Preformed Line Products Company Financial Ratios — PLPC

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 (%)	15.11	12.9	8.34	5.19	2.89	6.89	5.48	10.9	9	10.63	11.75	16.12	16.35	8.85	7.86
Return on Assets (%)	10.19	8.87	6.19	3.75	1.97	4.59	3.61	7.4	5.88	6.66	7.52	10.29	10.81	6.3	5.75
Return on Capital (%)	13.95	12.01	8.07	4.88	2.65	6.1	4.84	9.86	7.92	8.98	9.99	13.47	14.04	8.17	7.39
Return on Invested Capital (%)	13.41	11.51	7.75	4.71	2.68	6.04	4.73	9.65	7.74	8.38	9.34	12.23	13.84	7.93	8.75
Gross Margin (%)	33.19	32.89	31.94	31.16	29.17	32.5	31.37	31.42	31.6	33.02	32.13	33.78	35.07	31.97	31.16
EBITDA Margin (%)	13.17	12.68	10.55	8.78	6.73	9.94	10.28	10.78	10.42	11.59	12.2	13.47	15.39	12.06	11.68
Operating Margin (%)	11.14	10.4	8.77	6.81	5.95	6.4	7.16	8.4	7.33	8.62	9.19	11.91	12.57	8.55	8.24
Incremental Operating Margin (%)	23.78	- -	33.12	44.02	15.89	- -	13.37	19.39	- -	35.11	14.41	23.7	25.3	43.96	5.79
Pretax Margin (%)	10.84	10.21	7.76	5.52	3.3	6.22	6.82	7.74	7.07	8.7	9.45	11.57	12.3	8.55	6.82
Profit Margin (%)	7.3	6.67	5.02	3.31	1.88	4.53	3.35	6.32	5.24	6.39	6.91	8.54	9.46	6.25	5.27
Net Income to Common Margin (%)	7.3	6.67	5.02	3.31	1.88	4.53	3.35	6.32	5.24	6.39	6.91	8.54	9.46	6.25	5.27
Effective Tax Rate (%)	32.63	34.67	35.25	39.93	42.98	27.19	50.96	18.43	25.82	26.64	26.94	26.19	23.08	26.9	22.61
Dvd Payout Ratio (%)	14.14	22.17	11.2	34.31	65.78	27.34	32.39	15.38	18.1	14.08	11.56	7.53	6.48	10.98	11.66
Sustainable Growth Rate (%)	12.97	10.04	7.41	3.41	0.99	5.01	3.7	9.22	7.37	9.14	10.39	14.91	15.29	7.88	6.94

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	31	10	14	34	32	46	37	35	76	67	70	98	72	37	47
ST Debt	3	- -	1	2	1	3	2	10	14	25	22	23	15	12	8
LT Debt	28	9	13	32	32	43	35	25	62	42	48	75	57	25	39
Total Debt/EBITDA	0.55	0.18	0.33	0.99	1.35	1.37	0.95	0.78	1.64	1.24	1.1	1.14	0.7	0.51	0.6
Net Debt/EBITDA	-0.03	-0.33	-0.23	0.12	0.08	0.45	-0.19	-0.18	0.58	0.2	0.37	0.61	0.08	-0.4	-0.56
Total Debt/EBIT	0.68	0.22	0.46	1.59	2.61	2.13	1.41	1.08	2.33	1.67	1.47	1.42	0.85	0.72	0.86
Net Debt/EBIT	-0.03	-0.42	-0.32	0.19	0.15	0.7	-0.29	-0.25	0.82	0.27	0.49	0.75	0.1	-0.56	-0.8
EBITDA to Interest Expense	67.57	93.28	96.08	51.82	42.27	39.66	36.66	35.18	20.92	22.56	31.2	26.69	26.39	32.23	59.99
EBITDA-CapEx/Interest Expense	67.57	93.28	96.08	51.82	42.27	39.66	36.66	35.18	20.92	22.56	31.2	26.69	26.39	32.23	59.99
EBIT to Interest Expense	57.16	76.51	79.85	40.16	37.35	25.51	25.54	27.42	14.72	16.78	23.5	23.61	21.55	22.85	42.31
Interest Expense	1	1	- -	1	1	1	1	1	2	2	2	3	4	2	1
Common Equity/Total Assets	65.02	72.38	75.91	68.63	67.72	65.57	66.3	69.5	61.94	63.35	64.64	63.09	69	73.59	72.75
Long-Term Debt/Equity (%)	13.15	3.87	5.17	13.07	14.5	19.21	14.5	10.01	23.07	14.41	15.25	21.04	13.62	5.89	8.16
Long-Term Debt/Capital (%)	11.5	3.72	4.89	11.48	12.64	15.95	12.56	8.76	17.98	11.72	12.49	16.52	11.62	5.42	7.43
Long-Term Debt/Total Assets (%)	8.55	2.8	3.93	8.97	9.82	12.6	9.62	6.96	14.29	9.13	9.86	13.27	9.4	4.34	5.94
Total Debt/Equity (%)	14.39	4.06	5.69	13.86	14.74	20.45	15.47	14.22	28.33	22.93	22.06	27.37	17.26	8.69	9.91
Total Debt/Capital (%)	12.58	3.9	5.38	12.17	12.85	16.98	13.4	12.45	22.07	18.65	18.07	21.49	14.72	7.99	9.02
Total Debt/Total Assets (%)	9.35	2.94	4.32	9.51	9.98	13.41	10.26	9.88	17.55	14.52	14.26	17.27	11.91	6.39	7.21
Net Debt to Equity	-0.71	-7.6	-3.94	1.66	0.86	6.7	-3.12	-3.27	9.99	3.7	7.33	14.58	2.08	-6.79	-9.24
Net Debt/Capital (%)	-0.71	-8.23	-4.1	1.63	0.85	6.28	-3.22	-3.38	8.78	3.44	6.63	12.47	1.99	-7.14	-10
EBITDA	56	56	43	34	24	33	39	45	46	54	63	86	103	72	78
EBITDA-CapEx	56	56	43	34	24	33	39	45	46	54	63	86	103	72	78
Operating Income (Loss)	47	46	36	26	21	22	27	35	33	40	48	76	84	51	55

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	0.52	0.48	0.47	0.54	0.59	0.55	0.71	0.63	0.48	0.44	0.34	0.32	0.48	0.53	0.73
Current Ratio	3.32	3.33	3.56	3.63	3.48	3.41	3.3	3.08	2.86	2.47	2.58	2.85	2.92	2.91	3.17
Quick Ratio	1.63	1.54	1.76	1.76	1.82	1.7	1.88	1.68	1.51	1.33	1.28	1.41	1.44	1.56	1.71
CFO/Avg Current Liab	0.29	0.84	0.39	0.47	0.38	0.48	0.57	0.35	0.36	0.45	0.32	0.24	0.95	0.61	0.66
Common Equity/Total Assets	65.02	72.38	75.91	68.63	67.72	65.57	66.3	69.5	61.94	63.35	64.64	63.09	69	73.59	72.75
Long-Term Debt/Equity (%)	13.15	3.87	5.17	13.07	14.5	19.21	14.5	10.01	23.07	14.41	15.25	21.04	13.62	5.89	8.16
Long-Term Debt/Capital (%)	11.5	3.72	4.89	11.48	12.64	15.95	12.56	8.76	17.98	11.72	12.49	16.52	11.62	5.42	7.43
Long-Term Debt/Total Assets (%)	8.55	2.8	3.93	8.97	9.82	12.6	9.62	6.96	14.29	9.13	9.86	13.27	9.4	4.34	5.94
Total Debt/Equity (%)	14.39	4.06	5.69	13.86	14.74	20.45	15.47	14.22	28.33	22.93	22.06	27.37	17.26	8.69	9.91
Total Debt/Capital (%)	12.58	3.9	5.38	12.17	12.85	16.98	13.4	12.45	22.07	18.65	18.07	21.49	14.72	7.99	9.02
Total Debt/Total Assets (%)	9.35	2.94	4.32	9.51	9.98	13.41	10.26	9.88	17.55	14.52	14.26	17.27	11.91	6.39	7.21
CFO/Total Liabilities	14.89	54.77	26.9	22.74	19.38	22.13	27.9	21	16.49	24.64	19.43	12.46	57.56	44.53	41.26
CFO/CapEx	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	5.1	5.62	6.29	4.87	4.6	4.68	5	5.02	4.24	4.34	4.33	4.57	5.55	5.81	6.63

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	6.79	6.72	6.34	5.73	5.39	5.3	5.51	5.72	5.68	5.29	5.42	5.7	5.77	5.44	5.96
Days Sales Outstanding	53.77	54.29	57.58	63.72	67.7	68.87	66.29	63.79	64.27	68.94	67.33	64.02	63.27	67.1	61.23
Inventory Turnover	3.51	3.36	3.47	3.47	3.35	3.15	3.41	3.54	3.36	3.23	3.31	3.22	2.94	2.9	3.31
Days Inventory Outstanding	104.09	108.68	105.2	105.08	108.93	115.98	107.12	103.15	108.55	112.88	110.2	113.33	124.35	125.94	110.36
Accounts Payable Turnover	11.36	12.35	12.2	12.41	11.29	10.95	11.16	11.48	11.51	10.49	9.95	10.2	10.31	9.66	10.49
Accounts Payable Turnover Days	32.12	29.55	29.92	29.42	32.33	33.35	32.7	31.78	31.72	34.8	36.69	35.8	35.41	37.8	34.81
Cash Conversion Cycle	125.75	133.42	132.86	139.38	144.3	151.5	140.72	135.16	141.1	147.02	140.83	141.55	152.2	155.24	136.78
Inventory to Cash Days	-50.32	-54.39	-47.62	-41.36	-41.23	-47.1	-40.83	-39.36	-44.28	-43.94	-42.87	-49.31	-61.08	-58.84	-49.12
Inventories	89	87	74	80	70	74	78	85	96	98	115	147	149	130	149
Raw Materials	47	46	40	40	35	38	43	43	50	54	77	105	99	75	96
Work In Process	9	8	8	8	7	9	10	9	9	9	10	14	14	12	17
Finished Goods	42	41	37	42	38	36	34	42	46	39	37	41	46	53	55
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	318	320	394	295	220	297	358	272	301	336	317	410	657	628	1,014
- Cash & Cash Equivalents	32	28	24	30	30	31	44	44	39	45	36	37	54	57	83
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	31	10	14	34	32	46	37	35	76	67	70	98	72	37	47
Enterprise Value	317	301	384	299	222	312	351	264	339	357	351	470	675	607	978
Total Capital	243	251	267	277	251	269	275	285	345	359	386	457	488	459	523
Total Debt/Capital (%)	12.58	3.9	5.38	12.17	12.85	16.98	13.4	12.45	22.07	18.65	18.07	21.49	14.72	7.99	9.02
Total Debt / EV	0.1	0.03	0.04	0.11	0.15	0.15	0.11	0.13	0.22	0.19	0.2	0.21	0.11	0.06	0.05
EV/Sales	0.75	0.69	0.94	0.77	0.63	0.93	0.93	0.63	0.76	0.77	0.68	0.74	1.01	1.02	1.46
EV/EBITDA	5.67	5.41	8.89	8.77	9.28	9.33	9.01	5.82	7.3	6.61	5.56	5.48	6.55	8.48	12.52
EV/EBIT	6.98	6.83	12.34	14.07	17.95	14.55	13.43	8.02	10.38	8.89	7.38	6.78	8.02	11.97	17.74
EV/Cash Flow to Firm	17.99	5.93	17.61	11.65	10.79	11.75	10.2	11	11.73	8.23	10	16.49	6.1	8.79	13.14
EV/Free Cash Flow to Firm	17.99	5.93	17.61	11.65	10.79	11.75	10.2	11	11.73	8.23	10	16.49	6.1	8.79	13.14
Diluted Market Cap	320	319	400	294	226	301	365	277	307	341	322	416	669	632	1,022
Diluted Enterprise Value	318	301	390	298	228	316	357	269	344	363	355	477	687	612	985
EV per Share	59.38	56.01	71.32	55.38	42.46	61.04	69.57	52.62	67.8	72.88	71.49	95.68	137.57	123.61	199.33
TTM Sales	424	439	410	388	355	337	378	421	445	466	517	637	670	594	669
TTM EBITDA	56	56	43	34	24	33	39	45	46	54	63	86	103	72	78
TTM Operating Income	47	46	36	26	21	22	27	35	33	40	48	76	84	51	55
TTM Cash Flow to Firm	18	51	22	26	21	27	34	24	29	43	35	29	111	69	74
TTM Free Cash Flow to Firm	18	51	22	26	21	27	34	24	29	43	35	29	111	69	74

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	18.75	6.33	18.57	11.64	11.17	11.59	10.78	12.06	11.28	8.19	9.57	15.92	6.21	9.37	13.91
EV/EBIT	6.98	6.83	12.34	14.07	17.95	14.55	13.43	8.02	10.38	8.89	7.38	6.78	8.02	11.97	17.74
Enterprise Value	317	301	384	299	222	312	351	264	339	357	351	470	675	607	978
Low Price	40.92	50.33	60.3	44.9	28.3	25.85	44.5	49.4	45.12	36.16	57	54.97	78.53	109.01	118.99
EV/Sales	0.75	0.69	0.94	0.77	0.63	0.93	0.93	0.63	0.76	0.77	0.68	0.74	1.01	1.02	1.46
EV/EBITDA	5.67	5.41	8.89	8.77	9.28	9.33	9.01	5.82	7.3	6.61	5.56	5.48	6.55	8.48	12.52
Price/Earnings	10.13	10.8	19.05	22.84	33.74	19.68	28.65	10.27	13.03	11.31	8.89	7.55	10.4	16.91	28.81
Price/Earnings Average	10.54	10.66	18.51	23.97	32.76	14.36	22.91	13.82	12.13	8.78	9.54	6.23	10.62	16.76	23.34
Price/Earnings High	13.49	12.87	24.08	31.48	43.68	20.73	34.53	18.33	16.54	11.41	11.33	8.7	14.36	19.22	34.29
Price/Earnings Low	6.95	9.15	15.7	18.77	22.68	8.75	17.94	9.35	9.74	5.97	7.83	4.98	6.1	14.42	16.59
Price/Book Value	1.49	1.33	1.56	1.21	1	1.33	1.5	1.09	1.12	1.15	1	1.14	1.58	1.49	2.13
Price/Book Value Average	1.56	1.31	1.52	1.27	0.97	0.97	1.2	1.47	1.04	0.89	1.08	0.94	1.61	1.47	1.73
Price/Book Value High	1.99	1.58	1.98	1.67	1.3	1.4	1.81	1.95	1.42	1.16	1.28	1.32	2.18	1.69	2.54
Price/Book Value Low	1.03	1.12	1.29	1	0.67	0.59	0.94	0.99	0.84	0.61	0.88	0.75	0.93	1.27	1.23
Price/Tangible Book Value	1.68	1.51	1.74	1.4	1.15	1.51	1.69	1.21	1.34	1.35	1.15	1.29	1.76	1.63	2.33
Price/Tangible Book Value Average	1.75	1.49	1.69	1.47	1.11	1.1	1.35	1.63	1.24	1.05	1.24	1.07	1.8	1.61	1.89
Price/Tangible Book Value High	2.24	1.8	2.2	1.93	1.48	1.59	2.04	2.16	1.7	1.36	1.47	1.49	2.43	1.85	2.78
Price/Tangible Book Value Low	1.15	1.28	1.43	1.15	0.77	0.67	1.06	1.1	1	0.71	1.01	0.85	1.03	1.39	1.34
Price/Sales	0.74	0.72	0.96	0.76	0.64	0.89	0.96	0.65	0.68	0.72	0.61	0.64	0.98	1.06	1.52
Price/Sales Average	0.77	0.71	0.93	0.79	0.62	0.65	0.77	0.87	0.64	0.56	0.66	0.53	1	1.05	1.23
Price/Sales High	0.99	0.86	1.21	1.04	0.82	0.94	1.16	1.16	0.87	0.73	0.78	0.74	1.36	1.2	1.81
Price/Sales Low	0.51	0.61	0.79	0.62	0.43	0.4	0.6	0.59	0.51	0.38	0.54	0.43	0.58	0.9	0.87
Price/Cash Flow	18.4	6.28	18.21	11.63	11.13	11.56	10.72	11.88	11.16	8.09	9.45	15.7	6.12	9.29	13.84
Price/Cash Flow Average	19.15	6.2	17.69	12.2	10.81	8.44	8.57	15.99	10.38	6.28	10.15	12.96	6.25	9.22	11.21
Price/Cash Flow High	24.52	7.48	23.01	16.03	14.41	12.17	12.91	21.21	14.16	8.17	12.04	18.1	8.45	10.57	16.47
Price/Cash Flow Low	12.62	5.32	15.01	9.56	7.48	5.14	6.71	10.82	8.34	4.27	8.32	10.36	3.59	7.93	7.97
Price/Free Cash Flow Average	19.51	6.25	18.04	12.22	10.84	8.46	8.62	16.22	10.5	6.36	10.28	13.14	6.35	9.29	11.26
Price/Free Cash Flow High	24.98	7.55	23.47	16.04	14.46	12.2	12.99	21.52	14.32	8.27	12.2	18.35	8.58	10.65	16.55
Price/Free Cash Flow Low	12.86	5.37	15.31	9.57	7.51	5.15	6.75	10.98	8.43	4.33	8.43	10.51	3.65	7.99	8
EV/Sales Average	0.78	0.68	0.91	0.81	0.61	0.69	0.74	0.85	0.71	0.61	0.72	0.63	1.03	1.01	1.17
EV/Sales High	1	0.83	1.19	1.06	0.81	0.98	1.12	1.14	0.94	0.77	0.85	0.84	1.38	1.17	1.75
EV/Sales Low	0.51	0.57	0.77	0.63	0.42	0.44	0.57	0.57	0.59	0.43	0.6	0.52	0.6	0.87	0.82
EV/EBITDA Average	5.9	5.34	8.63	9.19	9.02	6.93	7.17	7.9	6.85	5.22	5.93	4.65	6.69	8.41	10.05
EV/EBITDA High	7.56	6.51	11.3	12.04	11.99	9.81	10.9	10.53	9.05	6.67	6.94	6.21	8.98	9.68	14.98
EV/EBITDA Low	3.88	4.53	7.29	7.22	6.27	4.4	5.57	5.29	5.66	3.68	4.96	3.86	3.92	7.2	7.01
EV/EBIT Average	7.27	6.73	11.98	14.76	17.43	10.8	10.68	10.88	9.74	7.02	7.87	5.75	8.19	11.86	14.25
EV/EBIT High	9.32	8.22	15.68	19.32	23.19	15.28	16.24	14.51	12.86	8.96	9.21	7.68	11	13.66	21.24
EV/EBIT Low	4.78	5.72	10.12	11.6	12.12	6.86	8.3	7.28	8.04	4.95	6.58	4.78	4.8	10.15	9.93
Last Price	59.66	59.42	73.16	54.63	42.1	58.12	71.05	54.25	60.35	68.44	64.7	83.29	133.86	127.79	206.71
High Price	79.5	70.82	92.46	75.29	54.5	61.21	85.63	96.83	76.6	69.07	82.46	96	184.82	145.28	245.99
Enterprise Value Average	330	297	373	313	215	232	279	358	318	282	374	399	689	602	786
Enterprise Value High	423	363	489	410	286	328	424	478	420	360	438	533	925	693	1,171
Enterprise Value Low	217	252	315	246	150	147	217	240	262	199	313	331	404	515	548

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	5	5	5	5	5	5	5	5	5	5	5	5	5	5	5
Diluted Weighted Avg Shares	5	5	5	5	5	5	5	5	5	5	5	5	5	5	5
Basic Weighted Avg Shares	5	5	5	5	5	5	5	5	5	5	5	5	5	5	5
Revenue per Share	80.7	82.49	76.44	72.19	66.29	65.16	74.13	83.64	88.42	94.75	105.44	129.19	136.11	120.97	136.1
EBITDA per Share	10.63	10.46	8.06	6.34	4.46	6.48	7.62	9.02	9.22	10.98	12.86	17.4	20.95	14.59	15.89
Operating Income per Share	8.99	8.58	6.7	4.92	3.94	4.17	5.31	7.03	6.49	8.17	9.69	15.39	17.1	10.34	11.21
Basic EPS, GAAP	5.89	5.5	3.84	2.39	1.25	2.95	2.48	5.28	4.63	6.05	7.28	11.03	12.87	7.56	7.17
Basic EPS from Cont Ops	5.89	5.5	3.84	2.39	1.25	2.95	2.48	5.28	4.64	6.05	7.28	11.03	12.87	7.56	7.18
Diluted EPS, GAAP	5.78	5.45	3.77	2.39	1.24	2.95	2.47	5.2	4.58	5.98	7.19	10.88	12.67	7.5	7.14
Diluted EPS from Cont Ops	5.78	5.45	3.77	2.39	1.24	2.95	2.47	5.2	4.59	5.97	7.19	10.88	12.68	7.5	7.14
Dividend per Share	0.83	1.22	0.43	0.82	0.82	0.81	0.8	0.81	0.84	0.85	0.84	0.83	0.83	0.83	0.84
Cash Flow per Share	3.24	9.46	4.02	4.7	3.78	5.03	6.63	4.57	5.41	8.46	6.85	5.3	21.88	13.75	14.94
Free Cash Flow per Basic Share	3.24	9.46	4.02	4.7	3.78	5.03	6.63	4.57	5.41	8.46	6.85	5.3	21.88	13.75	14.94
Cash & Equivalents per Share	6.02	5.23	4.51	5.49	5.82	6.01	8.8	8.69	7.8	9.22	7.42	7.57	10.92	11.65	16.99
Book Value per Share	39.91	44.83	46.81	45.01	41.94	43.68	47.35	49.67	53.78	59.58	64.42	72.94	84.79	85.95	96.89
Tangible Book Value per Share	35.49	39.33	42.05	39.1	36.75	38.55	42.07	44.88	45.18	50.62	56.22	64.38	76.13	78.55	88.57