Suburban Propane Partners, L.P. Financial Ratios — SPH 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	09/30/2011	09/30/2012	09/30/2013	09/30/2014	09/30/2015	09/30/2016	09/30/2017	09/30/2018	09/30/2019	09/30/2020	09/30/2021	09/30/2022	09/30/2023	09/30/2024	09/30/2025

Return on Common Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	11.93	0.03	2.81	3.54	3.31	0.61	1.71	3.58	3.35	3	5.99	6.72	5.66	3.27	4.66
Return on Capital (%)	40.84	3.67	13.01	14.24	12.99	7.02	9	- -	11.63	- -	14.77	16.27	15.47	11.05	13.58
Return on Invested Capital (%)	20.24	3.06	7.2	8.16	8.03	3.81	6.77	- -	8.78	- -	12.59	12.19	11.5	9.01	10.68
Gross Margin (%)	42.99	43.67	49.41	44.24	58.12	65.4	59.87	55.92	58.82	65.43	62.33	52.57	58.71	60.65	60.65
EBITDA Margin (%)	15.02	10.02	18.04	16.85	21.95	20.1	21.6	21.43	21.43	23.2	24.66	17.66	18.85	17.95	19.43
Operating Margin (%)	12.03	5.6	10.39	9.81	12.54	7.71	10.83	12.11	11.9	12.66	16.55	13.74	14.47	12.9	14.4
Incremental Operating Margin (%)	-24.06	65.82	18.34	5.6	2.37	26.19	33.83	21.87	15.61	6.62	40.34	-3.25	-0.72	34.89	33.28
Pretax Margin (%)	9.73	0.07	4.66	4.92	6	1.44	3.24	5.65	5.48	5.47	9.61	9.33	8.71	5.64	7.53
Profit Margin (%)	9.66	0.06	4.63	4.88	5.95	1.38	3.2	5.69	5.41	5.48	9.53	9.3	8.66	5.59	7.44
Net Income to Common Margin (%)	9.66	0.06	4.63	4.88	5.95	1.38	3.2	5.69	5.41	5.48	9.53	9.3	8.66	5.59	7.44
Effective Tax Rate (%)	0.76	17.68	0.76	0.81	0.82	3.91	1.19	- -	1.23	- -	0.9	0.31	0.54	0.98	1.25
Dvd Payout Ratio (%)	104.93	18,980.25	255.41	223.28	252.65	1,492.53	570.01	192.31	215.47	214.3	62.29	58.5	66.57	112.02	78.99
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Credit (USD)

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	09/30/2011	09/30/2012	09/30/2013	09/30/2014	09/30/2015	09/30/2016	09/30/2017	09/30/2018	09/30/2019	09/30/2020	09/30/2021	09/30/2022	09/30/2023	09/30/2024	09/30/2025

Total Debt	348	1,422	1,245	1,243	1,241	1,225	1,272	1,255	1,227	1,329	1,247	1,213	1,330	1,350	1,330
ST Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	26	31	32	34	36	34
LT Debt	348	1,422	1,245	1,243	1,241	1,225	1,272	1,255	1,227	1,303	1,217	1,181	1,297	1,314	1,295
Total Debt/EBITDA	1.95	13.34	4.05	3.81	3.99	5.82	4.96	4.36	4.52	5.17	3.93	4.57	4.94	5.67	4.78
Net Debt/EBITDA	1.11	12.08	3.7	3.52	3.5	5.65	4.95	4.34	4.51	4.7	3.5	4.05	4.4	5.07	4.35
Total Debt/EBIT	2.43	23.87	7.04	6.54	6.98	15.19	9.89	7.71	8.13	9.48	5.85	5.88	6.43	7.88	6.45
Net Debt/EBIT	1.39	21.62	6.43	6.05	6.13	14.72	9.87	7.68	8.12	8.61	5.22	5.2	5.73	7.05	5.87
EBITDA to Interest Expense	6.53	2.76	3.22	3.92	4.01	2.8	3.41	3.72	3.54	3.44	4.66	4.37	3.67	3.19	3.65
EBITDA-CapEx/Interest Expense	6.53	2.76	3.22	3.92	4.01	2.8	3.41	3.72	3.54	3.44	4.66	4.37	3.67	3.19	3.65
EBIT to Interest Expense	5.23	1.54	1.85	2.28	2.29	1.07	1.71	2.1	1.97	1.88	3.13	3.4	2.82	2.3	2.71
Interest Expense	27	39	95	83	78	75	75	77	77	75	68	61	73	75	76
Common Equity/Total Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Equity (%)	97.19	130.41	110.28	121.66	138.16	172.9	230.06	254.17	289.52	359.52	285.96	237.37	237.34	240.22	216.42
Long-Term Debt/Capital (%)	100	100	100	100	100	100	100	100	100	98.01	97.52	97.35	97.48	97.36	97.42
Long-Term Debt/Total Assets (%)	36.4	49.31	45.65	47.62	49.93	53.65	58.59	59.73	61.4	63.64	59.29	56.14	57.11	57.82	56.41
Total Debt/Equity (%)	97.19	130.41	110.28	121.66	138.16	172.9	230.06	254.17	289.52	366.82	293.22	243.83	243.48	246.73	222.16
Total Debt/Capital (%)	100	100	100	100	100	100	100	100	100	100	100	100	100	100	100
Total Debt/Total Assets (%)	36.4	49.31	45.65	47.62	49.93	53.65	58.59	59.73	61.4	64.93	60.8	57.67	58.59	59.39	57.91
Net Debt to Equity	55.45	118.09	100.79	112.59	121.2	167.62	229.55	253.12	288.94	333.08	261.44	215.71	216.84	220.65	202.37
Net Debt/Capital (%)	100	100	100	100	100	100	100	100	100	91.02	89.58	88.77	89.29	89.65	91.12
EBITDA	179	107	307	327	311	210	257	288	272	257	318	265	269	238	278
EBITDA-CapEx	179	107	307	327	311	210	257	288	272	257	318	265	269	238	278
Operating Income (Loss)	143	60	177	190	178	81	129	163	151	140	213	206	207	171	206

Liquidity (USD)

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	09/30/2011	09/30/2012	09/30/2013	09/30/2014	09/30/2015	09/30/2016	09/30/2017	09/30/2018	09/30/2019	09/30/2020	09/30/2021	09/30/2022	09/30/2023	09/30/2024	09/30/2025

Cash Ratio	0.99	0.53	0.46	0.42	0.72	0.18	0.01	0.02	0.01	0.01	0.02	0.01	0.01	0.01	- -
Current Ratio	1.97	1.33	1.25	1.33	1.3	0.72	0.66	0.72	0.57	0.47	0.63	0.57	0.53	0.51	0.55
Quick Ratio	1.43	0.88	0.86	0.85	1.01	0.44	0.33	0.35	0.29	0.24	0.27	0.27	0.23	0.23	0.23
CFO/Avg Current Liab	0.84	0.55	0.88	0.99	1.5	0.76	0.79	0.98	1.04	0.91	0.85	0.74	0.73	0.52	0.61
Common Equity/Total Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Equity (%)	97.19	130.41	110.28	121.66	138.16	172.9	230.06	254.17	289.52	359.52	285.96	237.37	237.34	240.22	216.42
Long-Term Debt/Capital (%)	100	100	100	100	100	100	100	100	100	98.01	97.52	97.35	97.48	97.36	97.42
Long-Term Debt/Total Assets (%)	36.4	49.31	45.65	47.62	49.93	53.65	58.59	59.73	61.4	63.64	59.29	56.14	57.11	57.82	56.41
Total Debt/Equity (%)	97.19	130.41	110.28	121.66	138.16	172.9	230.06	254.17	289.52	366.82	293.22	243.83	243.48	246.73	222.16
Total Debt/Capital (%)	100	100	100	100	100	100	100	100	100	100	100	100	100	100	100
Total Debt/Total Assets (%)	36.4	49.31	45.65	47.62	49.93	53.65	58.59	59.73	61.4	64.93	60.8	57.67	58.59	59.39	57.91
CFO/Total Liabilities	22.2	6.19	13.4	14.2	20.42	10	10.12	13.09	14.4	12.43	13.93	13.73	13.06	9.31	10.97
CFO/CapEx	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	4.43	1.57	2.95	3.3	2.66	2.14	2.37	2.71	2.7	2.01	2.41	2.49	2.22	2.04	2.28

Working Capital (USD)

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	09/30/2011	09/30/2012	09/30/2013	09/30/2014	09/30/2015	09/30/2016	09/30/2017	09/30/2018	09/30/2019	09/30/2020	09/30/2021	09/30/2022	09/30/2023	09/30/2024	09/30/2025

Accounts Receivable Turnover	18.75	13.67	18.54	20.21	18.07	18.4	19.88	19.63	19.41	19.3	20.33	20.03	19.55	19.79	21.08
Days Sales Outstanding	19.47	26.7	19.69	18.06	20.2	19.84	18.36	18.59	18.81	18.91	17.96	18.22	18.67	18.44	17.32
Inventory Turnover	10.69	7.78	10.4	12.82	8.56	7.78	9.67	10.55	10.02	8.33	8.93	11.06	9.17	8.91	8.73
Days Inventory Outstanding	34.14	46.94	35.11	28.47	42.64	46.91	37.74	34.59	36.41	43.8	40.85	32.99	39.82	40.98	41.81
Accounts Payable Turnover	17.68	13.72	16.08	21.45	13.07	10.7	13.66	15.56	14.04	11.65	14.07	19.3	15.56	12.72	13.52
Accounts Payable Turnover Days	20.65	26.61	22.7	17.02	27.93	34.11	26.72	23.45	26	31.34	25.95	18.92	23.46	28.7	27
Cash Conversion Cycle	32.96	47.03	32.09	29.51	34.92	32.64	29.38	29.73	29.22	31.37	32.86	32.29	35.02	30.73	32.13
Inventory to Cash Days	-14.67	-20.24	-15.42	-10.41	-22.44	-27.07	-19.38	-16	-17.61	-24.89	-22.89	-14.77	-21.15	-22.54	-24.5
Inventories	66	88	78	91	48	45	53	59	45	47	62	67	62	55	74
Raw Materials	66	84	76	89	46	44	52	58	43	44	59	64	59	52	70
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	5	2	1	2	1	1	1	2	3	2	3	3	3	4

Enterprise Value (USD)

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	09/30/2011	09/30/2012	09/30/2013	09/30/2014	09/30/2015	09/30/2016	09/30/2017	09/30/2018	09/30/2019	09/30/2020	09/30/2021	09/30/2022	09/30/2023	09/30/2024	09/30/2025

Market Capitalization	1,649	1,607	2,732	2,694	1,994	2,030	1,597	1,448	1,465	1,014	963	951	1,025	1,154	1,214
- Cash & Cash Equivalents	150	134	107	93	152	37	3	5	2	3	6	4	4	3	- -
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	348	1,422	1,245	1,243	1,241	1,225	1,272	1,255	1,227	1,329	1,247	1,213	1,330	1,350	1,330
Enterprise Value	1,847	2,895	3,870	3,844	3,082	3,217	2,867	2,698	2,689	2,340	2,204	2,160	2,351	2,500	2,544
Total Capital	348	1,422	1,245	1,243	1,241	1,225	1,272	1,255	1,227	1,329	1,247	1,213	1,330	1,350	1,330
Total Debt/Capital (%)	100	100	100	100	100	100	100	100	100	100	100	100	100	100	100
Total Debt / EV	0.19	0.49	0.32	0.32	0.4	0.38	0.44	0.47	0.46	0.57	0.57	0.56	0.57	0.54	0.52
EV/Sales	1.55	2.72	2.27	1.98	2.18	3.08	2.41	2.01	2.12	2.11	1.71	1.44	1.65	1.88	1.78
EV/EBITDA	10.33	27.15	12.59	11.77	9.91	15.3	11.17	9.37	9.9	9.1	6.94	8.15	8.73	10.49	9.14
EV/EBIT	12.9	48.59	21.87	20.22	17.34	39.89	22.29	16.57	17.83	16.68	10.34	10.47	11.37	14.6	12.33
EV/Cash Flow to Firm	11.55	20.27	12.52	12.48	7.68	14.01	12.04	9.36	8.89	8.23	7.5	7.69	7.88	10.66	9.72
EV/Free Cash Flow to Firm	11.55	20.27	12.52	12.48	7.68	14.01	12.04	9.36	8.89	8.23	7.5	7.69	7.88	10.66	9.72
Diluted Market Cap	1,658	1,613	2,742	2,706	2,002	2,037	1,606	1,455	1,474	1,021	972	963	1,034	1,163	1,223
Diluted Enterprise Value	1,857	2,900	3,880	3,857	3,091	3,224	2,875	2,705	2,698	2,347	2,213	2,172	2,361	2,510	2,553
EV per Share	52	74.51	66.29	63.56	50.82	52.78	46.82	43.84	43.38	37.57	35.15	34.18	36.83	38.88	39.07
TTM Sales	1,191	1,063	1,704	1,938	1,417	1,046	1,188	1,344	1,268	1,108	1,289	1,501	1,429	1,327	1,433
TTM EBITDA	179	107	307	327	311	210	257	288	272	257	318	265	269	238	278
TTM Operating Income	143	60	177	190	178	81	129	163	151	140	213	206	207	171	206
TTM Cash Flow to Firm	160	143	309	308	401	230	238	288	302	284	294	281	298	234	262
TTM Free Cash Flow to Firm	160	143	309	308	401	230	238	288	302	284	294	281	298	234	262

Multiples (USD)

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	09/30/2011	09/30/2012	09/30/2013	09/30/2014	09/30/2015	09/30/2016	09/30/2017	09/30/2018	09/30/2019	09/30/2020	09/30/2021	09/30/2022	09/30/2023	09/30/2024	09/30/2025

Price/Free Cash Flow	12.49	14.53	12.8	12	6.18	12.94	9.8	6.92	6.5	4.88	4.29	4.37	4.59	7.24	6.57
EV/EBIT	12.9	48.59	21.87	20.22	17.34	39.89	22.29	16.57	17.83	16.68	10.34	10.47	11.37	14.6	12.33
Enterprise Value	1,847	2,895	3,870	3,844	3,082	3,217	2,867	2,698	2,689	2,340	2,204	2,160	2,351	2,500	2,544
Low Price	40.25	34.58	36.69	39.91	30.3	20.93	22.71	21.85	18.63	8.64	14.06	13.83	14.42	15.2	16.92
EV/Sales	1.55	2.72	2.27	1.98	2.18	3.08	2.41	2.01	2.12	2.11	1.71	1.44	1.65	1.88	1.78
EV/EBITDA	10.33	27.15	12.59	11.77	9.91	15.3	11.17	9.37	9.9	9.1	6.94	8.15	8.73	10.49	9.14
Price/Earnings	14.34	2,518.42	34.67	28.51	23.63	140.57	42.04	18.93	21.34	16.69	7.84	6.81	8.28	15.55	11.39
Price/Earnings Average	16.43	2,624.98	32.74	28.77	30.18	129.44	43.46	19.23	20.66	18.05	7.87	7.13	7.92	16.1	11.7
Price/Earnings High	18.23	2,995.19	37.23	31.29	33.11	156.61	55.5	21.76	22.48	25.07	9.28	8.03	8.75	19.36	13.59
Price/Earnings Low	12.44	2,105.59	27.18	25.54	21.79	88.35	36.59	17.57	16.83	8.86	7.18	6.26	7.44	13.18	10.34
Price/Book Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Tangible Book Value	25.57	-3.41	-7.28	-6.34	-4.01	-3.06	-2.1	-1.87	-1.82	-1.23	-1.34	-1.45	-1.5	-1.7	-1.89
Price/Tangible Book Value Average	29.3	-3.55	-6.88	-6.39	-5.12	-2.82	-2.17	-1.9	-1.77	-1.33	-1.34	-1.52	-1.43	-1.76	-1.94
Price/Tangible Book Value High	32.5	-4.05	-7.82	-6.95	-5.62	-3.41	-2.77	-2.15	-1.92	-1.85	-1.58	-1.71	-1.59	-2.12	-2.25
Price/Tangible Book Value Low	22.17	-2.85	-5.71	-5.68	-3.7	-1.93	-1.83	-1.74	-1.44	-0.65	-1.22	-1.33	-1.35	-1.44	-1.71
Price/Sales	1.38	1.51	1.6	1.39	1.41	1.94	1.34	1.08	1.16	0.92	0.75	0.63	0.72	0.87	0.85
Price/Sales Average	1.59	1.57	1.51	1.4	1.8	1.79	1.39	1.09	1.12	0.99	0.75	0.66	0.69	0.9	0.87
Price/Sales High	1.76	1.8	1.72	1.53	1.97	2.16	1.78	1.24	1.22	1.37	0.88	0.75	0.76	1.08	1.01
Price/Sales Low	1.2	1.26	1.26	1.25	1.3	1.22	1.17	1	0.91	0.49	0.68	0.58	0.64	0.74	0.77
Price/Cash Flow	12.42	14.48	12.75	11.95	6.15	12.89	9.75	6.88	6.46	4.84	4.25	4.31	4.55	7.18	6.52
Price/Cash Flow Average	14.23	15.09	12.04	12.06	7.85	11.87	10.08	7	6.25	5.24	4.27	4.51	4.35	7.44	6.69
Price/Cash Flow High	15.78	17.22	13.69	13.11	8.61	14.37	12.87	7.91	6.8	7.28	5.03	5.09	4.81	8.94	7.77
Price/Cash Flow Low	10.77	12.11	9.99	10.7	5.67	8.1	8.49	6.39	5.09	2.57	3.89	3.96	4.09	6.09	5.91
Price/Free Cash Flow Average	14.31	15.15	12.08	12.11	7.89	11.92	10.13	7.03	6.29	5.27	4.31	4.57	4.39	7.5	6.74
Price/Free Cash Flow High	15.87	17.28	13.74	13.17	8.65	14.42	12.94	7.95	6.84	7.33	5.08	5.15	4.85	9.02	7.83
Price/Free Cash Flow Low	10.83	12.15	10.03	10.75	5.69	8.13	8.53	6.42	5.12	2.59	3.93	4.01	4.13	6.14	5.96
EV/Sales Average	1.75	2.79	2.18	2	2.57	2.92	2.46	2.02	2.08	2.19	1.71	1.47	1.61	1.91	1.8
EV/Sales High	1.93	3.01	2.39	2.12	2.74	3.3	2.84	2.17	2.18	2.57	1.85	1.55	1.69	2.1	1.94
EV/Sales Low	1.37	2.47	1.93	1.84	2.07	2.35	2.24	1.93	1.88	1.68	1.65	1.39	1.57	1.75	1.7
EV/EBITDA Average	11.67	27.79	12.09	11.85	11.69	14.54	11.39	9.45	9.72	9.43	6.95	8.31	8.56	10.67	9.25
EV/EBITDA High	12.83	30	13.25	12.58	12.48	16.4	13.17	10.12	10.19	11.08	7.49	8.79	8.94	11.68	9.98
EV/EBITDA Low	9.11	24.68	10.67	10.91	9.41	11.71	10.37	9.01	8.76	7.25	6.68	7.86	8.34	9.76	8.73
EV/EBIT Average	14.58	49.73	21.01	20.35	20.45	37.9	22.71	16.72	17.52	17.27	10.36	10.68	11.15	14.84	12.49
EV/EBIT High	16.02	53.69	23.01	21.6	21.84	42.77	26.27	17.9	18.35	20.31	11.17	11.3	11.65	16.25	13.46
EV/EBIT Low	11.37	44.17	18.53	18.74	16.46	30.54	20.68	15.94	15.77	13.29	9.96	10.1	10.86	13.57	11.78
Last Price	46.41	41.36	46.8	44.55	32.87	33.3	26.09	23.53	23.63	16.28	15.35	15.05	16.05	17.94	18.65
High Price	58.99	49.19	50.25	48.9	46.05	37.1	34.44	27.05	24.89	24.45	18.18	17.75	16.96	22.33	22.24
Enterprise Value Average	2,088	2,962	3,717	3,869	3,635	3,056	2,921	2,722	2,642	2,423	2,209	2,205	2,306	2,541	2,576
Enterprise Value High	2,294	3,199	4,071	4,108	3,882	3,449	3,378	2,915	2,768	2,849	2,382	2,331	2,409	2,782	2,777
Enterprise Value Low	1,628	2,631	3,280	3,564	2,926	2,463	2,660	2,595	2,380	1,864	2,123	2,083	2,247	2,324	2,431

Shares Outstanding	35	57	60	60	61	61	61	61	62	62	63	63	64	64	66
Diluted Weighted Avg Shares	36	39	59	61	61	61	62	62	62	63	63	64	64	65	66
Basic Weighted Avg Shares	36	39	58	60	61	61	61	62	62	62	63	63	64	64	65
Revenue per Share	33.51	27.37	29.18	32.05	23.36	17.16	19.4	21.84	20.45	17.78	20.55	23.75	22.39	20.64	22
EBITDA per Share	5.03	2.74	5.26	5.4	5.13	3.45	4.19	4.68	4.38	4.13	5.07	4.2	4.22	3.7	4.28
Operating Income per Share	4.03	1.53	3.03	3.14	2.93	1.32	2.1	2.65	2.43	2.25	3.4	3.26	3.24	2.66	3.17
Basic EPS, GAAP	3.24	0.02	1.35	1.56	1.39	0.24	0.62	1.24	1.11	0.98	1.96	2.21	1.94	1.15	1.64
Basic EPS from Cont Ops	3.24	0.02	1.35	1.56	1.39	0.24	0.62	1.24	1.11	0.98	1.96	2.21	1.94	1.15	1.64
Diluted EPS, GAAP	3.22	0.02	1.34	1.56	1.38	0.24	0.62	1.24	1.1	0.97	1.94	2.18	1.92	1.14	1.62
Diluted EPS from Cont Ops	3.22	0.02	1.34	1.56	1.38	0.24	0.62	1.24	1.1	0.97	1.94	2.18	1.92	1.14	1.62
Dividend per Share	3.4	3.12	3.45	3.49	3.51	3.54	3.54	2.39	2.39	2.09	1.22	1.29	1.29	1.29	1.29
Cash Flow per Share	3.74	2.86	3.67	3.73	5.35	2.58	2.68	3.42	3.66	3.36	3.61	3.49	3.53	2.5	2.86
Free Cash Flow per Basic Share	3.74	2.86	3.67	3.73	5.35	2.58	2.68	3.42	3.66	3.36	3.61	3.49	3.53	2.5	2.86
Cash & Equivalents per Share	4.21	3.46	1.84	1.53	2.51	0.61	0.05	0.08	0.04	0.05	0.09	0.06	0.06	0.05	0.01
Book Value per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Tangible Book Value per Share	1.82	-12.14	-6.42	-7.03	-8.19	-10.87	-12.44	-12.59	-12.95	-13.25	-11.49	-10.38	-10.7	-10.55	-9.89

Suburban Propane Partners, L.P.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)