95	58.76	61.59	61.78	60.16	61.05	59.64	60.51	67.04	62.14	61.81	60.46
Incremental Operating Margin (%)	129.75	- -	73.1	104.49	103.45	190.32	65.39	74.48	38.65	68.49	63.78	82.68	84.33	64.25	- -
Pretax Margin (%)	58.17	64.94	63.68	70.1	65.58	67.41	67	66.9	68.09	66.66	64.85	70.82	68.67	69.72	67.66
Profit Margin (%)	39.82	43.76	42.94	46.98	44.35	45.71	46.59	54.8	57.16	54.73	53.76	59.33	57.46	58.22	57.72
Net Income to Common Margin (%)	39.82	43.76	42.94	46.98	44.35	45.71	46.59	54.8	57.16	54.73	53.76	59.33	57.46	58.22	57.72
Effective Tax Rate (%)	31.54	32.62	32.58	32.98	32.37	32.19	30.47	18.08	16.04	17.89	17.1	16.23	16.33	16.49	14.69
Dvd Payout Ratio (%)	- -	- -	- -	69.6	157.94	149.4	139.19	133.54	133.44	165.35	133.26	85.15	112.89	128.38	127.3
Sustainable Growth Rate (%)	15.03	13.48	11.27	4.12	-6.86	-6.67	-6.09	-5.75	-6.04	-10.27	-7.13	5.12	-3.33	-6.69	-6.89

Credit (USD)

Credit Ratios API ChatGPT

	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	2026 Y
As of date	03/31/2012	03/31/2013	03/31/2014	03/31/2015	03/31/2016	03/31/2017	03/31/2018	03/31/2019	03/31/2020	03/31/2021	03/31/2022	03/31/2023	03/31/2024	03/31/2025	03/31/2026

Total Debt	- -	- -	- -	- -	- -	- -	- -	- -	1	1	1	1	- -	1	1
ST Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
LT Debt	- -	- -	- -	- -	- -	- -	- -	- -	1	1	- -	- -	- -	1	1
Total Debt/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	0.05	0.06	0.04	0.02	0.02	0.06	0.06
Net Debt/EBITDA	-0.1	-0.16	-0.08	-0.47	-0.44	-0.44	-0.24	-0.41	-0.5	-0.78	-0.62	-0.06	-0.55	-0.49	-0.1
Total Debt/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	0.05	0.06	0.04	0.02	0.02	0.06	0.06
Net Debt/EBIT	-0.11	-0.17	-0.09	-0.49	-0.46	-0.47	-0.26	-0.43	-0.52	-0.82	-0.64	-0.07	-0.56	-0.5	-0.11
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	97.99	98.14	98.54	98.4	98.42	98.83	98.87	99	98.11	97.78	95.7	96.86	98.19	96.88	96.47
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	0.91	0.82	0.69	0.51	0.27	1.35	1.27
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	0.9	0.81	0.68	0.51	0.27	1.33	1.25
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	0.89	0.8	0.66	0.5	0.26	1.3	1.23
Total Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	1.07	1.03	0.93	0.77	0.54	1.48	1.55
Total Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	1.06	1.02	0.92	0.77	0.54	1.46	1.53
Total Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	1.05	1.01	0.89	0.75	0.53	1.43	1.5
Net Debt to Equity	-1.9	-2.67	-1.22	-8.71	-7.59	-8.85	-5.5	-8.31	-10.34	-14.71	-16.18	-2.49	-15.68	-12.91	-2.94
Net Debt/Capital (%)	-1.93	-2.74	-1.23	-9.54	-8.21	-9.71	-5.82	-9.06	-11.4	-17.04	-19.1	-2.53	-18.48	-14.57	-2.98
EBITDA	15	16	15	20	17	19	19	17	16	13	17	26	19	16	16
EBITDA-CapEx	13	14	15	20	17	18	19	17	16	13	16	25	19	15	14
Operating Income (Loss)	14	15	14	19	16	17	18	16	16	13	16	26	19	16	16

Liquidity (USD)

Liquidity Ratios API ChatGPT

	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	2026 Y
As of date	03/31/2012	03/31/2013	03/31/2014	03/31/2015	03/31/2016	03/31/2017	03/31/2018	03/31/2019	03/31/2020	03/31/2021	03/31/2022	03/31/2023	03/31/2024	03/31/2025	03/31/2026

Cash Ratio	11.45	6.86	11.52	19.88	17.13	25.37	25.79	23.17	34.1	17.62	12.74	9.38	21.44	18.59	17.38
Current Ratio	15.69	10.69	17.09	24.85	21.02	32.13	33.03	32.84	43.19	23.71	16.9	16.8	32.05	28.4	28.21
Quick Ratio	13.06	8.28	13.49	21.87	18.54	28.51	28.7	26.76	37.48	19.54	14.65	12.93	24.47	21.66	20.37
CFO/Avg Current Liab	7.25	7.33	8.37	11.14	9.31	9.22	14.53	15.58	19.48	14.66	7.18	8.9	12.72	12.98	14.42
Common Equity/Total Assets	97.99	98.14	98.54	98.4	98.42	98.83	98.87	99	98.11	97.78	95.7	96.86	98.19	96.88	96.47
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	0.91	0.82	0.69	0.51	0.27	1.35	1.27
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	0.9	0.81	0.68	0.51	0.27	1.33	1.25
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	0.89	0.8	0.66	0.5	0.26	1.3	1.23
Total Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	1.07	1.03	0.93	0.77	0.54	1.48	1.55
Total Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	1.06	1.02	0.92	0.77	0.54	1.46	1.53
Total Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	1.05	1.01	0.89	0.75	0.53	1.43	1.5
CFO/Total Liabilities	768.14	710.06	806.65	844.09	900.24	1,130.19	1,530.92	1,701.5	1,057.74	830.73	430.81	877.5	1,506.16	712.99	782.05
CFO/CapEx	8.66	6.93	77.16	80.38	49.81	23.81	25.05	208.29	305.45	213.06	25.8	20.4	1,090.63	11.38	7.61
Altman's Z-Score	92.61	90.61	106.96	114.67	105.56	219.02	233.2	339.19	101.27	127	58.12	112.36	218.62	95.85	91.8

Working Capital (USD)

Working Capital Ratios API ChatGPT

	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	2026 Y
As of date	03/31/2012	03/31/2013	03/31/2014	03/31/2015	03/31/2016	03/31/2017	03/31/2018	03/31/2019	03/31/2020	03/31/2021	03/31/2022	03/31/2023	03/31/2024	03/31/2025	03/31/2026

Accounts Receivable Turnover	9.1	10.39	10.69	11.55	10.64	9.97	9.44	9	8.93	9.17	8.09	6.81	6.17	7.68	7.53
Days Sales Outstanding	40.11	35.15	34.15	31.6	34.29	36.6	38.66	40.57	40.86	39.79	45.1	53.57	59.2	47.5	48.5
Inventory Turnover	2.84	2.14	1.75	1.73	1.9	1.85	1.79	1.32	1.2	1.06	1.39	1.4	1	0.58	0.77
Days Inventory Outstanding	128.64	170.57	208.78	210.69	191.63	197.07	203.85	276.94	304.19	344.73	261.94	260.44	365.82	629.38	473.63
Accounts Payable Turnover	13.2	13.14	14.04	17.89	17.97	17.95	16.6	14.76	16.04	15.81	11.64	15.33	36.76	26.48	21.22
Accounts Payable Turnover Days	27.65	27.78	25.99	20.41	20.32	20.33	21.99	24.73	22.75	23.09	31.35	23.81	9.93	13.78	17.2
Cash Conversion Cycle	141.1	177.93	216.94	221.89	205.6	213.34	220.51	292.77	322.29	361.43	275.69	290.2	415.09	663.09	504.93
Inventory to Cash Days	-88.53	-135.42	-174.63	-179.09	-157.33	-160.47	-165.19	-236.37	-263.32	-304.94	-216.84	-206.88	-306.62	-581.88	-425.13
Inventories	3	3	3	4	3	3	4	4	4	4	5	6	7	7	7
Raw Materials	1	1	1	1	1	1	1	1	1	1	1	2	2	2	1
Work In Process	2	2	2	2	2	2	2	2	2	2	3	4	3	4	3
Finished Goods	1	1	1	1	1	1	1	1	1	1	1	1	3	2	2
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

Enterprise Value API ChatGPT

	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	2026 Y
As of date	03/31/2012	03/31/2013	03/31/2014	03/31/2015	03/31/2016	03/31/2017	03/31/2018	03/31/2019	03/31/2020	03/31/2021	03/31/2022	03/31/2023	03/31/2024	03/31/2025	03/31/2026

Market Capitalization	251	263	269	330	274	395	380	469	247	335	267	396	436	311	316
- Cash & Cash Equivalents	2	3	1	9	8	8	5	7	8	10	10	2	10	8	2
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	- -	- -	- -	- -	- -	- -	- -	1	1	1	1	- -	1	1
Enterprise Value	232	251	255	300	246	368	355	450	221	317	237	379	414	291	297
Total Capital	81	94	104	108	99	93	86	83	79	72	65	68	66	63	59
Total Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	1.06	1.02	0.92	0.77	0.54	1.46	1.53
Total Debt / EV	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Sales	8.12	9.27	9.84	9.82	8.89	12.98	11.89	16.99	8.7	14.84	8.77	9.91	13.88	11.23	11.28
EV/EBITDA	15.71	15.82	16.75	14.87	14.37	19.77	18.27	27.04	13.76	23.87	14.13	14.66	21.97	17.81	18.13
EV/EBIT	16.26	16.49	17.74	15.6	15.13	21.07	19.24	28.24	14.25	24.89	14.5	14.78	22.34	18.17	18.65
EV/Cash Flow to Firm	18.11	19.82	20.59	20.19	17.22	29.69	23.43	31.63	13.91	23.73	18.93	19.85	22.67	20.31	17.83
EV/Free Cash Flow to Firm	20.48	23.16	20.86	20.45	17.57	30.99	24.4	31.78	13.95	23.84	19.69	20.87	22.69	22.27	20.53
Diluted Market Cap	253	263	270	331	275	395	381	470	248	335	268	396	436	312	316
Diluted Enterprise Value	234	251	256	301	247	367	355	450	222	317	237	379	414	291	297
EV per Share	48.09	51.54	52.63	61.81	50.95	75.93	73.3	92.81	45.73	65.62	49	78.44	85.59	60.09	61.4
TTM Sales	29	27	26	31	28	28	30	26	25	21	27	38	30	26	26
TTM EBITDA	15	16	15	20	17	19	19	17	16	13	17	26	19	16	16
TTM Operating Income	14	15	14	19	16	17	18	16	16	13	16	26	19	16	16
TTM Cash Flow to Firm	13	13	12	15	14	12	15	14	16	13	13	19	18	14	17
TTM Free Cash Flow to Firm	11	11	12	15	14	12	15	14	16	13	12	18	18	13	14

Multiples (USD)

Valuation Multiples API ChatGPT

	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	2026 Y
As of date	03/31/2012	03/31/2013	03/31/2014	03/31/2015	03/31/2016	03/31/2017	03/31/2018	03/31/2019	03/31/2020	03/31/2021	03/31/2022	03/31/2023	03/31/2024	03/31/2025	03/31/2026

Price/Free Cash Flow	22.34	24.29	22.04	22.52	19.58	33.32	26.18	33.18	15.65	25.16	22.27	21.79	23.92	23.87	21.84
EV/EBIT	16.26	16.49	17.74	15.6	15.13	21.07	19.24	28.24	14.25	24.89	14.5	14.78	22.34	18.17	18.65
Enterprise Value	232	251	255	300	246	368	355	450	221	317	237	379	414	291	297
Low Price	49.91	46.64	45.63	49.35	46.33	52.86	70.28	77.33	44.63	47.04	53.88	44.31	57.9	63.3	52.14
EV/Sales	8.12	9.27	9.84	9.82	8.89	12.98	11.89	16.99	8.7	14.84	8.77	9.91	13.88	11.23	11.28
EV/EBITDA	15.71	15.82	16.75	14.87	14.37	19.77	18.27	27.04	13.76	23.87	14.13	14.66	21.97	17.81	18.13
Price/Earnings	21.94	22.12	24.15	22.94	22.33	30.51	27.34	32.32	17.07	28.61	18.44	17.43	25.43	20.67	20.79
Price/Earnings Average	23.37	21.71	22.67	21.1	23.46	23.86	27.99	33.64	23.51	23.94	22.53	12.46	23	24.7	21.41
Price/Earnings High	28.22	24.52	25.36	25.11	31.62	32.02	43.05	43.99	33.8	30.96	26.35	17.43	28.18	28.88	25.99
Price/Earnings Low	21.03	19.08	19.88	16.68	18.28	19.74	24.46	25.82	14.89	19.44	17.95	9.43	16.34	20.32	16.59
Price/Book Value	3.08	2.8	2.59	3.04	2.76	4.27	4.4	5.67	3.17	4.72	4.14	5.9	6.64	5	5.42
Price/Book Value Average	3.28	2.75	2.43	2.8	2.9	3.34	4.51	5.9	4.37	3.95	5.06	4.22	6.01	5.98	5.59
Price/Book Value High	3.97	3.1	2.72	3.33	3.9	4.48	6.93	7.71	6.28	5.11	5.92	5.9	7.36	6.99	6.78
Price/Book Value Low	2.96	2.41	2.13	2.21	2.26	2.76	3.94	4.53	2.77	3.21	4.03	3.19	4.27	4.92	4.33
Price/Tangible Book Value	3.08	2.8	2.59	3.04	2.76	4.27	4.4	5.67	3.17	4.72	4.14	5.9	6.64	5	5.42
Price/Tangible Book Value Average	3.28	2.75	2.43	2.8	2.9	3.34	4.51	5.9	4.37	3.95	5.06	4.22	6.01	5.98	5.59
Price/Tangible Book Value High	3.97	3.1	2.72	3.33	3.9	4.48	6.93	7.71	6.28	5.11	5.92	5.9	7.36	6.99	6.78
Price/Tangible Book Value Low	2.96	2.41	2.13	2.21	2.26	2.76	3.94	4.53	2.77	3.21	4.03	3.19	4.27	4.92	4.33
Price/Sales	8.74	9.68	10.37	10.78	9.9	13.95	12.74	17.71	9.76	15.66	9.91	10.34	14.61	12.03	12
Price/Sales Average	9.31	9.5	9.74	9.91	10.4	10.91	13.04	18.44	13.44	13.11	12.11	7.39	13.21	14.38	12.36
Price/Sales High	11.24	10.73	10.89	11.79	14.02	14.64	20.06	24.11	19.32	16.95	14.17	10.34	16.19	16.81	15
Price/Sales Low	8.38	8.35	8.54	7.83	8.11	9.03	11.39	14.15	8.51	10.64	9.65	5.6	9.39	11.83	9.58
Price/Cash Flow	19.49	20.69	21.69	22.17	19.18	31.91	25.11	32.98	15.6	25.04	21.4	20.72	23.87	21.75	18.96
Price/Cash Flow Average	20.76	20.31	20.36	20.38	20.15	24.95	25.7	34.33	21.48	20.95	26.14	14.81	21.58	26	19.54
Price/Cash Flow High	25.07	22.93	22.77	24.26	27.16	33.49	39.53	44.88	30.89	27.09	30.58	20.72	26.44	30.4	23.72
Price/Cash Flow Low	18.68	17.85	17.85	16.11	15.71	20.65	22.46	26.34	13.61	17.01	20.83	11.21	15.34	21.39	15.14
Price/Free Cash Flow Average	23.8	23.85	20.7	20.71	20.58	26.06	26.8	34.54	21.56	21.05	27.2	15.58	21.63	28.53	22.5
Price/Free Cash Flow High	28.74	26.93	23.15	24.65	27.73	34.97	41.21	45.16	31	27.22	31.82	21.79	26.5	33.36	27.32
Price/Free Cash Flow Low	21.42	20.96	18.15	16.37	16.04	21.56	23.41	26.51	13.65	17.09	21.68	11.79	15.37	23.47	17.44
EV/Sales Average	8.69	9.09	9.21	8.95	9.39	9.93	12.19	17.71	12.37	12.29	10.97	6.96	12.48	13.58	11.64
EV/Sales High	10.64	10.33	10.36	10.83	12.99	13.67	19.2	23.38	18.24	16.13	13.02	9.91	15.46	16.02	14.29
EV/Sales Low	7.76	7.94	8.01	6.87	7.1	8.05	10.54	13.42	7.46	9.83	8.51	5.16	8.66	11.03	8.86
EV/EBITDA Average	16.82	15.51	15.67	13.56	15.19	15.13	18.73	28.2	19.57	19.76	17.66	10.3	19.76	21.54	18.71
EV/EBITDA High	20.58	17.62	17.64	16.42	21.02	20.82	29.52	37.23	28.86	25.94	20.97	14.66	24.47	25.4	22.96
EV/EBITDA Low	15.01	13.54	13.63	10.41	11.48	12.27	16.2	21.37	11.79	15.8	13.71	7.64	13.7	17.49	14.24
EV/EBIT Average	17.41	16.17	16.59	14.22	15.98	16.13	19.73	29.45	20.27	20.61	18.12	10.38	20.09	21.98	19.25
EV/EBIT High	21.3	18.37	18.67	17.21	22.12	22.19	31.08	38.87	29.88	27.05	21.52	14.78	24.88	25.91	23.63
EV/EBIT Low	15.53	14.12	14.43	10.92	12.08	13.07	17.06	22.32	12.21	16.48	14.06	7.7	13.93	17.84	14.65
Last Price	52.05	54.05	55.43	67.89	56.58	81.67	78.57	96.8	51.17	69.22	55.35	81.89	90.1	64.39	65.31
High Price	66.96	59.92	58.21	74.29	80.13	85.72	123.72	131.74	101.33	74.9	79.09	81.89	99.84	89.98	81.68
Enterprise Value Average	248	246	239	274	260	281	364	469	314	263	296	266	372	351	307
Enterprise Value High	304	279	269	331	360	387	574	619	464	345	351	379	461	414	376
Enterprise Value Low	222	215	208	210	197	228	315	355	189	210	230	197	258	285	233

Per Share Data Items (USD)

Per-Share Data API ChatGPT

	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	2026 Y
As of date	03/31/2012	03/31/2013	03/31/2014	03/31/2015	03/31/2016	03/31/2017	03/31/2018	03/31/2019	03/31/2020	03/31/2021	03/31/2022	03/31/2023	03/31/2024	03/31/2025	03/31/2026

Shares Outstanding	5	5	5	5	5	5	5	5	5	5	5	5	5	5	5
Diluted Weighted Avg Shares	5	5	5	5	5	5	5	5	5	5	5	5	5	5	5
Basic Weighted Avg Shares	5	5	5	5	5	5	5	5	5	5	5	5	5	5	5
Revenue per Share	5.96	5.59	5.35	6.3	5.71	5.86	6.17	5.46	5.24	4.42	5.58	7.92	6.17	5.35	5.44
EBITDA per Share	3.08	3.27	3.14	4.16	3.53	3.84	4.01	3.43	3.32	2.75	3.47	5.35	3.9	3.38	3.39
Operating Income per Share	2.98	3.14	2.97	3.96	3.36	3.61	3.81	3.29	3.2	2.64	3.38	5.31	3.83	3.31	3.29
Basic EPS, GAAP	2.37	2.44	2.3	2.96	2.53	2.68	2.87	3	3	2.42	3	4.7	3.54	3.12	3.14
Basic EPS from Cont Ops	2.37	2.44	2.3	2.96	2.53	2.68	2.87	3	3	2.42	3	4.7	3.54	3.12	3.14
Diluted EPS, GAAP	2.34	2.43	2.29	2.95	2.53	2.68	2.87	2.99	3	2.42	3	4.7	3.54	3.11	3.14
Diluted EPS from Cont Ops	2.34	2.43	2.29	2.95	2.53	2.68	2.87	2.99	3	2.42	3	4.7	3.54	3.11	3.14
Dividend per Share	- -	- -	- -	2.06	4	4	4	4	4	4	4	4	4	4	4
Cash Flow per Share	2.67	2.61	2.56	3.06	2.95	2.56	3.13	2.94	3.28	2.76	2.59	3.95	3.78	2.96	3.44
Free Cash Flow per Basic Share	2.36	2.24	2.52	3.02	2.89	2.45	3	2.92	3.27	2.75	2.49	3.76	3.77	2.7	2.99
Cash & Equivalents per Share	3.96	2.51	2.81	6.08	5.63	5.74	5.27	4	5.62	3.75	6.48	3.56	4.59	4.49	4.1
Book Value per Share	16.88	19.33	21.38	22.3	20.53	19.14	17.85	17.08	16.13	14.67	13.37	13.89	13.56	12.87	12.04
Tangible Book Value per Share	16.88	19.33	21.38	22.3	20.53	19.14	17.85	17.08	16.13	14.67	13.37	13.89	13.56	12.87	12.04