Monarch Cement Co. (The) Financial Ratios — MCEM 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 (%)	1.59	3.11	5.01	9.8	15.16	15.37	13.45	9.22	17.73	16.99	25.25	14.92	23.7	17.9	15.48
Return on Assets (%)	0.91	1.76	3.06	6.39	10.09	11.35	10.98	7.81	14.97	14.11	21.49	13.14	20.89	15.73	13.59
Return on Capital (%)	1.73	3.05	4.68	8.97	14.24	14.89	13.17	9.09	17.56	16.9	25.21	14.92	23.7	17.9	15.48
Return on Invested Capital (%)	0.11	6.56	3.34	8.07	8.75	14.11	10.97	11.89	9.32	15.99	15.06	14.04	17.63	14.67	13.7
Gross Margin (%)	13.17	19.06	16.22	21.07	22.12	26.86	28.11	26.26	23.6	31.9	30.62	30.85	35.1	36.71	37.28
EBITDA Margin (%)	10.76	17.17	13.71	19.04	21.38	25.91	23.58	24.29	22.47	30.21	28.24	28.35	32.88	33.98	35.78
Operating Margin (%)	0.15	7.86	4.33	9.94	11.45	17.36	16.12	16.25	13.22	22.58	21.47	22.32	26.66	27.61	26.6
Incremental Operating Margin (%)	- -	53.14	329.19	46.7	232.57	67.85	- -	20	305.61	118.89	12.33	31.08	60.12	74.77	40.37
Pretax Margin (%)	4.31	11	8.53	10.7	18.06	17.36	16.98	10.48	23.06	22.03	34.44	22.1	35.32	33.08	31.01
Profit Margin (%)	1.44	2.43	4.27	7.7	12.34	12.81	12.91	9.22	19.24	18.45	28.18	17.57	28.05	24.64	26.03
Net Income to Common Margin (%)	1.44	2.43	4.27	7.7	12.34	12.81	12.91	9.22	19.24	18.45	28.18	17.57	28.05	24.64	26.03
Effective Tax Rate (%)	26.15	26.28	26.42	28.92	33.11	28.24	26.96	17.61	18.91	19.37	19.97	22.78	20.6	25.52	16.04
Dvd Payout Ratio (%)	105.08	44.25	45.24	32.24	20.75	20.98	24.02	40.93	20.4	22.17	35.03	43.94	30.93	25.89	52.23
Sustainable Growth Rate (%)	-0.08	1.74	2.74	6.64	12.01	12.15	10.22	5.44	14.11	13.22	16.4	8.36	16.37	13.27	7.4

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	15	11	14	12	6	4	3	2	1	1	- -	- -	- -	- -	- -
ST Debt	8	1	2	6	1	4	1	1	1	1	- -	- -	- -	- -	- -
LT Debt	7	10	12	6	4	- -	2	1	1	- -	- -	- -	- -	- -	- -
Total Debt/EBITDA	1.29	0.5	0.78	0.43	0.18	0.1	0.07	0.05	0.04	0.01	- -	- -	- -	- -	- -
Net Debt/EBITDA	1.19	0.44	0.42	0.17	-0.03	-0.18	-0.33	-0.28	-0.59	-0.52	-0.89	-0.82	-0.62	-0.48	-0.37
Total Debt/EBIT	92.63	1.1	2.48	0.82	0.34	0.15	0.11	0.08	0.07	0.02	- -	- -	- -	- -	- -
Net Debt/EBIT	85.8	0.95	1.32	0.32	-0.05	-0.28	-0.52	-0.47	-1.04	-0.72	-1.19	-1.08	-0.77	-0.59	-0.49
EBITDA to Interest Expense	23.58	49.19	58.39	110.13	137.24	357.43	1,381.26	4,379.67	154,071.85	44,156.48	98,077.33	9,665.54	11,912.59	54,406.88	137,521.88
EBITDA-CapEx/Interest Expense	7.83	31.1	7.05	60.48	76	246.33	722.12	2,541.53	88,333.52	25,936.01	58,806.26	4,686.81	6,181.59	27,794.34	82,702.4
EBIT to Interest Expense	0.33	22.51	18.44	57.5	73.49	239.55	944.06	2,928.9	90,620.58	33,001.9	74,551.6	7,611.45	9,660.25	44,216.08	102,207.16
Interest Expense	1	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	56.48	56.59	65.73	64.71	68.34	79.05	84.15	85.34	83.7	82.46	87.45	88.74	87.62	88.14	87.36
Long-Term Debt/Equity (%)	7.45	9.41	10.54	5.03	3.49	0.02	1.22	0.8	0.37	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	6.44	8.49	9.42	4.57	3.34	0.02	1.2	0.79	0.36	- -	- -	- -	- -	- -	- -
Long-Term Debt/Total Assets (%)	4.21	5.33	6.93	3.26	2.39	0.02	1.02	0.69	0.31	- -	- -	- -	- -	- -	- -
Total Debt/Equity (%)	15.54	10.78	11.94	10.26	4.64	2.86	1.65	1.23	0.74	0.35	- -	- -	- -	- -	- -
Total Debt/Capital (%)	13.45	9.73	10.67	9.3	4.43	2.78	1.63	1.21	0.74	0.35	- -	- -	- -	- -	- -
Total Debt/Total Assets (%)	8.78	6.1	7.85	6.64	3.17	2.26	1.39	1.05	0.62	0.29	- -	- -	- -	- -	- -
Net Debt to Equity	14.4	9.38	6.35	4.02	-0.68	-5.17	-7.55	-6.77	-11.48	-14.05	-20.42	-18.77	-16.01	-10.72	-7.71
Net Debt/Capital (%)	12.58	8.58	5.97	3.86	-0.68	-5.45	-8.16	-7.27	-12.97	-16.35	-25.66	-23.1	-19.06	-12.01	-8.35
EBITDA	12	22	17	28	32	43	40	42	39	57	60	66	86	91	89
EBITDA-CapEx	4	14	2	15	18	30	21	25	22	34	36	32	45	47	53
Operating Income (Loss)	- -	10	6	15	17	29	27	28	23	43	45	52	70	74	66

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	0.05	0.07	0.44	0.32	0.4	0.71	1.04	1.05	1.44	1.95	3.09	2.89	2.04	3.42	3.77
Current Ratio	2.19	2.75	3.51	2.37	3.39	3.69	4.41	5.33	5.08	5.9	7.02	6.96	5.51	8.93	9.95
Quick Ratio	0.82	1.02	1.26	0.89	1.27	1.69	2.16	2.52	2.56	3.19	4.41	4.1	3.02	4.73	5.43
CFO/Avg Current Liab	0.38	0.5	0.72	1.16	0.95	1.64	2.05	1.86	2.35	2.9	3.25	2.73	2.96	3.34	4.02
Common Equity/Total Assets	56.48	56.59	65.73	64.71	68.34	79.05	84.15	85.34	83.7	82.46	87.45	88.74	87.62	88.14	87.36
Long-Term Debt/Equity (%)	7.45	9.41	10.54	5.03	3.49	0.02	1.22	0.8	0.37	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	6.44	8.49	9.42	4.57	3.34	0.02	1.2	0.79	0.36	- -	- -	- -	- -	- -	- -
Long-Term Debt/Total Assets (%)	4.21	5.33	6.93	3.26	2.39	0.02	1.02	0.69	0.31	- -	- -	- -	- -	- -	- -
Total Debt/Equity (%)	15.54	10.78	11.94	10.26	4.64	2.86	1.65	1.23	0.74	0.35	- -	- -	- -	- -	- -
Total Debt/Capital (%)	13.45	9.73	10.67	9.3	4.43	2.78	1.63	1.21	0.74	0.35	- -	- -	- -	- -	- -
Total Debt/Total Assets (%)	8.78	6.1	7.85	6.64	3.17	2.26	1.39	1.05	0.62	0.29	- -	- -	- -	- -	- -
CFO/Total Liabilities	9.24	13.11	20.83	33.82	31.93	68.73	102.23	87.91	92.1	104.48	143.35	134.32	140.49	135.47	114.62
CFO/CapEx	0.88	1.27	0.81	1.7	1.3	2.06	1.75	1.5	2.15	2.01	2.24	1.44	1.6	1.65	2.02
Altman's Z-Score	2.34	2.48	2.83	3.08	3.5	5.36	7.66	7.9	6.25	6.37	9.22	9.45	10.1	11.67	10.9

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	7.67	7.76	8.68	12.05	11.11	11	10.77	10.27	9.23	9.83	10.03	10.27	10.88	10.94	9.44
Days Sales Outstanding	47.56	47.03	42.07	30.29	32.84	33.18	33.88	35.55	39.53	37.14	36.41	35.54	33.56	33.37	38.67
Inventory Turnover	3.3	3.44	3.34	3.69	3.51	3.58	3.59	3.61	3.38	3.15	3.53	3.6	3.23	2.68	2.25
Days Inventory Outstanding	110.55	106.08	109.43	98.85	104.12	101.96	101.56	100.97	108.07	115.75	103.44	101.26	113.04	136.05	161.95
Accounts Payable Turnover	17.78	13.12	12.02	15.1	16.19	21.55	20.35	20.11	21.67	19.91	18.62	19.22	19.37	20.8	21.03
Accounts Payable Turnover Days	20.53	27.81	30.36	24.18	22.54	16.93	17.94	18.15	16.84	18.34	19.61	18.99	18.84	17.55	17.36
Cash Conversion Cycle	137.59	125.3	121.13	104.96	114.43	118.21	117.5	118.37	130.75	134.55	120.24	117.81	127.76	151.87	183.26
Inventory to Cash Days	-62.98	-59.05	-67.36	-68.57	-71.28	-68.78	-67.67	-65.42	-68.54	-78.62	-67.03	-65.72	-79.47	-102.67	-123.28
Inventories	28	33	31	32	34	33	34	37	41	41	43	47	59	68	71
Raw Materials	18	20	19	19	21	22	21	21	26	26	28	33	39	45	46
Work In Process	1	3	4	4	4	3	5	5	6	7	5	5	7	9	9
Finished Goods	8	10	8	8	10	8	9	11	9	8	9	9	13	14	16
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	93	79	95	104	117	181	274	255	233	263	395	401	569	820	878
- Cash & Cash Equivalents	1	1	6	7	7	12	16	14	24	31	53	54	53	43	33
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	15	11	14	12	6	4	3	2	1	1	- -	- -	- -	- -	- -
Enterprise Value	108	89	102	109	116	174	261	243	211	234	342	347	516	759	811
Total Capital	113	114	128	128	130	155	175	178	199	213	260	288	334	404	431
Total Debt/Capital (%)	13.45	9.73	10.67	9.3	4.43	2.78	1.63	1.21	0.74	0.35	- -	- -	- -	- -	- -
Total Debt / EV	0.14	0.12	0.13	0.11	0.05	0.02	0.01	0.01	0.01	- -	- -	- -	- -	- -	- -
EV/Sales	0.98	0.69	0.8	0.74	0.78	1.05	1.55	1.4	1.22	1.24	1.61	1.49	1.96	2.83	3.27
EV/EBITDA	9.08	4.03	5.84	3.9	3.66	4.06	6.59	5.75	5.44	4.1	5.71	5.26	5.97	8.34	9.13
EV/EBIT	653.76	8.8	18.48	7.47	6.84	6.18	10.53	9.53	9.61	5.64	7.63	6.93	7.38	10.31	11.86
EV/Cash Flow to Firm	14.63	8.35	8.06	5.04	6.24	6.3	7.88	9.13	5.94	4.95	6.38	7.07	7.77	10.31	11.36
EV/Free Cash Flow to Firm	- -	35.06	- -	12.07	26.02	12.18	18.38	27.37	11.12	9.86	11.54	23	20.8	26.1	22.51
Diluted Market Cap	94	79	95	107	117	181	274	255	233	268	396	406	573	800	881
Diluted Enterprise Value	108	89	103	112	116	174	261	243	211	238	343	352	520	739	814
EV per Share	26.8	22.21	25.7	28.21	29.98	44.98	67.64	62.91	54.53	61.53	90.86	93.44	140.43	202.12	217.14
TTM Sales	110	129	127	147	148	165	168	174	172	189	212	233	263	268	248
TTM EBITDA	12	22	17	28	32	43	40	42	39	57	60	66	86	91	89
TTM Operating Income	- -	10	6	15	17	29	27	28	23	43	45	52	70	74	66
TTM Cash Flow to Firm	7	11	13	22	19	28	33	27	35	47	54	49	66	74	71
TTM Free Cash Flow to Firm	-1	3	-3	9	4	14	14	9	19	24	30	15	25	29	36

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	-101.15	35.95	-32.58	12.08	27.18	12.81	19.32	28.74	12.32	11.3	13.38	26.98	23.13	27.51	24.44
EV/EBIT	653.76	8.8	18.48	7.47	6.84	6.18	10.53	9.53	9.61	5.64	7.63	6.93	7.38	10.31	11.86
Enterprise Value	108	89	102	109	116	174	261	243	211	234	342	347	516	759	811
Low Price	20.11	19.52	19.61	23.74	26.51	28.5	45	59	56.25	42	69.26	97.01	104	142	206
EV/Sales	0.98	0.69	0.8	0.74	0.78	1.05	1.55	1.4	1.22	1.24	1.61	1.49	1.96	2.83	3.27
EV/EBITDA	9.08	4.03	5.84	3.9	3.66	4.06	6.59	5.75	5.44	4.1	5.71	5.26	5.97	8.34	9.13
Price/Earnings	59.06	25.4	17.53	9.45	6.39	8.58	12.63	15.89	7.04	7.69	6.64	9.94	7.78	12.12	13.63
Price/Earnings Average	62.1	30.38	16.69	9.43	6.44	6.68	9.69	17.09	7.15	6.18	6.38	9.81	6.36	10.42	13.38
Price/Earnings High	73.98	35.83	19.78	10.3	7.62	8.76	13.34	18.78	7.59	7.81	8.54	12.8	8.78	12.49	17.69
Price/Earnings Low	51.01	25.03	14.4	8.31	5.61	5.2	8.01	14.21	6.56	4.65	4.38	8.93	5.22	7.88	11.95
Price/Book Value	0.95	0.77	0.83	0.9	0.94	1.2	1.59	1.45	1.18	1.24	1.52	1.39	1.7	2.03	2.04
Price/Book Value Average	1	0.92	0.79	0.89	0.94	0.94	1.22	1.56	1.2	1	1.46	1.37	1.39	1.75	2
Price/Book Value High	1.19	1.09	0.93	0.98	1.12	1.23	1.68	1.71	1.27	1.26	1.95	1.79	1.92	2.09	2.65
Price/Book Value Low	0.82	0.76	0.68	0.79	0.82	0.73	1.01	1.29	1.1	0.75	1	1.25	1.14	1.32	1.79
Price/Tangible Book Value	0.95	0.77	0.83	0.9	0.94	1.2	1.59	1.45	1.18	1.24	1.52	1.39	1.7	2.03	2.04
Price/Tangible Book Value Average	1	0.92	0.79	0.89	0.94	0.94	1.22	1.56	1.2	1	1.46	1.37	1.39	1.75	2
Price/Tangible Book Value High	1.19	1.09	0.93	0.98	1.12	1.23	1.68	1.71	1.27	1.26	1.95	1.79	1.92	2.09	2.65
Price/Tangible Book Value Low	0.82	0.76	0.68	0.79	0.82	0.73	1.01	1.29	1.1	0.75	1	1.25	1.14	1.32	1.79
Price/Sales	0.85	0.62	0.75	0.73	0.79	1.1	1.63	1.47	1.36	1.42	1.87	1.75	2.18	2.99	3.55
Price/Sales Average	0.9	0.74	0.71	0.73	0.79	0.86	1.25	1.58	1.38	1.14	1.8	1.72	1.78	2.57	3.48
Price/Sales High	1.07	0.87	0.84	0.79	0.94	1.12	1.72	1.73	1.46	1.44	2.41	2.25	2.46	3.08	4.6
Price/Sales Low	0.74	0.61	0.61	0.64	0.69	0.67	1.03	1.31	1.26	0.86	1.23	1.57	1.46	1.94	3.11
Price/Cash Flow	13.45	7.68	7.68	4.98	6.34	6.6	8.28	9.58	6.58	5.67	7.4	8.29	8.64	10.87	12.33
Price/Cash Flow Average	14.15	9.19	7.31	4.97	6.39	5.15	6.35	10.3	6.69	4.56	7.11	8.18	7.07	9.34	12.1
Price/Cash Flow High	16.85	10.84	8.66	5.43	7.56	6.74	8.75	11.32	7.1	5.76	9.51	10.67	9.76	11.2	16
Price/Cash Flow Low	11.62	7.57	6.3	4.38	5.57	4	5.25	8.56	6.13	3.43	4.88	7.45	5.8	7.07	10.81
Price/Free Cash Flow Average	-106.35	43.01	-31.01	12.04	27.38	9.98	14.82	30.9	12.52	9.09	12.85	26.62	18.91	23.65	23.99
Price/Free Cash Flow High	-126.71	50.73	-36.75	13.16	32.4	13.08	20.41	33.97	13.28	11.48	17.21	34.73	26.11	28.35	31.72
Price/Free Cash Flow Low	-87.35	35.44	-26.76	10.62	23.86	7.77	12.25	25.69	11.48	6.84	8.83	24.24	15.52	17.89	21.42
EV/Sales Average	1.02	0.81	0.76	0.74	0.79	0.81	1.17	1.51	1.24	0.96	1.54	1.47	1.57	2.4	3.2
EV/Sales High	1.19	0.95	0.9	0.81	0.93	1.07	1.65	1.66	1.33	1.26	2.15	1.98	2.24	2.93	4.32
EV/Sales Low	0.86	0.68	0.67	0.66	0.69	0.62	0.96	1.24	1.13	0.69	0.98	1.31	1.25	1.76	2.83
EV/EBITDA Average	9.49	4.73	5.58	3.89	3.69	3.12	4.98	6.2	5.54	3.19	5.45	5.17	4.77	7.07	8.95
EV/EBITDA High	11.08	5.5	6.53	4.23	4.37	4.15	6.98	6.85	5.91	4.17	7.6	7	6.82	8.61	12.08
EV/EBITDA Low	8.01	3.98	4.87	3.45	3.21	2.39	4.06	5.11	5.03	2.27	3.47	4.64	3.8	5.19	7.91
EV/EBIT Average	682.91	10.35	17.66	7.45	6.89	4.75	7.95	10.28	9.78	4.4	7.28	6.82	5.9	8.74	11.62
EV/EBIT High	797.24	12.03	20.68	8.11	8.16	6.32	11.15	11.34	10.44	5.75	10.15	9.23	8.43	10.65	15.68
EV/EBIT Low	576.27	8.69	15.42	6.61	5.99	3.64	6.48	8.47	8.88	3.13	4.63	6.11	4.7	6.42	10.28
Last Price	23.28	19.8	23.87	27	30.2	47	71	66	60.4	69.4	105	108	155	218.34	235
High Price	29.17	27.94	26.93	29.41	36	47.99	75	78	65.1	70.5	135	139	175	225	305
Enterprise Value Average	112	105	97	109	117	134	197	262	214	182	326	341	412	644	795
Enterprise Value High	131	122	114	118	138	177	277	289	229	238	455	462	589	784	1,073
Enterprise Value Low	95	88	85	96	102	102	161	216	194	130	207	306	328	473	703

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	4	4	4	4	4	4	4	4	4	4	4	4	4	4	4
Diluted Weighted Avg Shares	4	4	4	4	4	4	4	4	4	4	4	4	4	4	4
Basic Weighted Avg Shares	4	4	4	4	4	4	4	4	4	4	4	4	4	4	4
Revenue per Share	27.29	32.1	31.89	37.08	38.27	42.8	43.54	45.04	44.57	48.94	56.11	61.81	71.04	73.12	66.24
EBITDA per Share	2.94	5.51	4.37	7.06	8.18	11.09	10.27	10.94	10.02	14.79	15.85	17.52	23.36	24.85	23.7
Operating Income per Share	0.04	2.52	1.38	3.69	4.38	7.43	7.02	7.32	5.89	11.05	12.05	13.8	18.94	20.19	17.62
Basic EPS, GAAP	0.39	0.78	1.36	2.86	4.72	5.48	5.62	4.15	8.58	9.03	15.81	10.86	19.92	18.02	17.24
Basic EPS from Cont Ops	0.88	2.6	2.03	2.86	4.72	5.48	5.62	4.15	8.58	9.03	15.81	10.86	19.92	18.02	17.24
Diluted EPS, GAAP	0.39	0.78	1.36	2.86	4.72	5.48	5.62	4.15	8.58	9.03	15.81	10.86	19.92	18.02	17.24
Diluted EPS from Cont Ops	0.88	2.6	2.03	2.86	4.72	5.48	5.62	4.15	8.58	9.03	15.81	10.86	19.92	18.02	17.24
Dividend per Share	0.92	1.15	0.92	0.92	0.98	1.15	1.35	1.7	1.75	2	5.54	4.77	6.16	4.66	9.01
Cash Flow per Share	1.73	2.58	3.11	5.42	4.76	7.12	8.57	6.89	9.18	12.24	14.19	13.03	17.94	20.09	19.06
Free Cash Flow per Basic Share	-0.23	0.55	-0.73	2.24	1.11	3.67	3.67	2.3	4.9	6.14	7.85	4	6.7	7.94	9.62
Cash & Equivalents per Share	0.28	0.36	1.61	1.88	1.71	3.14	4.1	3.65	6.25	8.07	14.14	14.56	14.57	16.22	17.86
Book Value per Share	24.44	25.64	28.85	30.1	32.22	39.08	44.53	45.6	51.16	55.98	69.23	77.57	90.99	107.51	115.28
Tangible Book Value per Share	24.44	25.64	28.85	30.1	32.22	39.08	44.53	45.6	51.16	55.98	69.23	77.57	90.99	107.51	115.28