Miller Industries, Inc. Financial Ratios — MLR 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 (%)	15.18	5.88	5.77	9.01	9.33	11.12	11.87	15.67	16.11	11.04	5.73	7.04	18.18	16.96	5.6
Return on Assets (%)	11.18	4.4	4.3	6.1	6.02	7.04	7.49	9.85	10.29	7.55	3.89	4.33	10.15	9.66	3.66
Return on Capital (%)	15.46	6.21	6.27	9.28	9.68	11.37	12.01	15.43	16.11	11.21	6.06	7.36	16.85	15.22	5.1
Return on Invested Capital (%)	15.47	5.91	5.45	8.81	9.11	10.82	11.82	15.53	16.18	10.99	6.17	7.47	16.61	15.3	5
Gross Margin (%)	16.99	11.69	10.5	10.75	10.65	10.69	10.91	11.71	11.79	12.03	9.74	9.71	13.17	13.58	15.23
EBITDA Margin (%)	10.31	4.8	4.36	5.58	5.39	5.97	6.13	7.24	7.6	7.41	4.83	4.87	7.98	7.84	5.83
Operating Margin (%)	9.42	3.9	3.52	4.88	4.77	5.32	5.13	6.15	6.49	5.93	3.29	3.49	6.83	6.72	3.97
Incremental Operating Margin (%)	18.21	36.42	1.41	11.08	3.59	10.27	- -	12.68	8.74	8.66	- -	4.56	16.13	5.49	11.36
Pretax Margin (%)	9.24	3.69	3.43	4.77	4.6	5.17	4.93	5.85	6.16	5.85	3.03	3.03	6.4	6.37	3.99
Profit Margin (%)	5.58	2.66	2.28	3.02	2.95	3.31	3.74	4.74	4.78	4.58	2.27	2.4	5.05	5.05	2.91
Net Income to Common Margin (%)	5.58	2.66	2.28	3.02	2.95	3.31	3.74	4.74	4.78	4.58	2.27	2.4	5.05	5.05	2.91
Effective Tax Rate (%)	39.66	27.91	37.33	36.85	35.74	35.89	24.14	19	22.38	21.7	25.32	20.93	21	20.76	26.93
Dvd Payout Ratio (%)	24.1	63.17	77.26	45.88	45.4	38.73	35.58	24.3	20.99	27.53	50.54	40.4	14.15	13.74	39.78
Sustainable Growth Rate (%)	11.52	2.17	1.31	4.88	5.1	6.81	7.65	11.86	12.73	8	2.84	4.2	15.6	14.63	3.37

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	- -	- -	- -	- -	- -	5	11	16	7	2	1	46	61	66	34
ST Debt	- -	- -	- -	- -	- -	- -	- -	- -	1	- -	- -	- -	- -	- -	2
LT Debt	- -	- -	- -	- -	- -	5	10	16	6	1	1	46	61	65	31
Total Debt/EBITDA	- -	- -	- -	- -	- -	0.14	0.28	0.31	0.11	0.03	0.04	1.11	0.66	0.67	0.73
Net Debt/EBITDA	-1.18	-2.95	-2.43	-1.44	-1.32	-0.73	-0.3	-0.22	-0.33	-1.19	-1.57	0.12	0.33	0.41	-0.25
Total Debt/EBIT	- -	- -	- -	- -	- -	0.16	0.34	0.36	0.13	0.04	0.05	1.55	0.77	0.78	1.07
Net Debt/EBIT	-1.29	-3.84	-3.09	-1.69	-1.55	-0.84	-0.36	-0.26	-0.39	-1.49	-2.3	0.16	0.38	0.48	-0.36
EBITDA to Interest Expense	58.42	23.12	47.77	49.66	31.75	30.93	23.73	27.44	26.17	39.71	25.58	12.24	15.4	25.09	69.84
EBITDA-CapEx/Interest Expense	52.98	19.06	41.18	40.01	18.8	9.37	8.18	20.34	18.85	25.3	18.82	3.67	13.38	21.18	49.07
EBIT to Interest Expense	53.37	18.77	38.57	43.42	28.05	27.53	19.86	23.32	22.33	31.81	17.43	8.76	13.18	21.51	47.59
Interest Expense	1	1	- -	1	1	1	2	2	2	1	1	3	6	4	1
Common Equity/Total Assets	72.06	77.83	71.57	64.21	64.79	62.06	64.02	61.81	65.8	70.9	65.03	58.52	53.76	60.12	71.32
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	2.71	5.03	6.83	2.46	0.4	0.31	15.54	17.39	16.26	7.41
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	2.64	4.78	6.38	2.39	0.4	0.3	13.44	14.8	13.98	6.86
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	1.68	3.22	4.22	1.62	0.28	0.2	9.09	9.35	9.78	5.28
Total Debt/Equity (%)	- -	- -	- -	- -	- -	2.71	5.22	6.96	2.74	0.53	0.44	15.64	17.48	16.34	7.98
Total Debt/Capital (%)	- -	- -	- -	- -	- -	2.64	4.96	6.51	2.66	0.53	0.44	13.53	14.88	14.05	7.39
Total Debt/Total Assets (%)	- -	- -	- -	- -	- -	1.68	3.34	4.3	1.8	0.38	0.28	9.16	9.4	9.83	5.69
Net Debt to Equity	-32.85	-30.85	-26.51	-23.51	-22.11	-14.15	-5.56	-4.96	-8.03	-20.36	-19.09	1.65	8.65	10.14	-2.71
Net Debt/Capital (%)	-48.92	-44.62	-36.07	-30.73	-28.39	-16.48	-5.89	-5.21	-8.67	-25.4	-23.47	1.62	7.94	9.19	-2.78
EBITDA	43	16	18	28	29	36	38	52	62	48	35	41	92	99	46
EBITDA-CapEx	39	14	15	22	17	11	13	38	45	31	26	12	80	83	32
Operating Income (Loss)	39	13	14	24	26	32	32	44	53	39	24	30	79	84	31

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	0.88	1.13	0.68	0.43	0.41	0.29	0.22	0.22	0.21	0.52	0.37	0.26	0.13	0.12	0.33
Current Ratio	2.92	3.67	2.91	2.38	2.28	2.13	2.24	2.21	2.31	2.59	2.24	2.41	2.17	2.68	3.22
Quick Ratio	1.95	2.5	1.96	1.7	1.56	1.48	1.52	1.43	1.57	1.8	1.42	1.39	1.35	1.71	1.78
CFO/Avg Current Liab	0.54	0.12	0.02	0.13	0.22	0.21	0.13	0.19	0.28	0.52	0.12	-0.13	0.06	0.08	0.59
Common Equity/Total Assets	72.06	77.83	71.57	64.21	64.79	62.06	64.02	61.81	65.8	70.9	65.03	58.52	53.76	60.12	71.32
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	2.71	5.03	6.83	2.46	0.4	0.31	15.54	17.39	16.26	7.41
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	2.64	4.78	6.38	2.39	0.4	0.3	13.44	14.8	13.98	6.86
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	1.68	3.22	4.22	1.62	0.28	0.2	9.09	9.35	9.78	5.28
Total Debt/Equity (%)	- -	- -	- -	- -	- -	2.71	5.22	6.96	2.74	0.53	0.44	15.64	17.48	16.34	7.98
Total Debt/Capital (%)	- -	- -	- -	- -	- -	2.64	4.96	6.51	2.66	0.53	0.44	13.53	14.88	14.05	7.39
Total Debt/Total Assets (%)	- -	- -	- -	- -	- -	1.68	3.34	4.3	1.8	0.38	0.28	9.16	9.4	9.83	5.69
CFO/Total Liabilities	47.88	13.62	1.84	10.58	21.34	18.55	12.22	15.57	26.21	52.35	9.98	-9.21	3.66	6.34	58.38
CFO/CapEx	7.15	2.11	0.49	1.86	1.69	0.84	0.57	1.64	2.02	3.47	1.67	-0.66	0.91	1.1	7.2
Altman's Z-Score	5.15	5.09	4.79	4.5	4.73	4.77	4.64	4.54	5.43	5.29	4.33	3.78	4.2	5.23	4.38

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	6.81	5.7	5.78	4.99	4.79	5.13	4.77	5.05	5.15	4.2	4.85	5.12	4.97	4.19	3.09
Days Sales Outstanding	53.6	64.02	63.19	73.08	76.13	71.21	76.57	72.27	70.88	86.94	75.19	71.33	73.39	87.01	118.16
Inventory Turnover	7.86	6.49	7.29	7.95	7.88	8.24	8.26	7.74	7.94	6.67	6.51	5.7	5.83	5.78	3.62
Days Inventory Outstanding	46.44	56.26	50.06	45.91	46.32	44.32	44.19	47.15	45.96	54.76	56.03	63.98	62.59	63.14	100.91
Accounts Payable Turnover	9.55	8.5	9.49	7.49	6.85	6.75	6.72	7.36	7.38	6.28	6.55	6.51	6.54	6.42	5.95
Accounts Payable Turnover Days	38.23	42.93	38.45	48.72	53.3	54.1	54.32	49.57	49.45	58.15	55.75	56.07	55.8	56.89	61.31
Cash Conversion Cycle	61.82	77.34	74.79	70.27	69.15	61.43	66.45	69.85	67.39	83.54	75.48	79.25	80.17	93.26	157.76
Inventory to Cash Days	7.15	7.76	13.13	27.17	29.81	26.89	32.38	25.12	24.92	32.18	19.16	7.35	10.8	23.87	17.25
Inventories	48	45	54	56	66	64	69	94	88	84	115	154	190	186	184
Raw Materials	19	19	26	24	28	26	30	40	39	36	60	76	89	77	66
Work In Process	8	8	10	10	11	12	14	15	17	16	34	41	48	48	51
Finished Goods	21	18	18	22	27	26	25	39	32	31	21	37	53	61	67
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	173	170	210	235	247	300	294	308	423	434	381	304	484	748	425
- Cash & Cash Equivalents	50	49	43	40	38	31	22	27	26	58	54	40	30	24	45
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	-1	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	- -	- -	- -	- -	5	11	16	7	2	1	46	61	66	34
Enterprise Value	123	122	166	195	209	274	282	296	404	378	328	310	515	789	414
Total Capital	153	157	162	168	174	190	214	243	265	284	286	339	409	467	454
Total Debt/Capital (%)	- -	- -	- -	- -	- -	2.64	4.96	6.51	2.66	0.53	0.44	13.53	14.88	14.05	7.39
Total Debt / EV	- -	- -	- -	- -	- -	0.02	0.04	0.05	0.02	- -	- -	0.15	0.12	0.08	0.08
EV/Sales	0.3	0.35	0.41	0.4	0.39	0.46	0.46	0.42	0.49	0.58	0.46	0.37	0.45	0.63	0.52
EV/EBITDA	2.89	7.39	9.45	7.1	7.15	7.63	7.49	5.75	6.5	7.83	9.47	7.5	5.6	8	8.98
EV/EBIT	3.16	9.61	12.01	8.31	8.39	8.82	8.95	6.77	7.61	9.77	13.89	10.48	6.54	9.34	13.18
EV/Cash Flow to Firm	4.27	18.36	116.98	18.99	10.05	12.64	18.62	12.66	10.93	6.12	20.15	- -	32.84	39.48	4.17
EV/Free Cash Flow to Firm	4.95	32.57	- -	39.54	23.55	- -	- -	29.42	20.64	8.55	46.01	- -	143.62	170.37	4.84
Diluted Market Cap	189	172	211	236	247	301	294	308	423	434	381	304	487	758	434
Diluted Enterprise Value	138	123	168	196	209	275	282	296	404	378	328	310	518	800	423
EV per Share	11.17	10.9	14.78	17.29	18.39	24.15	24.81	26.02	35.46	33.11	28.75	27.16	44.99	68.96	36.39
TTM Sales	413	343	404	493	541	601	615	712	818	651	717	848	1,153	1,258	790
TTM EBITDA	43	16	18	28	29	36	38	52	62	48	35	41	92	99	46
TTM Operating Income	39	13	14	24	26	32	32	44	53	39	24	30	79	84	31
TTM Cash Flow to Firm	29	7	1	10	21	22	15	23	37	62	16	-16	16	20	99
TTM Free Cash Flow to Firm	25	4	-1	5	9	-3	-10	10	20	44	7	-45	4	5	85

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	7.73	53.32	-170.41	51.4	29.94	-73.38	-27.35	35.96	23.86	10.04	62.3	-6.33	-429.13	499.54	5.11
EV/EBIT	3.16	9.61	12.01	8.31	8.39	8.82	8.95	6.77	7.61	9.77	13.89	10.48	6.54	9.34	13.18
Enterprise Value	123	122	166	195	209	274	282	296	404	378	328	310	515	789	414
Low Price	14.3	13.55	14.73	16.44	17	18.93	22.8	22.8	25.91	25.25	31.51	21	26.3	38.33	33.81
EV/Sales	0.3	0.35	0.41	0.4	0.39	0.46	0.46	0.42	0.49	0.58	0.46	0.37	0.45	0.63	0.52
EV/EBITDA	2.89	7.39	9.45	7.1	7.15	7.63	7.49	5.75	6.5	7.83	9.47	7.5	5.6	8	8.98
Price/Earnings	7.93	18.5	22.67	15.76	15.44	15.06	12.74	9.11	10.82	14.54	23.45	14.96	8.3	11.79	18.59
Price/Earnings Average	8.51	19.13	20.13	14.43	15.07	12.44	12.74	8.82	9.4	11.86	27.34	14.71	6.97	10.25	22.62
Price/Earnings High	10.73	21.6	23.32	16.25	18.06	16.43	14.32	9.92	11.13	14.71	33.39	19.61	8.54	14.11	34.84
Price/Earnings Low	7.21	16.44	17.93	12.46	12.05	10.78	11.26	7.69	7.55	9.65	22.12	11.78	5.16	6.91	16.82
Price/Book Value	1.13	1.08	1.29	1.39	1.42	1.63	1.45	1.35	1.64	1.54	1.34	1.04	1.39	1.86	1.01
Price/Book Value Average	1.22	1.12	1.15	1.28	1.39	1.34	1.45	1.31	1.42	1.25	1.56	1.02	1.17	1.62	1.23
Price/Book Value High	1.53	1.26	1.33	1.44	1.66	1.77	1.62	1.47	1.69	1.55	1.91	1.36	1.43	2.23	1.89
Price/Book Value Low	1.03	0.96	1.02	1.1	1.11	1.16	1.28	1.14	1.15	1.02	1.26	0.82	0.87	1.09	0.91
Price/Tangible Book Value	1.23	1.17	1.39	1.5	1.52	1.73	1.53	1.42	1.72	1.6	1.4	1.08	1.48	1.96	1.06
Price/Tangible Book Value Average	1.32	1.21	1.24	1.37	1.49	1.43	1.53	1.38	1.49	1.31	1.63	1.06	1.24	1.71	1.29
Price/Tangible Book Value High	1.66	1.36	1.43	1.55	1.78	1.89	1.72	1.55	1.77	1.62	1.99	1.42	1.52	2.35	1.99
Price/Tangible Book Value Low	1.12	1.04	1.1	1.18	1.19	1.24	1.35	1.2	1.2	1.06	1.32	0.85	0.92	1.15	0.96
Price/Sales	0.44	0.49	0.52	0.48	0.46	0.5	0.48	0.43	0.52	0.67	0.53	0.36	0.42	0.6	0.54
Price/Sales Average	0.47	0.51	0.46	0.44	0.45	0.41	0.48	0.42	0.45	0.54	0.62	0.35	0.35	0.52	0.66
Price/Sales High	0.6	0.57	0.53	0.49	0.53	0.54	0.54	0.47	0.53	0.67	0.76	0.47	0.43	0.71	1.01
Price/Sales Low	0.4	0.44	0.41	0.38	0.36	0.36	0.42	0.36	0.36	0.44	0.5	0.28	0.26	0.35	0.49
Price/Cash Flow	6.44	27.63	175.56	23.64	12.23	14.34	21.02	14.04	12.05	7.14	24.96	-15.89	44.13	44.36	4.33
Price/Cash Flow Average	6.91	28.57	155.9	21.64	11.94	11.84	21.02	13.6	10.46	5.83	29.11	-15.62	37.05	38.58	5.27
Price/Cash Flow High	8.71	32.25	180.56	24.37	14.31	15.64	23.63	15.29	12.39	7.23	35.55	-20.83	45.39	53.11	8.12
Price/Cash Flow Low	5.85	24.55	138.81	18.69	9.55	10.26	18.58	11.86	8.41	4.74	23.55	-12.52	27.44	26.02	3.92
Price/Free Cash Flow Average	8.3	55.13	-151.32	47.06	29.23	-60.57	-27.34	34.82	20.71	8.19	72.63	-6.22	-360.32	434.4	6.21
Price/Free Cash Flow High	10.47	62.23	-175.26	53.01	35.02	-80.03	-30.74	39.15	24.53	10.15	88.73	-8.3	-441.4	598.06	9.57
Price/Free Cash Flow Low	7.03	47.37	-134.74	40.65	23.37	-52.51	-24.17	30.36	16.65	6.66	58.77	-4.99	-266.87	292.96	4.62
EV/Sales Average	0.33	0.37	0.35	0.36	0.37	0.37	0.46	0.4	0.43	0.46	0.55	0.36	0.38	0.55	0.64
EV/Sales High	0.45	0.44	0.43	0.41	0.46	0.5	0.52	0.45	0.51	0.59	0.68	0.48	0.46	0.74	0.99
EV/Sales Low	0.26	0.3	0.3	0.3	0.29	0.31	0.4	0.35	0.34	0.36	0.43	0.29	0.29	0.38	0.47
EV/EBITDA Average	3.19	7.74	8.11	6.38	6.95	6.17	7.49	5.56	5.6	6.17	11.29	7.38	4.75	7.02	10.98
EV/EBITDA High	4.33	9.11	9.78	7.37	8.59	8.39	8.46	6.28	6.69	7.93	14.13	9.79	5.75	9.5	17.04
EV/EBITDA Low	2.52	6.23	6.95	5.31	5.29	5.25	6.58	4.82	4.44	4.81	8.84	5.94	3.61	4.87	8.1
EV/EBIT Average	3.49	10.07	10.31	7.47	8.15	7.13	8.95	6.55	6.56	7.7	16.57	10.31	5.55	8.18	16.11
EV/EBIT High	4.74	11.86	12.44	8.63	10.08	9.69	10.1	7.39	7.84	9.9	20.73	13.68	6.71	11.08	25.01
EV/EBIT Low	2.76	8.11	8.84	6.22	6.21	6.07	7.87	5.68	5.21	6	12.98	8.3	4.21	5.68	11.89
Last Price	15.73	15.25	18.63	20.79	21.78	26.45	25.8	27	37.13	38.02	33.4	26.66	42.29	65.36	37.37
High Price	21.29	17.8	19.16	21.44	25.48	28.85	29	29.4	38.18	38.47	47.57	34.95	43.5	78.25	70.06
Enterprise Value Average	136	127	143	176	203	222	282	287	348	298	391	305	437	691	506
Enterprise Value High	184	150	172	203	251	301	319	324	416	383	490	405	529	936	786
Enterprise Value Low	107	103	123	146	154	189	248	249	276	232	306	246	332	480	373

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	11	11	11	11	11	11	11	11	11	11	11	11	11	11	11
Diluted Weighted Avg Shares	12	11	11	11	11	11	11	11	11	11	11	11	12	12	12
Basic Weighted Avg Shares	12	11	11	11	11	11	11	11	11	11	11	11	11	11	11
Revenue per Share	35.57	30.96	35.98	43.62	47.77	52.98	54.11	62.5	71.77	57.11	62.88	74.32	100.83	109.83	69.04
EBITDA per Share	3.67	1.49	1.57	2.44	2.58	3.16	3.32	4.53	5.46	4.23	3.04	3.62	8.04	8.61	4.03
Operating Income per Share	3.35	1.21	1.27	2.13	2.28	2.82	2.77	3.85	4.66	3.39	2.07	2.59	6.89	7.38	2.74
Basic EPS, GAAP	1.98	0.82	0.82	1.32	1.41	1.76	2.02	2.96	3.43	2.62	1.42	1.78	5.1	5.55	2.01
Basic EPS from Cont Ops	1.98	0.82	0.77	1.31	1.41	1.76	2.02	2.96	3.43	2.62	1.42	1.78	5.1	5.55	2.01
Diluted EPS, GAAP	1.92	0.81	0.82	1.31	1.41	1.75	2.02	2.96	3.43	2.62	1.42	1.78	5.07	5.47	1.98
Diluted EPS from Cont Ops	1.92	0.81	0.77	1.31	1.41	1.75	2.02	2.96	3.43	2.62	1.42	1.78	5.07	5.47	1.98
Dividend per Share	0.48	0.52	0.56	0.6	0.64	0.68	0.72	0.72	0.72	0.72	0.72	0.72	0.72	0.76	0.8
Cash Flow per Share	2.44	0.55	0.11	0.88	1.78	1.84	1.23	1.92	3.08	5.32	1.34	-1.68	0.96	1.47	8.62
Free Cash Flow per Basic Share	2.1	0.29	-0.11	0.41	0.73	-0.36	-0.94	0.75	1.56	3.79	0.54	-4.21	-0.1	0.13	7.43
Cash & Equivalents per Share	4.56	4.35	3.8	3.5	3.39	2.74	1.92	2.37	2.29	5.04	4.76	3.52	2.61	2.13	3.93
Book Value per Share	13.88	14.11	14.4	14.9	15.33	16.27	17.85	19.97	22.62	24.76	24.94	25.7	30.4	35.06	36.98
Tangible Book Value per Share	12.82	13.07	13.37	13.88	14.31	15.25	16.83	18.95	21.61	23.75	23.92	24.69	28.65	33.31	35.22