Middlesex Water Company Financial Ratios — MSEX 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 (%)	7.56	7.91	8.88	9.48	9.84	10.63	10.13	13.52	11.79	11.43	10.2	11.02	7.63	10.19	9.1
Return on Assets (%)	2.62	2.62	3.05	3.34	3.46	3.79	3.56	4.54	4.04	4.07	3.66	4.05	2.73	3.56	3.27
Return on Capital (%)	5.11	5.32	5.7	6.11	6.58	7.13	6.68	8.71	- -	- -	- -	6.67	5.22	6.64	6.38
Return on Invested Capital (%)	4.73	5.13	5.61	6.11	6.45	7.14	6.35	8.12	- -	- -	- -	5.92	4.67	5.46	5.53
Gross Margin (%)	44.51	45.23	47.1	49.52	48.29	50.44	49.92	48.17	49.49	50	48.53	51.31	50.01	51.86	53.11
EBITDA Margin (%)	33.93	35.22	37.29	39.77	38.82	40.51	40.26	38.33	39.19	41.14	41.92	46.05	41.3	42.34	44.62
Operating Margin (%)	23.71	25.05	26.97	29.36	28.44	30.32	28.9	26.9	26.39	26.43	23.2	25.92	23.59	27.73	27.93
Incremental Operating Margin (%)	359.76	41.47	74.39	149.24	16.3	64.85	117.5	- -	46.62	27.17	- -	46.08	- -	54.63	41.39
Pretax Margin (%)	19.57	19.73	21.99	24.23	24.26	25.94	25.93	24.17	22.84	24.23	21.7	28.12	19.59	26.71	24.47
Profit Margin (%)	13.17	13.04	14.48	15.75	15.89	17.11	17.44	23.5	25.18	27.14	25.53	26.12	18.96	23.11	21.99
Net Income to Common Margin (%)	12.97	12.86	14.32	15.62	15.78	17	17.33	23.4	25.08	27.05	25.45	26.05	18.89	23.06	21.96
Effective Tax Rate (%)	32.68	33.9	34.14	35.01	34.5	34.04	32.73	2.77	- -	- -	- -	7.09	3.2	13.47	10.12
Dvd Payout Ratio (%)	86.38	82.3	72.63	66.86	63.13	58.13	61.78	46.21	47.89	47.46	53.19	49.19	71.46	52.91	58.31
Sustainable Growth Rate (%)	1.03	1.4	2.43	3.14	3.63	4.45	3.87	7.27	6.14	6.01	4.78	5.6	2.18	4.8	3.79

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	161	171	164	161	142	153	174	209	264	288	331	367	412	386	417
ST Debt	29	39	34	25	9	18	35	56	27	9	20	73	50	31	36
LT Debt	132	131	130	136	133	135	139	153	237	278	311	294	361	355	381
Total Debt/EBITDA	4.65	4.39	3.82	3.46	2.9	2.84	3.3	3.94	5	4.94	5.51	4.91	6	4.75	4.8
Net Debt/EBITDA	4.56	4.31	3.71	3.4	2.82	2.76	3.21	3.87	4.85	4.77	5.38	4.8	5.92	4.67	4.74
Total Debt/EBIT	6.65	6.17	5.28	4.68	3.95	3.79	4.6	5.62	7.42	7.68	9.96	7.75	10.5	7.25	7.67
Net Debt/EBIT	6.52	6.06	5.13	4.6	3.86	3.69	4.47	5.52	7.2	7.43	9.72	7.59	10.36	7.13	7.58
EBITDA to Interest Expense	6.23	6.23	7.8	8.81	9.46	11.52	10.96	9.81	12.81	16.76	10.99	10.61	6.41	6.36	6.08
EBITDA-CapEx/Interest Expense	1.99	2.77	4.14	4.53	4.48	1.38	0.49	-3.55	-8.83	-13.62	10.99	10.61	6.41	6.36	6.08
EBIT to Interest Expense	4.36	4.43	5.64	6.5	6.93	8.62	7.87	6.88	8.63	10.76	6.08	5.97	3.66	4.17	3.8
Interest Expense	6	6	5	5	5	5	5	5	4	3	5	7	11	13	14
Common Equity/Total Assets	32.92	32.33	35.59	34.27	35.55	35.22	34.66	32.4	35.59	35.46	36.05	37.26	34.22	35.47	36.17
Long-Term Debt/Equity (%)	73.29	71.07	67.73	68.11	63.55	60.91	60.03	60.84	72.58	79.9	84.07	73.06	84.98	79.49	76.85
Long-Term Debt/Capital (%)	38.72	36.98	36.54	37.72	37.89	36.01	34.29	33.23	40.12	43.77	44.39	38.21	43.17	42.65	41.74
Long-Term Debt/Total Assets (%)	24.59	23.4	24.47	23.63	22.86	21.69	21.03	19.91	25.99	28.5	30.48	27.36	29.22	28.3	27.88
Total Debt/Equity (%)	89.27	92.2	85.39	80.58	67.73	69.13	75.09	83.07	80.92	82.56	89.4	91.19	96.85	86.37	84.14
Total Debt/Capital (%)	47.17	47.97	46.06	44.62	40.38	40.88	42.89	45.38	44.73	45.22	47.2	47.7	49.2	46.34	45.69
Total Debt/Total Assets (%)	29.95	30.36	30.85	27.95	24.36	24.62	26.3	27.18	28.98	29.45	32.41	34.15	33.31	30.75	30.52
Net Debt to Equity	87.55	90.56	82.87	79.25	66.07	67.38	72.96	81.6	78.47	79.82	87.27	89.31	95.57	84.88	83.2
Net Debt/Capital (%)	46.68	47.52	45.32	44.21	39.79	40.25	42.18	44.93	43.54	44.03	46.31	46.95	48.69	45.77	45.32
EBITDA	35	39	43	47	49	54	53	53	53	58	60	75	69	81	87
EBITDA-CapEx	11	17	23	24	23	6	2	-19	-36	-47	60	75	69	81	87
Operating Income (Loss)	24	28	31	34	36	40	38	37	36	37	33	42	39	53	54

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	0.07	0.05	0.09	0.06	0.12	0.08	0.08	0.04	0.03	0.08	0.06	0.03	0.02	0.05	0.03
Current Ratio	0.49	0.44	0.49	0.52	0.86	0.57	0.45	0.33	0.45	0.6	0.61	0.32	1.05	0.52	0.45
Quick Ratio	0.41	0.37	0.42	0.42	0.7	0.44	0.35	0.24	0.33	0.46	0.46	0.24	0.96	0.41	0.33
CFO/Avg Current Liab	0.52	0.58	0.62	0.67	1.42	1.25	0.77	0.58	0.45	0.88	0.58	0.7	0.48	0.63	0.71
Common Equity/Total Assets	32.92	32.33	35.59	34.27	35.55	35.22	34.66	32.4	35.59	35.46	36.05	37.26	34.22	35.47	36.17
Long-Term Debt/Equity (%)	73.29	71.07	67.73	68.11	63.55	60.91	60.03	60.84	72.58	79.9	84.07	73.06	84.98	79.49	76.85
Long-Term Debt/Capital (%)	38.72	36.98	36.54	37.72	37.89	36.01	34.29	33.23	40.12	43.77	44.39	38.21	43.17	42.65	41.74
Long-Term Debt/Total Assets (%)	24.59	23.4	24.47	23.63	22.86	21.69	21.03	19.91	25.99	28.5	30.48	27.36	29.22	28.3	27.88
Total Debt/Equity (%)	89.27	92.2	85.39	80.58	67.73	69.13	75.09	83.07	80.92	82.56	89.4	91.19	96.85	86.37	84.14
Total Debt/Capital (%)	47.17	47.97	46.06	44.62	40.38	40.88	42.89	45.38	44.73	45.22	47.2	47.7	49.2	46.34	45.69
Total Debt/Total Assets (%)	29.95	30.36	30.85	27.95	24.36	24.62	26.3	27.18	28.98	29.45	32.41	34.15	33.31	30.75	30.52
CFO/Total Liabilities	6.39	7.85	9.98	8.66	13.76	11.79	9.97	8.88	6.17	8.49	5.08	9.13	6.51	7.27	7.19
CFO/CapEx	0.97	1.37	1.68	1.44	1.99	0.99	0.85	0.64	0.4	0.51	- -	- -	- -	- -	- -
Altman's Z-Score	0.87	0.88	1.05	1.07	1.24	1.59	1.39	1.42	1.54	1.64	2.37	1.65	1.31	1.17	1.09

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	8.78	9.3	9.54	10.82	12.56	13.17	12.51	12.25	11.37	10.7	9.58	10.37	9.73	10.37	10.23
Days Sales Outstanding	41.56	39.23	38.28	33.73	29.07	27.72	29.19	29.8	32.09	34.13	38.1	35.2	37.53	35.21	35.67
Inventory Turnover	26.85	35.29	35.87	27.91	26.86	19.68	15.95	15.02	12.52	13.41	14.07	13.71	12.64	13.49	12.8
Days Inventory Outstanding	13.6	10.34	10.18	13.08	13.59	18.55	22.88	24.3	29.14	27.21	25.94	26.61	28.87	27.05	28.52
Accounts Payable Turnover	9.33	12.58	12.1	9.37	10.17	7.14	4.99	4.38	3.19	2.62	2.87	3.48	3.2	3.31	3.1
Accounts Payable Turnover Days	39.14	29.02	30.16	38.97	35.88	51.12	73.18	83.29	114.39	139.21	127.32	104.99	114.11	110.3	117.63
Cash Conversion Cycle	16.01	20.56	18.29	7.85	6.78	-4.85	-21.11	-29.19	-53.15	-77.87	-63.29	-43.17	-47.71	-48.04	-53.43
Inventory to Cash Days	27.96	28.89	28.1	20.66	15.48	9.17	6.3	5.5	2.95	6.91	12.16	8.58	8.65	8.15	7.15
Inventories	2	1	2	2	3	4	4	5	5	5	5	6	7	7	8
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	2	1	2	2	3	4	4	5	5	5	5	6	7	7	8

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	293	309	334	372	431	700	653	875	1,108	1,266	2,108	1,388	1,169	941	934
- Cash & Cash Equivalents	3	3	5	3	3	4	5	4	2	4	4	4	2	4	3
+ Preferred Equity and Hybrid Capital	3	3	3	2	2	2	2	2	2	2	2	2	2	2	1
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	161	171	164	161	142	153	174	209	264	288	331	367	412	386	417
Enterprise Value	454	480	496	533	571	851	824	1,083	1,372	1,551	2,437	1,753	1,581	1,325	1,349
Total Capital	341	356	355	361	351	374	406	460	590	636	700	769	837	833	912
Total Debt/Capital (%)	47.17	47.97	46.06	44.62	40.38	40.88	42.89	45.38	44.73	45.22	47.2	47.7	49.2	46.34	45.69
Total Debt / EV	0.35	0.36	0.33	0.3	0.25	0.18	0.21	0.19	0.19	0.19	0.14	0.21	0.26	0.29	0.31
EV/Sales	4.45	4.35	4.32	4.55	4.53	6.4	6.3	7.84	10.19	10.96	17.03	10.79	9.51	6.9	6.93
EV/EBITDA	13.1	12.34	11.58	11.43	11.68	15.81	15.65	20.46	26.01	26.63	40.61	23.43	23.02	16.31	15.53
EV/EBIT	18.75	17.36	16.01	15.48	15.94	21.12	21.8	29.15	38.62	41.46	73.38	37.04	40.3	24.9	24.81
EV/Cash Flow to Firm	17.08	14.24	13.25	14.79	10.46	16.97	17.88	21.18	- -	- -	- -	25.81	25.03	18.99	17.88
EV/Free Cash Flow to Firm	150.6	39.59	28.6	39.7	19.82	306.22	- -	- -	- -	- -	- -	25.81	25.03	18.99	17.88
Diluted Market Cap	296	313	337	374	433	703	655	879	1,068	1,274	2,117	1,393	1,171	944	914
Diluted Enterprise Value	457	484	499	535	573	854	827	1,087	1,331	1,559	2,446	1,758	1,583	1,328	1,330
EV per Share	28.94	30.38	31.07	33.03	35.21	52.22	50.39	66	78.69	88.79	139.09	99.37	88.71	74.06	72.85
TTM Sales	102	110	115	117	126	133	131	138	135	142	143	162	166	192	195
TTM EBITDA	35	39	43	47	49	54	53	53	53	58	60	75	69	81	87
TTM Operating Income	24	28	31	34	36	40	38	37	36	37	33	42	39	53	54
TTM Cash Flow to Firm	27	34	37	36	55	50	46	51	- -	- -	- -	68	63	70	75
TTM Free Cash Flow to Firm	3	12	17	13	29	3	-4	-21	- -	- -	- -	68	63	70	75

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	-408.08	39.14	24.58	37.51	17	-2,313.02	-87.89	-33.53	-20.12	-24.37	64.09	22.7	22.19	16.08	14.61
EV/EBIT	18.75	17.36	16.01	15.48	15.94	21.12	21.8	29.15	38.62	41.46	73.38	37.04	40.3	24.9	24.81
Enterprise Value	454	480	496	533	571	851	824	1,083	1,372	1,551	2,437	1,753	1,581	1,325	1,349
Low Price	16.51	17.48	18.58	19.06	21.24	25	32.23	33.96	51.02	48.79	67.09	74.2	61.34	45.42	44.17
EV/Sales	4.45	4.35	4.32	4.55	4.53	6.4	6.3	7.84	10.19	10.96	17.03	10.79	9.51	6.9	6.93
EV/EBITDA	13.1	12.34	11.58	11.43	11.68	15.81	15.65	20.46	26.01	26.63	40.61	23.43	23.02	16.31	15.53
Price/Earnings	22.01	21.69	20.21	20.23	21.58	30.89	28.71	27.08	31.47	33.03	57.84	32.78	37.05	21.23	21.34
Price/Earnings Average	21.47	20.77	19.55	18.27	18.97	25.49	28.18	22.02	29.57	29.71	44.26	38.31	42.59	23.42	23.36
Price/Earnings High	22.93	21.78	21.67	20.78	22.78	32	33.63	30.61	33.51	34.68	58.38	50.46	51.13	28.53	28.4
Price/Earnings Low	19.47	19.38	17.93	16.72	17.27	17.99	23.19	17.24	25.26	22.24	32.25	30.92	34.64	18.32	18.7
Price/Book Value	1.65	1.7	1.77	1.88	2.08	3.2	2.85	3.52	3.42	3.66	5.73	3.47	2.76	2.11	1.89
Price/Book Value Average	1.61	1.63	1.71	1.7	1.83	2.64	2.79	2.86	3.22	3.29	4.39	4.05	3.18	2.33	2.07
Price/Book Value High	1.72	1.71	1.9	1.94	2.2	3.32	3.33	3.98	3.64	3.84	5.79	5.34	3.82	2.84	2.52
Price/Book Value Low	1.46	1.52	1.57	1.56	1.67	1.87	2.3	2.24	2.75	2.46	3.2	3.27	2.58	1.82	1.66
Price/Tangible Book Value	1.65	1.7	1.77	1.88	2.08	3.2	2.85	3.52	3.42	3.66	5.73	3.47	2.76	2.11	1.89
Price/Tangible Book Value Average	1.61	1.63	1.71	1.7	1.83	2.64	2.79	2.86	3.22	3.29	4.39	4.05	3.18	2.33	2.07
Price/Tangible Book Value High	1.72	1.71	1.9	1.94	2.2	3.32	3.33	3.98	3.64	3.84	5.79	5.34	3.82	2.84	2.52
Price/Tangible Book Value Low	1.46	1.52	1.57	1.56	1.67	1.87	2.3	2.24	2.75	2.46	3.2	3.27	2.58	1.82	1.66
Price/Sales	2.85	2.79	2.89	3.16	3.4	5.25	4.98	6.34	7.89	8.94	14.72	8.54	7	4.89	4.69
Price/Sales Average	2.79	2.67	2.8	2.85	2.99	4.33	4.88	5.15	7.42	8.04	11.26	9.98	8.04	5.4	5.13
Price/Sales High	2.97	2.8	3.1	3.24	3.59	5.44	5.83	7.16	8.4	9.38	14.85	13.14	9.66	6.58	6.24
Price/Sales Low	2.53	2.49	2.57	2.61	2.72	3.06	4.02	4.03	6.33	6.02	8.21	8.05	6.54	4.22	4.11
Price/Cash Flow	12.76	10.41	9.83	11.36	8.38	14.83	15.19	19.08	29.47	23.71	63.78	22.6	22.04	15.99	14.58
Price/Cash Flow Average	12.45	9.97	9.51	10.26	7.37	12.24	14.91	15.51	27.68	21.33	48.81	26.41	25.34	17.64	15.95
Price/Cash Flow High	13.29	10.45	10.54	11.67	8.84	15.36	17.79	21.57	31.37	24.9	64.38	34.79	30.42	21.49	19.4
Price/Cash Flow Low	11.29	9.3	8.72	9.39	6.7	8.63	12.27	12.14	23.65	15.97	35.57	21.32	20.61	13.8	12.77
Price/Free Cash Flow Average	-398.12	37.48	23.77	33.87	14.95	-1,908.49	-86.26	-27.26	-18.9	-21.91	49.05	26.52	25.51	17.74	15.99
Price/Free Cash Flow High	-425.14	39.3	26.36	38.52	17.95	-2,395.97	-102.93	-37.9	-21.42	-25.58	64.69	34.94	30.62	21.61	19.44
Price/Free Cash Flow Low	-361.06	34.98	21.81	31	13.61	-1,346.66	-70.98	-21.34	-16.14	-16.41	35.74	21.41	20.74	13.88	12.8
EV/Sales Average	4.38	4.23	4.22	4.24	4.12	5.48	6.21	6.66	9.69	10.06	13.57	12.23	10.56	7.41	7.38
EV/Sales High	4.57	4.36	4.53	4.63	4.72	6.59	7.16	8.67	10.73	11.4	17.16	15.4	12.18	8.59	8.52
EV/Sales Low	4.12	4.05	3.99	4	3.85	4.2	5.34	5.54	8.57	8.03	10.51	10.31	9.05	6.23	6.34
EV/EBITDA Average	12.9	12.01	11.32	10.66	10.61	13.53	15.42	17.37	24.73	24.44	32.37	26.56	25.57	17.5	16.55
EV/EBITDA High	13.46	12.37	12.15	11.65	12.17	16.27	17.77	22.61	27.37	27.71	40.94	33.44	29.49	20.29	19.08
EV/EBITDA Low	12.13	11.5	10.7	10.05	9.92	10.38	13.27	14.45	21.86	19.53	25.07	22.38	21.91	14.72	14.2
EV/EBIT Average	18.46	16.88	15.66	14.44	14.49	18.08	21.48	24.74	36.73	38.05	58.48	41.98	44.76	26.72	26.43
EV/EBIT High	19.26	17.4	16.8	15.77	16.61	21.74	24.76	32.22	40.64	43.14	73.97	52.85	51.63	30.98	30.49
EV/EBIT Low	17.36	16.17	14.8	13.61	13.54	13.86	18.48	20.58	32.46	30.4	45.31	35.37	38.36	22.47	22.68
Last Price	18.66	19.56	20.94	23.06	26.54	42.94	39.91	53.35	63.57	72.47	120.3	78.67	65.62	52.63	50.42
High Price	19.44	19.64	22.46	23.68	28.02	44.48	46.74	60.31	67.69	76.08	121.43	121.1	90.56	70.73	67.09
Enterprise Value Average	447	467	485	496	519	729	812	919	1,305	1,424	1,942	1,987	1,756	1,422	1,437
Enterprise Value High	466	481	520	543	595	876	936	1,197	1,444	1,614	2,457	2,502	2,025	1,649	1,658
Enterprise Value Low	420	447	458	468	485	559	698	764	1,153	1,138	1,505	1,674	1,505	1,196	1,233

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	16	16	16	16	16	16	16	16	17	17	18	18	18	18	19
Diluted Weighted Avg Shares	16	16	16	16	16	16	16	16	17	18	18	18	18	18	18
Basic Weighted Avg Shares	16	16	16	16	16	16	16	16	17	17	18	18	18	18	18
Revenue per Share	6.54	7.02	7.24	7.3	7.8	8.18	8.02	8.42	8.05	8.11	8.17	9.21	9.38	10.75	10.76
EBITDA per Share	2.22	2.47	2.7	2.9	3.03	3.31	3.23	3.23	3.16	3.34	3.43	4.24	3.87	4.55	4.8
Operating Income per Share	1.55	1.76	1.95	2.14	2.22	2.48	2.32	2.26	2.13	2.14	1.9	2.39	2.21	2.98	3
Basic EPS, GAAP	0.85	0.9	1.04	1.14	1.23	1.39	1.39	1.97	2.02	2.19	2.08	2.4	1.77	2.48	2.36
Basic EPS from Cont Ops	0.86	0.92	1.05	1.15	1.24	1.4	1.4	1.98	2.03	2.2	2.09	2.41	1.78	2.49	2.37
Diluted EPS, GAAP	0.83	0.89	1.02	1.13	1.22	1.38	1.38	1.96	2.01	2.18	2.07	2.39	1.76	2.47	2.36
Diluted EPS from Cont Ops	0.85	0.9	1.03	1.14	1.23	1.39	1.39	1.97	2.02	2.19	2.08	2.4	1.77	2.47	2.36
Dividend per Share	0.75	0.76	0.76	0.77	0.79	0.82	0.87	0.92	0.98	1.05	1.11	1.19	1.27	1.32	1.38
Cash Flow per Share	1.46	1.88	2.13	2.03	3.17	2.9	2.63	2.8	2.16	3.06	1.89	3.48	2.98	3.29	3.46
Free Cash Flow per Basic Share	-0.05	0.51	0.86	0.62	1.57	-0.02	-0.46	-1.6	-3.18	-2.99	1.89	3.48	2.98	3.29	3.46
Cash & Equivalents per Share	0.2	0.19	0.3	0.17	0.21	0.24	0.3	0.23	0.13	0.26	0.2	0.22	0.13	0.24	0.15
Book Value per Share	11.29	11.5	11.82	12.24	12.74	13.4	14.02	15.17	18.57	19.81	20.99	22.69	23.74	24.89	26.67
Tangible Book Value per Share	11.29	11.5	11.82	12.24	12.74	13.4	14.02	15.17	18.57	19.81	20.99	22.69	23.74	24.89	26.67