Sunoco LP Financial Ratios — SUN 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 (%)	- -	12.9	31.33	- -	1.91	-10.92	6.71	-13.66	30.48	19.42	61.82	45.29	32.4	28.38	5.18
Return on Assets (%)	- -	5.99	9.93	- -	2.53	-4.63	1.75	-3.13	4.56	2.52	8.05	6.28	4.55	6.75	1.46
Return on Capital (%)	- -	- -	13.28	- -	3.96	- -	- -	-2.29	- -	6.63	13.33	11.66	9.95	11.94	4.53
Return on Invested Capital (%)	- -	- -	13.19	- -	3.42	- -	- -	4.11	- -	8.46	15.41	12.88	11.08	7.54	4.74
Gross Margin (%)	0.95	1.03	1.39	- -	6.68	9.81	8.01	5.53	6.22	8.1	6.67	4.61	5.11	7.62	8.35
EBITDA Margin (%)	0.59	0.7	1.1	- -	3.23	3.21	3.4	3.1	3.9	5.66	5.26	3.39	3.56	5.11	6.44
Operating Margin (%)	0.44	0.55	0.92	- -	2.04	3.71	2.93	2.14	3.21	3.91	4.18	2.58	2.72	3.68	3.69
Incremental Operating Margin (%)	0.2	1.47	10.23	- -	- -	- -	- -	0.4	- -	1.92	4.59	- -	1.39	- -	3.71
Pretax Margin (%)	0.43	0.52	0.83	- -	1.49	-0.16	0.17	0.54	1.78	2.2	3.15	1.95	1.86	4.62	2.34
Profit Margin (%)	0.27	0.41	0.82	- -	1.53	-4.07	1.27	-1.22	1.42	1.26	2.53	1.54	1.35	3.16	1.24
Net Income to Common Margin (%)	0.27	0.41	0.82	- -	0.7	-4.07	1.27	-1.22	1.42	1.26	2.53	1.54	1.35	3.16	1.24
Effective Tax Rate (%)	- -	- -	1.17	- -	15.68	- -	- -	36.96	- -	10.17	5.42	5.19	8.37	16.68	10.53
Dvd Payout Ratio (%)	- -	747.77	106.95	- -	387.72	778.57	132.21	660.34	112.78	166.98	68.13	75.58	94.16	64.17	124.67
Sustainable Growth Rate (%)	- -	-83.54	-2.18	- -	-5.51	74.07	-2.16	76.54	-3.9	-13.01	19.7	11.06	1.89	10.17	-1.28

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	1	185	186	1,106	1,958	4,514	4,290	2,985	3,621	3,669	3,795	4,120	4,113	7,999	14,855
ST Debt	- -	- -	1	14	5	5	6	5	31	25	25	21	22	36	228
LT Debt	1	185	186	1,092	1,953	4,509	4,284	2,980	3,590	3,644	3,770	4,099	4,091	7,963	14,627
Total Debt/EBITDA	0.05	6.07	3.75	- -	4.87	14.06	10.78	5.66	5.6	6.05	4.1	4.73	5	6.9	9.15
Net Debt/EBITDA	0.04	5.85	3.59	- -	4.69	13.74	10.71	5.56	4.71	4.98	3.49	4.01	4.21	6.38	7.7
Total Debt/EBIT	0.07	7.9	4.55	- -	7.77	31.13	18.73	8.65	7.8	8.8	5.07	6.08	6.48	10.11	15.89
Net Debt/EBIT	0.05	7.61	4.35	- -	7.48	30.42	18.61	8.49	6.57	7.23	4.31	5.15	5.44	9.35	13.37
EBITDA to Interest Expense	55.95	32.39	14.79	- -	6.18	2.1	2.04	3.74	3.85	3.56	5.94	4.95	3.88	3.05	3.03
EBITDA-CapEx/Interest Expense	26.7	29.71	13.99	- -	5.25	1.77	1.84	3.72	3.85	3.56	5.94	4.95	3.88	3.05	3.03
EBIT to Interest Expense	41.7	25.27	12.29	- -	3.89	2.42	1.76	2.58	3.17	2.46	4.71	3.78	2.96	2.2	1.74
Interest Expense	- -	1	3	- -	65	153	195	141	168	170	156	176	212	380	535
Common Equity/Total Assets	50.07	44.03	20.43	62.59	59.29	25.24	26.93	16.07	13.94	12	13.95	13.79	14.33	28.3	28.24
Long-Term Debt/Equity (%)	0.95	117.98	232.93	28.42	37.11	205.33	190.65	380.1	473.61	576.58	464.86	435.14	418.3	195.75	182.63
Long-Term Debt/Capital (%)	0.94	54.12	69.83	22.07	27.05	67.2	65.53	79.07	81.98	84.72	81.85	80.98	80.36	65.99	63.97
Long-Term Debt/Total Assets (%)	0.47	51.95	47.59	17.76	22.09	51.82	51.34	61.08	66.02	69.19	64.83	60.01	59.93	55.39	51.57
Total Debt/Equity (%)	0.97	117.99	233.59	28.78	37.2	205.56	190.92	380.74	477.7	580.54	467.94	437.37	420.55	196.63	185.48
Total Debt/Capital (%)	0.96	54.13	70.02	22.35	27.12	67.27	65.63	79.2	82.69	85.31	82.39	81.39	80.79	66.29	64.97
Total Debt/Total Assets (%)	0.48	51.95	47.72	17.99	22.14	51.88	51.41	61.18	66.59	69.66	65.26	60.32	60.25	55.65	52.38
Net Debt to Equity	0.76	113.68	223.36	25.51	35.82	200.87	189.68	373.6	402.37	477.06	398.27	370.38	353.48	181.71	156.05
Net Debt/Capital (%)	0.75	53.2	69.07	20.33	26.37	66.76	65.48	78.88	69.99	71.72	70.51	70.06	68.29	61.74	56.88
EBITDA	23	30	50	- -	402	321	398	527	647	606	926	871	822	1,159	1,623
EBITDA-CapEx	11	28	47	- -	341	271	359	525	647	606	926	871	822	1,159	1,623
Operating Income (Loss)	17	24	41	- -	253	370	343	364	532	419	735	665	628	836	929

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	- -	0.08	0.07	0.17	0.1	0.09	0.02	0.06	0.03	0.15	0.03	0.06	0.02	0.05	0.22
Current Ratio	1.39	1.15	1.13	1.72	1.66	1.2	3.74	1.05	1.24	1.3	1.34	1.41	1.4	1.27	1.38
Quick Ratio	1.3	1.1	1.04	0.52	0.51	0.59	0.6	0.54	0.58	0.62	0.63	0.7	0.66	0.65	0.72
CFO/Avg Current Liab	- -	0.17	0.48	- -	0.58	0.6	0.38	-0.04	0.54	0.72	0.7	0.49	0.43	0.33	0.4
Common Equity/Total Assets	50.07	44.03	20.43	62.59	59.29	25.24	26.93	16.07	13.94	12	13.95	13.79	14.33	28.3	28.24
Long-Term Debt/Equity (%)	0.95	117.98	232.93	28.42	37.11	205.33	190.65	380.1	473.61	576.58	464.86	435.14	418.3	195.75	182.63
Long-Term Debt/Capital (%)	0.94	54.12	69.83	22.07	27.05	67.2	65.53	79.07	81.98	84.72	81.85	80.98	80.36	65.99	63.97
Long-Term Debt/Total Assets (%)	0.47	51.95	47.59	17.76	22.09	51.82	51.34	61.08	66.02	69.19	64.83	60.01	59.93	55.39	51.57
Total Debt/Equity (%)	0.97	117.99	233.59	28.78	37.2	205.56	190.92	380.74	477.7	580.54	467.94	437.37	420.55	196.63	185.48
Total Debt/Capital (%)	0.96	54.13	70.02	22.35	27.12	67.27	65.63	79.2	82.69	85.31	82.39	81.39	80.79	66.29	64.97
Total Debt/Total Assets (%)	0.48	51.95	47.72	17.99	22.14	51.88	51.41	61.18	66.59	69.66	65.26	60.32	60.25	55.65	52.38
CFO/Total Liabilities	12.7	8.28	16.33	- -	12.27	8.59	7.2	-0.9	9.29	10.83	10.85	9.53	10.26	5.33	5.86
CFO/CapEx	1.22	6.56	19.05	- -	7.2	11.18	11.26	-18.5	- -	- -	- -	- -	- -	- -	- -
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	- -	135.32	88.63	- -	70.19	38.26	36.29	58.2	52.19	37.19	52.76	43.5	31.64	25.77	18.37
Days Sales Outstanding	- -	2.7	4.12	- -	5.2	9.54	10.06	6.27	6.99	9.82	6.92	8.39	11.53	14.16	19.87
Inventory Turnover	- -	855.05	628.28	- -	25.57	20.24	25.4	40.14	39.25	24.58	35.86	36.23	25.6	21.42	13.39
Days Inventory Outstanding	- -	0.43	0.58	- -	14.27	18.04	14.37	9.09	9.3	14.85	10.18	10.08	14.26	17.04	27.27
Accounts Payable Turnover	- -	45.65	44.54	- -	26.14	15.27	14.48	24.14	29.59	23.35	36.03	30.12	21.18	17.24	11.43
Accounts Payable Turnover Days	- -	8	8.2	- -	13.96	23.91	25.21	15.12	12.34	15.63	10.13	12.12	17.23	21.17	31.92
Cash Conversion Cycle	- -	-4.87	-3.5	- -	5.51	3.67	-0.78	0.24	3.96	9.03	6.97	6.35	8.56	10.03	15.22
Inventory to Cash Days	- -	2.27	3.54	- -	-9.07	-8.5	-4.31	-2.82	-2.31	-5.04	-3.26	-1.68	-2.72	-2.88	-7.4
Inventories	7	3	11	440	467	423	426	374	419	382	534	821	889	1,068	2,383
Raw Materials	6	- -	- -	11	13	13	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	6	2	10	426	446	412	387	363	412	374	526	809	876	1,054	2,178
Other Inventory	-6	1	1	3	8	-2	39	11	7	8	8	12	13	14	205

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	- -	550	727	1,744	3,461	2,640	2,831	2,248	2,539	2,398	3,416	3,623	5,059	7,008	9,873
- Cash & Cash Equivalents	- -	7	8	125	73	103	28	56	21	97	25	82	29	94	891
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	-6	20	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	1	185	186	1,106	1,958	4,514	4,290	2,985	3,621	3,669	3,795	4,120	4,113	7,999	14,855
Enterprise Value	- -	729	905	2,719	5,366	7,051	7,093	5,177	6,139	5,970	7,186	7,661	9,143	14,913	23,837
Total Capital	117	342	266	4,949	7,221	6,710	6,537	3,769	4,379	4,301	4,606	5,062	5,091	12,067	22,864
Total Debt/Capital (%)	0.96	54.13	70.02	22.35	27.12	67.27	65.63	79.2	82.69	85.31	82.39	81.39	80.79	66.29	64.97
Total Debt / EV	- -	0.25	0.21	0.41	0.36	0.64	0.6	0.58	0.59	0.61	0.53	0.54	0.45	0.54	0.62
EV/Sales	- -	0.17	0.2	- -	0.43	0.71	0.61	0.3	0.37	0.56	0.41	0.3	0.4	0.66	0.95
EV/EBITDA	- -	23.93	18.23	- -	13.35	21.97	17.82	9.82	9.49	9.85	7.76	8.8	11.12	12.87	14.69
EV/EBIT	- -	31.12	22.1	- -	21.29	48.63	30.97	15	13.23	14.32	9.59	11.3	14.4	18.85	25.49
EV/Cash Flow to Firm	- -	- -	16.76	- -	10.87	- -	- -	99.76	- -	9.12	10.41	10.52	11.51	17.23	14.27
EV/Free Cash Flow to Firm	- -	- -	17.62	- -	12.4	- -	- -	103.76	- -	9.12	10.41	10.52	11.51	17.23	14.27
Diluted Market Cap	- -	550	725	1,252	1,992	2,517	2,832	2,306	2,557	2,409	3,448	3,655	5,100	6,139	7,191
Diluted Enterprise Value	- -	729	903	2,227	3,897	6,928	7,094	5,235	6,157	5,981	7,218	7,693	9,184	14,044	21,155
EV per Share	- -	33.3	41.21	77.59	61.42	71.82	71.16	62.62	73.98	71.64	85.89	91.14	108.31	109.47	126.54
TTM Sales	3,875	4,321	4,493	- -	12,430	9,986	11,723	16,994	16,596	10,710	17,596	25,729	23,068	22,693	25,201
TTM EBITDA	23	30	50	- -	402	321	398	527	647	606	926	871	822	1,159	1,623
TTM Operating Income	17	24	41	- -	253	370	343	364	532	419	735	665	628	836	929
TTM Cash Flow to Firm	- -	- -	54	- -	494	- -	- -	52	- -	655	691	728	794	866	1,671
TTM Free Cash Flow to Firm	- -	- -	51	- -	433	- -	- -	50	- -	655	691	728	794	866	1,671

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	- -	39.39	15.1	- -	5.27	4.95	7.08	-59.14	5.88	4.8	6.35	6.52	8.5	11.18	6.03
EV/EBIT	- -	31.12	22.1	- -	21.29	48.63	30.97	15	13.23	14.32	9.59	11.3	14.4	18.85	25.49
Enterprise Value	- -	729	905	2,719	5,366	7,051	7,093	5,177	6,139	5,970	7,186	7,661	9,143	14,913	23,837
Low Price	- -	22.8	25.42	32	29.5	21.01	23.09	23.8	26.76	10.46	28.33	34.26	40.81	49.45	47.98
EV/Sales	- -	0.17	0.2	- -	0.43	0.71	0.61	0.3	0.37	0.56	0.41	0.3	0.4	0.66	0.95
EV/EBITDA	- -	23.93	18.23	- -	13.35	21.97	17.82	9.82	9.49	9.85	7.76	8.8	11.12	12.87	14.69
Price/Earnings	- -	31.33	19.58	- -	22.88	- -	18.92	- -	10.78	17.71	7.63	9.09	16.2	8.52	22.85
Price/Earnings Average	- -	30.51	18.02	- -	24.92	- -	19.6	- -	10.91	15.74	6.72	8.69	12.71	9.18	23.6
Price/Earnings High	- -	32.8	21.69	- -	31.68	- -	21.76	- -	12	20.24	7.96	9.91	17.29	10.74	26.11
Price/Earnings Low	- -	28.39	15.04	- -	17.04	- -	15.38	- -	9.42	6.44	5.3	7.23	11.03	8.19	20.92
Price/Book Value	- -	3.51	9.12	0.45	0.66	1.2	1.26	2.87	3.35	3.79	4.21	3.85	5.17	1.72	1.23
Price/Book Value Average	- -	3.42	8.39	0.4	0.72	1.35	1.3	2.92	3.39	3.37	3.71	3.68	4.06	1.86	1.27
Price/Book Value High	- -	3.68	10.1	0.55	0.91	1.79	1.45	3.49	3.73	4.34	4.39	4.19	5.52	2.17	1.41
Price/Book Value Low	- -	3.18	7	0.29	0.49	0.94	1.02	2.51	2.93	1.38	2.92	3.06	3.52	1.66	1.13
Price/Tangible Book Value	- -	4.56	21.31	1.58	3.97	-20.47	57.77	-1.52	-1.76	-1.58	-2.63	-2.91	-4.34	3.43	3.84
Price/Tangible Book Value Average	- -	4.44	19.61	1.41	4.32	-22.97	59.84	-1.54	-1.78	-1.4	-2.31	-2.78	-3.41	3.7	3.96
Price/Tangible Book Value High	- -	4.78	23.6	1.91	5.49	-30.44	66.44	-1.85	-1.96	-1.8	-2.74	-3.16	-4.63	4.32	4.39
Price/Tangible Book Value Low	- -	4.14	16.37	1.02	2.96	-15.99	46.97	-1.33	-1.54	-0.57	-1.82	-2.31	-2.96	3.3	3.51
Price/Sales	- -	0.13	0.16	- -	0.16	0.25	0.24	0.13	0.15	0.22	0.19	0.14	0.22	0.27	0.28
Price/Sales Average	- -	0.12	0.15	- -	0.17	0.28	0.25	0.14	0.15	0.2	0.17	0.13	0.17	0.29	0.29
Price/Sales High	- -	0.13	0.18	- -	0.22	0.37	0.28	0.16	0.17	0.26	0.2	0.15	0.23	0.34	0.32
Price/Sales Low	- -	0.12	0.12	- -	0.12	0.2	0.2	0.12	0.13	0.08	0.13	0.11	0.15	0.26	0.26
Price/Cash Flow	- -	33.39	14.31	- -	4.54	4.5	6.42	-61.95	5.82	4.76	6.27	6.43	8.4	11.11	6
Price/Cash Flow Average	- -	32.51	13.16	- -	4.94	5.05	6.65	-63.12	5.89	4.23	5.52	6.15	6.59	11.98	6.2
Price/Cash Flow High	- -	34.95	15.84	- -	6.28	6.7	7.39	-75.44	6.49	5.44	6.54	7.01	8.96	14.01	6.86
Price/Cash Flow Low	- -	30.25	10.99	- -	3.38	3.52	5.22	-54.23	5.09	1.73	4.35	5.11	5.72	10.68	5.49
Price/Free Cash Flow Average	- -	38.36	13.89	- -	5.74	5.55	7.33	-60.25	5.95	4.27	5.59	6.23	6.67	12.06	6.23
Price/Free Cash Flow High	- -	41.24	16.72	- -	7.29	7.36	8.14	-72.01	6.55	5.48	6.62	7.1	9.07	14.11	6.89
Price/Free Cash Flow Low	- -	35.7	11.6	- -	3.92	3.86	5.76	-51.76	5.14	1.74	4.41	5.18	5.79	10.75	5.52
EV/Sales Average	- -	0.17	0.19	- -	0.46	0.74	0.61	0.31	0.37	0.53	0.39	0.29	0.35	0.68	0.96
EV/Sales High	- -	0.17	0.22	- -	0.54	0.83	0.64	0.33	0.39	0.59	0.42	0.31	0.41	0.74	1
EV/Sales Low	- -	0.16	0.16	- -	0.36	0.65	0.56	0.29	0.35	0.41	0.35	0.27	0.33	0.65	0.91
EV/EBITDA Average	- -	23.46	17.06	- -	14.11	22.97	18.08	9.9	9.54	9.41	7.32	8.61	9.8	13.34	14.89
EV/EBITDA High	- -	24.78	19.81	- -	16.65	25.98	18.89	10.75	9.94	10.42	7.92	9.17	11.54	14.45	15.55
EV/EBITDA Low	- -	22.24	14.83	- -	11.15	20.17	16.49	9.29	9	7.33	6.63	7.94	9.16	12.63	14.17
EV/EBIT Average	- -	30.5	20.68	- -	22.51	50.85	31.41	15.13	13.3	13.68	9.05	11.06	12.68	19.55	25.84
EV/EBIT High	- -	32.22	24.01	- -	26.57	57.51	32.83	16.42	13.86	15.14	9.79	11.78	14.93	21.17	27
EV/EBIT Low	- -	28.91	17.98	- -	17.79	44.65	28.66	14.19	12.54	10.66	8.2	10.2	11.86	18.51	24.6
Last Price	- -	25.16	33.1	49.77	39.61	26.89	28.4	27.19	30.6	28.78	40.83	43.1	59.93	51.44	52.41
High Price	- -	26.34	36.66	59.99	54.82	40	32.67	33.11	34.09	32.89	42.57	46.95	63.96	64.89	59.88
Enterprise Value Average	- -	714	847	2,530	5,673	7,374	7,194	5,219	6,171	5,704	6,777	7,500	8,052	15,462	24,158
Enterprise Value High	- -	754	983	3,077	6,695	8,338	7,518	5,666	6,429	6,313	7,332	7,984	9,482	16,745	25,244
Enterprise Value Low	- -	677	736	2,096	4,482	6,474	6,563	4,896	5,821	4,444	6,140	6,918	7,529	14,642	23,003

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	22	22	22	35	87	98	100	83	83	83	84	84	84	136	188
Diluted Weighted Avg Shares	22	22	22	25	50	94	100	85	84	84	84	85	85	119	137
Basic Weighted Avg Shares	22	22	22	25	50	94	99	84	83	83	83	84	84	119	136
Revenue per Share	177.11	197.52	205.11	- -	247.29	106.72	118.09	201.59	200.54	128.94	211.06	307.19	274.35	191.45	184.63
EBITDA per Share	1.05	1.39	2.27	- -	8	3.43	4.01	6.25	7.82	7.3	11.11	10.4	9.78	9.78	11.89
Operating Income per Share	0.79	1.09	1.88	- -	5.03	3.95	3.46	4.32	6.43	5.04	8.82	7.94	7.47	7.05	6.81
Basic EPS, GAAP	0.48	0.8	1.69	- -	1.73	-4.34	1.5	-2.46	2.84	1.63	5.35	4.74	3.7	6.04	2.29
Basic EPS from Cont Ops	1.04	1.26	1.69	- -	3.1	0.6	3.28	0.69	3.78	2.55	6.29	5.67	4.69	7.37	3.86
Diluted EPS, GAAP	0.48	0.8	1.69	- -	1.73	-4.34	1.49	-2.44	2.81	1.61	5.28	4.68	3.65	6	2.28
Diluted EPS from Cont Ops	1.04	1.26	1.69	- -	3.1	0.6	3.27	0.68	3.75	2.53	6.21	5.6	4.63	7.32	3.84
Dividend per Share	- -	9.45	1.81	- -	6.45	4.66	4.34	4.54	4.27	4.26	4.28	4.29	4.41	4.78	4.81
Cash Flow per Share	0.67	0.75	2.31	- -	8.73	5.97	4.42	-0.44	5.26	6.04	6.51	6.7	7.14	4.63	8.73
Free Cash Flow per Basic Share	0.12	0.64	2.19	- -	7.52	5.44	4.03	-0.46	5.26	6.04	6.51	6.7	7.14	4.63	8.73
Cash & Equivalents per Share	0.01	0.31	0.37	3.58	0.84	1.05	0.28	0.68	0.25	1.16	0.3	0.98	0.34	0.69	4.73
Book Value per Share	5.29	7.16	3.63	109.84	60.01	22.37	22.54	9.48	9.13	7.58	9.69	11.21	11.59	29.86	42.51
Tangible Book Value per Share	3.28	5.51	1.55	31.42	9.98	-1.31	0.49	-17.94	-17.39	-18.24	-15.53	-14.84	-13.8	15	13.65