Martin Midstream Partners L.P. Financial Ratios — MMLP 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 (%)	5.71	27.98	-4.23	-4.08	5.01	6.58	5.5	14.73	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	2.45	9.8	-1.27	-0.89	2.63	2.41	1.59	4.78	-20.1	-1.09	-0.04	-1.75	-0.82	-0.99	-2.78
Return on Capital (%)	6.13	15.37	- -	- -	6.11	6.42	- -	- -	-18.21	- -	-0.79	- -	-45.23	- -	- -
Return on Invested Capital (%)	5.4	8.22	- -	- -	5.15	5.92	- -	- -	5.34	- -	-0.78	- -	-48.46	- -	- -
Gross Margin (%)	16.2	16.51	17.34	17.82	29.24	31.07	32.22	29.34	34.74	37.75	33.16	33.3	44.91	50.85	48.5
EBITDA Margin (%)	7.05	7.78	8.21	8.32	15.66	19.92	11.38	10.44	13.95	16.06	12.92	10.56	14.61	15.27	13.84
Operating Margin (%)	3.81	4.95	5.05	4.34	7.79	12.55	4.91	4.42	6.86	6.19	6.47	5.03	8.36	8.1	6.83
Incremental Operating Margin (%)	- -	10.68	6.23	- -	- -	- -	- -	- -	- -	9.44	7.37	- -	- -	10.44	- -
Pretax Margin (%)	1.31	2.73	-0.86	-0.32	3.69	3.35	-0.11	-0.71	0.76	-0.75	0.36	-0.24	0.17	-0.14	-1.39
Profit Margin (%)	1.83	6.84	-0.83	-0.71	3.7	3.83	2.05	5.46	-20.65	-1.01	-0.02	-1.01	-0.57	-0.74	-2.06
Net Income to Common Margin (%)	1.41	6.52	-0.81	-0.93	2.13	2.81	1.73	4.24	-20.24	-0.99	-0.02	-0.99	-0.56	-0.72	-2.02
Effective Tax Rate (%)	17.69	8.74	- -	- -	2.74	2.62	- -	- -	29.6	- -	106.66	- -	432.29	- -	- -
Dvd Payout Ratio (%)	732.95	221.72	-593.6	-951.01	561.67	590.61	-1,713.81	-325.76	655.84	-82.16	-384.06	-9.87	-19.83	-17.62	-7.56
Sustainable Growth Rate (%)	-36.14	-34.05	-29.36	-42.85	-23.14	-32.3	99.82	62.74	- -	- -	- -	- -	- -	- -	- -

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	460	478	659	889	865	808	813	668	602	539	521	548	482	505	498
ST Debt	1	3	- -	- -	- -	- -	- -	5	14	39	7	9	15	20	22
LT Debt	459	475	659	889	865	808	813	663	587	500	515	539	467	486	476
Total Debt/EBITDA	5.25	4.13	4.97	6.5	5.33	4.9	7.34	6.27	5.09	4.99	4.57	5.1	4.13	4.67	5.03
Net Debt/EBITDA	5.25	4.08	4.85	6.5	5.33	4.9	7.34	6.16	4.86	4.73	4.38	4.77	3.61	4.05	4.32
Total Debt/EBIT	9.72	6.48	8.09	13.1	12.33	11.11	17.81	14.83	10.35	11.59	9.1	10.69	7.22	8.82	10.19
Net Debt/EBIT	9.71	6.41	7.88	13.1	12.33	11.11	17.81	14.56	9.87	10.99	8.71	10	6.31	7.64	8.75
EBITDA to Interest Expense	3.35	4.49	3.41	3.15	3.75	3.59	2.4	2.04	2.29	2.34	2.11	2	1.93	1.98	1.82
EBITDA-CapEx/Interest Expense	0.4	0.86	1.04	1.21	2.23	2.71	1.49	1.36	1.69	1.72	1.81	1.5	1.37	1.21	1.36
EBIT to Interest Expense	1.81	2.86	2.1	1.64	1.87	2.26	1.04	0.86	1.12	0.9	1.06	0.96	1.11	1.05	0.9
Interest Expense	26	26	39	43	43	46	46	52	52	46	54	54	60	55	55
Common Equity/Total Assets	31.54	35.34	23.72	31.52	28.53	25.03	23.79	26.87	-5.43	-8.09	-8.28	-9.93	-12.69	-13.08	-16.42
Long-Term Debt/Equity (%)	136.11	132.69	252.94	183.02	219.61	259	272.47	229.77	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	57.56	56.81	71.67	64.67	68.71	72.15	73.15	69.28	103.84	101.59	108.69	110.3	111.92	111.67	115.45
Long-Term Debt/Total Assets (%)	42.93	46.89	59.99	57.69	62.66	64.84	64.83	61.73	88.01	86.27	88.74	90.03	91.65	90.16	91.19
Total Debt/Equity (%)	136.48	133.59	252.94	183.02	219.61	259	272.47	231.65	-1,662.18	-1,150.16	-1,085.55	-922.25	-745.48	-717.25	-580.99
Total Debt/Capital (%)	57.71	57.19	71.67	64.67	68.71	72.15	73.15	69.85	106.4	109.52	110.15	112.16	115.49	116.2	120.79
Total Debt/Total Assets (%)	43.05	47.21	59.99	57.69	62.66	64.84	64.83	62.23	90.18	93.01	89.93	91.55	94.58	93.82	95.41
Net Debt to Equity	136.4	132.15	246.59	183.01	219.6	259	272.47	227.49	-1,584.95	-1,090.52	-1,038.99	-862.69	-651.64	-621.22	-498.83
Net Debt/Capital (%)	57.7	56.92	71.15	64.67	68.71	72.14	73.15	68.62	101.97	104.9	105.43	104.93	100.97	100.66	103.72
EBITDA	88	116	132	137	162	165	111	107	118	108	114	108	117	108	99
EBITDA-CapEx	10	22	40	52	97	124	69	71	88	79	98	80	82	66	74
Operating Income (Loss)	47	74	81	71	81	104	48	45	58	42	57	51	67	57	49

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	- -	0.03	0.09	- -	- -	- -	- -	- -	0.03	0.04	- -	- -	- -	- -	- -
Current Ratio	1.82	1.76	1.68	1.76	1.41	1.65	1.81	1.86	1.69	1.14	1.67	1.9	1.14	1.13	1.05
Quick Ratio	0.64	1.19	1.11	0.93	0.72	0.79	0.97	0.92	1.01	0.61	0.95	0.79	0.61	0.58	0.54
CFO/Avg Current Liab	0.47	0.15	0.63	0.68	1.29	0.94	0.55	0.85	0.69	0.57	0.32	0.15	1.3	0.45	0.38
Common Equity/Total Assets	31.54	35.34	23.72	31.52	28.53	25.03	23.79	26.87	-5.43	-8.09	-8.28	-9.93	-12.69	-13.08	-16.42
Long-Term Debt/Equity (%)	136.11	132.69	252.94	183.02	219.61	259	272.47	229.77	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	57.56	56.81	71.67	64.67	68.71	72.15	73.15	69.28	103.84	101.59	108.69	110.3	111.92	111.67	115.45
Long-Term Debt/Total Assets (%)	42.93	46.89	59.99	57.69	62.66	64.84	64.83	61.73	88.01	86.27	88.74	90.03	91.65	90.16	91.19
Total Debt/Equity (%)	136.48	133.59	252.94	183.02	219.61	259	272.47	231.65	-1,662.18	-1,150.16	-1,085.55	-922.25	-745.48	-717.25	-580.99
Total Debt/Capital (%)	57.71	57.19	71.67	64.67	68.71	72.15	73.15	69.85	106.4	109.52	110.15	112.16	115.49	116.2	120.79
Total Debt/Total Assets (%)	43.05	47.21	59.99	57.69	62.66	64.84	64.83	62.23	90.18	93.01	89.93	91.55	94.58	93.82	95.41
CFO/Total Liabilities	12.48	4.99	13.39	10.95	18.51	11.86	7.23	13.38	10.78	10.34	5.69	2.45	23.95	7.94	7.58
CFO/CapEx	1.18	0.35	1.22	1.37	2.78	2.74	1.65	2.98	2.48	2.26	2.22	0.59	4.01	1.15	1.86
Altman's Z-Score	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

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	10.43	8.93	9.1	11.02	9.94	10.69	10.37	10.7	9.92	9.6	12.89	12.44	12.01	13.24	12.79
Days Sales Outstanding	35	40.86	40.12	33.12	36.7	34.16	35.2	34.12	36.78	38.01	28.32	29.35	30.4	27.56	28.53
Inventory Turnover	14.28	13.15	13.97	14.7	8.91	7.2	7.34	7.94	7.53	7.17	10.15	7.91	5.72	7.28	7.23
Days Inventory Outstanding	25.57	27.76	26.13	24.83	40.94	50.72	49.76	45.96	48.46	50.89	35.97	46.17	63.78	50.12	50.45
Accounts Payable Turnover	9.58	9.03	9.41	10.01	6.98	7.62	8.28	9.04	8.24	7.03	9.78	10.5	6.23	6.28	6.15
Accounts Payable Turnover Days	38.11	40.42	38.77	36.45	52.29	47.89	44.06	40.38	44.27	51.95	37.32	34.77	58.55	58.11	59.32
Cash Conversion Cycle	22.46	28.2	27.48	21.5	25.36	36.99	40.9	39.7	40.97	36.95	26.97	40.75	35.64	19.58	19.65
Inventory to Cash Days	9.44	13.11	13.98	8.29	-4.24	-16.56	-14.56	-11.84	-11.68	-12.87	-7.64	-16.82	-33.38	-22.56	-21.92
Inventories	93	96	95	89	76	83	97	84	63	54	62	110	44	52	50
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	93	96	95	89	76	83	97	84	63	54	62	110	44	52	50

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	705	825	1,140	951	769	651	538	401	157	56	103	117	93	140	102
- Cash & Cash Equivalents	- -	5	17	- -	- -	- -	- -	- -	3	5	- -	- -	- -	- -	- -
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	460	478	659	889	865	808	813	668	602	539	521	548	482	505	498
Enterprise Value	1,165	1,298	1,782	1,839	1,634	1,459	1,351	1,069	755	590	625	665	575	645	600
Total Capital	797	836	919	1,375	1,259	1,120	1,111	957	565	492	473	489	417	435	413
Total Debt/Capital (%)	57.71	57.19	71.67	64.67	68.71	72.15	73.15	69.85	106.4	109.52	110.15	112.16	115.49	116.2	120.79
Total Debt / EV	0.39	0.37	0.37	0.48	0.53	0.55	0.6	0.62	0.8	0.91	0.83	0.82	0.84	0.78	0.83
EV/Sales	0.94	0.87	1.1	1.12	1.58	1.76	1.39	1.05	0.89	0.88	0.71	0.65	0.72	0.91	0.84
EV/EBITDA	13.3	11.2	13.45	13.46	10.06	8.85	12.2	10.03	6.39	5.46	5.48	6.18	4.93	5.97	6.06
EV/EBIT	24.6	17.58	21.87	27.1	23.3	20.06	29.61	23.73	13	12.68	10.9	12.97	8.62	11.26	12.28
EV/Cash Flow to Firm	10.32	23.08	- -	- -	7.27	9.37	- -	- -	6.73	- -	19.44	- -	- -	- -	- -
EV/Free Cash Flow to Firm	32.62	- -	- -	- -	10.29	12.67	- -	- -	9.26	- -	38.88	- -	- -	- -	- -
Diluted Market Cap	673	726	1,137	828	768	649	534	400	156	55	103	116	93	139	102
Diluted Enterprise Value	1,133	1,199	1,779	1,716	1,633	1,457	1,347	1,068	755	589	624	664	575	645	600
EV per Share	56.91	48.87	66.92	52.01	46.1	41.14	35.14	27.39	19.44	15.18	16.1	17.11	14.78	16.54	15.37
TTM Sales	1,242	1,490	1,613	1,642	1,037	827	973	1,020	847	672	882	1,019	798	708	716
TTM EBITDA	88	116	132	137	162	165	111	107	118	108	114	108	117	108	99
TTM Operating Income	47	74	81	71	81	104	48	45	58	42	57	51	67	57	49
TTM Cash Flow to Firm	113	56	- -	- -	225	156	- -	- -	112	- -	32	- -	-63	- -	- -
TTM Free Cash Flow to Firm	36	-37	- -	- -	159	115	- -	- -	82	- -	16	- -	-97	- -	- -

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	47.55	-11.9	57.01	26.46	6.57	9.22	19.68	5.73	3.45	1.53	5.23	-10.48	0.9	21.98	4.75
EV/EBIT	24.6	17.58	21.87	27.1	23.3	20.06	29.61	23.73	13	12.68	10.9	12.97	8.62	11.26	12.28
Enterprise Value	1,165	1,298	1,782	1,839	1,634	1,459	1,351	1,069	755	590	625	665	575	645	600
Low Price	27	29.46	31.5	25.8	18.08	13.27	12.7	9.13	3.39	0.91	1.43	2.57	1.95	2.04	2.21
EV/Sales	0.94	0.87	1.1	1.12	1.58	1.76	1.39	1.05	0.89	0.88	0.71	0.65	0.72	0.91	0.84
EV/EBITDA	13.3	11.2	13.45	13.46	10.06	8.85	12.2	10.03	6.39	5.46	5.48	6.18	4.93	5.97	6.06
Price/Earnings	38.54	7.46	- -	- -	34.76	27.92	31.77	9.25	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	41.5	8.14	- -	- -	47.78	30.17	39.85	11.98	- -	- -	- -	- -	- -	- -	- -
Price/Earnings High	47.7	9.11	- -	- -	61.85	38.61	47.42	15.26	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Low	30.21	7.08	- -	- -	28.96	20.19	28.82	8.22	- -	- -	- -	- -	- -	- -	- -
Price/Book Value	2.09	2.31	4.38	1.96	1.95	2.09	1.8	1.39	-4.33	-1.19	-2.15	-1.96	-1.45	-1.99	-1.19
Price/Book Value Average	2.25	2.51	4.29	2.85	2.69	2.25	2.26	1.8	-8.08	-1.68	-2.21	-2.46	-1.55	-1.79	-1.41
Price/Book Value High	2.59	2.81	5	3.23	3.48	2.88	2.69	2.29	-15.38	-4.02	-2.96	-3.91	-2.02	-2.29	-1.78
Price/Book Value Low	1.64	2.19	3.22	1.88	1.63	1.51	1.64	1.24	-3.64	-0.75	-1.16	-1.68	-1.17	-1.13	-1.01
Price/Tangible Book Value	2.14	2.44	4.87	2.45	2.42	2.54	2.12	1.49	-2.81	-0.86	-1.58	-1.53	-1.15	-1.61	-0.99
Price/Tangible Book Value Average	2.31	2.66	4.77	3.58	3.33	2.75	2.66	1.93	-5.24	-1.22	-1.63	-1.92	-1.23	-1.45	-1.18
Price/Tangible Book Value High	2.65	2.98	5.57	4.05	4.31	3.52	3.16	2.46	-9.97	-2.93	-2.18	-3.05	-1.6	-1.85	-1.49
Price/Tangible Book Value Low	1.68	2.31	3.59	2.35	2.02	1.84	1.92	1.32	-2.36	-0.55	-0.85	-1.31	-0.93	-0.91	-0.84
Price/Sales	0.54	0.49	0.7	0.5	0.74	0.78	0.55	0.39	0.18	0.08	0.12	0.11	0.12	0.2	0.14
Price/Sales Average	0.58	0.53	0.69	0.73	1.02	0.85	0.69	0.51	0.34	0.12	0.12	0.14	0.12	0.18	0.17
Price/Sales High	0.67	0.59	0.81	0.83	1.31	1.08	0.82	0.65	0.65	0.28	0.16	0.23	0.16	0.23	0.21
Price/Sales Low	0.42	0.46	0.52	0.48	0.62	0.57	0.5	0.35	0.15	0.05	0.06	0.1	0.09	0.11	0.12
Price/Cash Flow	7.37	22.21	10.13	7.16	4.2	5.85	7.72	3.81	2.05	0.85	2.88	7.19	0.68	2.88	2.2
Price/Cash Flow Average	7.94	24.21	9.93	10.43	5.77	6.32	9.69	4.93	3.84	1.21	2.97	9.02	0.73	2.6	2.61
Price/Cash Flow High	9.12	27.1	11.58	11.82	7.47	8.09	11.53	6.28	7.3	2.89	3.97	14.34	0.94	3.32	3.29
Price/Cash Flow Low	5.78	21.06	7.46	6.87	3.5	4.23	7	3.38	1.73	0.54	1.55	6.16	0.55	1.64	1.86
Price/Free Cash Flow Average	51.21	-12.98	55.84	38.56	9.03	9.96	24.69	7.42	6.44	2.16	5.39	-13.14	0.97	19.84	5.64
Price/Free Cash Flow High	58.86	-14.53	65.13	43.67	11.69	12.75	29.38	9.46	12.25	5.18	7.22	-20.88	1.26	25.29	7.1
Price/Free Cash Flow Low	37.27	-11.29	41.95	25.39	5.48	6.67	17.85	5.09	2.9	0.97	2.81	-8.98	0.73	12.49	4.02
EV/Sales Average	0.98	0.92	1.09	1.38	1.85	1.83	1.53	1.16	1.05	0.91	0.71	0.68	0.73	0.89	0.86
EV/Sales High	1.07	0.99	1.21	1.5	2.15	2.06	1.66	1.3	1.36	1.08	0.75	0.77	0.77	0.94	0.91
EV/Sales Low	0.82	0.84	0.92	1.1	1.45	1.55	1.34	1	0.86	0.85	0.65	0.64	0.7	0.83	0.82
EV/EBITDA Average	13.92	11.84	13.28	16.64	11.84	9.17	13.44	11.14	7.54	5.68	5.5	6.46	4.99	5.84	6.25
EV/EBITDA High	15.21	12.77	14.68	17.98	13.76	10.36	14.6	12.48	9.78	6.69	5.82	7.26	5.25	6.16	6.57
EV/EBITDA Low	11.56	10.83	11.18	13.18	9.27	7.76	11.75	9.61	6.18	5.27	5.06	6.03	4.78	5.41	5.9
EV/EBIT Average	25.75	18.59	21.59	33.51	27.41	20.78	32.62	26.35	15.34	13.18	10.96	13.54	8.72	11.02	12.67
EV/EBIT High	28.15	20.05	23.86	36.21	31.84	23.48	35.43	29.51	19.88	15.54	11.59	15.23	9.17	11.63	13.31
EV/EBIT Low	21.39	17.01	18.18	26.54	21.47	17.58	28.52	22.73	12.57	12.24	10.07	12.64	8.36	10.21	11.96
Last Price	34.45	31.06	42.8	26.88	21.7	18.35	14	10.28	4.03	1.43	2.66	3	2.4	3.59	2.61
High Price	42.64	37.91	48.9	44.36	38.61	25.38	20.9	16.95	14.32	4.85	3.67	5.98	3.35	4.13	3.9
Enterprise Value Average	1,219	1,373	1,758	2,274	1,923	1,511	1,488	1,187	891	613	628	694	582	632	619
Enterprise Value High	1,333	1,480	1,944	2,458	2,234	1,708	1,616	1,329	1,155	723	664	781	612	666	651
Enterprise Value Low	1,013	1,256	1,481	1,801	1,506	1,279	1,301	1,024	731	569	577	648	558	585	585

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	20	27	27	35	35	35	38	39	39	39	39	39	39	39	39
Diluted Weighted Avg Shares	20	23	27	31	35	35	38	39	39	39	39	39	39	39	39
Basic Weighted Avg Shares	20	23	27	31	35	35	38	39	39	39	39	39	39	39	39
Revenue per Share	63.57	63.79	60.73	53.34	29.36	23.41	25.55	26.22	21.91	17.39	22.81	26.31	20.58	18.22	18.41
EBITDA per Share	4.48	4.96	4.99	4.44	4.6	4.66	2.91	2.74	3.06	2.79	2.95	2.78	3.01	2.78	2.55
Operating Income per Share	2.42	3.16	3.07	2.32	2.29	2.94	1.26	1.16	1.5	1.08	1.48	1.32	1.72	1.48	1.26
Basic EPS, GAAP	0.89	4.16	-0.49	-0.49	0.62	0.66	0.44	1.11	-4.43	-0.17	-0.01	-0.26	-0.11	-0.13	-0.37
Basic EPS from Cont Ops	0.68	1.59	-0.55	-0.21	1.05	0.76	-0.03	-0.2	0.12	-0.18	-0.01	-0.27	-0.12	-0.13	-0.38
Diluted EPS, GAAP	0.89	4.16	-0.49	-0.49	0.62	0.66	0.44	1.11	-4.43	-0.17	-0.01	-0.26	-0.11	-0.13	-0.37
Diluted EPS from Cont Ops	0.68	1.59	-0.55	-0.21	1.05	0.76	-0.03	-0.2	0.12	-0.18	-0.01	-0.27	-0.12	-0.13	-0.38
Dividend per Share	3.3	3.28	3.19	3.16	3.78	3.34	2.02	2.02	1.27	0.14	0.02	0.02	0.02	0.02	0.02
Cash Flow per Share	4.67	1.4	4.22	3.75	5.17	3.14	1.81	2.7	1.96	1.68	0.92	0.42	3.55	1.25	1.19
Free Cash Flow per Basic Share	0.72	-2.61	0.75	1.02	3.31	1.99	0.71	1.79	1.17	0.94	0.51	-0.29	2.66	0.16	0.55
Cash & Equivalents per Share	0.01	0.19	0.62	- -	- -	- -	- -	0.01	0.07	0.13	- -	- -	- -	- -	- -
Book Value per Share	16.47	13.47	9.78	13.73	11.11	8.8	7.76	7.39	-0.93	-1.21	-1.24	-1.53	-1.66	-1.81	-2.2
Tangible Book Value per Share	16.06	12.74	8.79	10.96	8.96	7.22	6.61	6.9	-1.44	-1.65	-1.68	-1.96	-2.09	-2.23	-2.62