Stepan Company Financial Ratios — 96S 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 (%)	19.86	18.34	14.15	10.5	13.91	14.47	14.66	14.36	12.14	13.5	13.37	13.14	3.37	4.22	3.89
Return on Assets (%)	8.41	8.42	6.77	4.9	6.33	6.65	7.14	7.44	6.67	7.61	7.22	6.54	1.68	2.16	2.01
Return on Capital (%)	13.55	13.53	10.92	8.07	10.21	10.54	11.09	11.46	10.11	11.04	10.49	9.44	2.86	3.52	3.57
Return on Invested Capital (%)	14.41	14.1	11.19	8.47	10.79	10.61	10.81	11.49	9.43	10.83	10.06	9.87	2.63	3.12	3.28
Gross Margin (%)	13.87	16.16	14.98	12.95	17.35	19.21	17.98	17.02	18.28	20.52	16.87	15.4	11.94	12.49	11.57
EBITDA Margin (%)	8.98	9.98	8.8	8.02	10.68	11.48	12.15	11.55	11.08	13.55	11.15	10.89	7.05	8.38	8.77
Operating Margin (%)	6.43	7.14	5.86	4.91	6.75	7.64	8.2	7.62	6.96	9.22	7.45	7.51	3.14	3.25	2.98
Incremental Operating Margin (%)	2.56	- -	- -	- -	- -	- -	14.49	- -	16.68	391.29	0.49	7.89	30.26	1.49	- -
Pretax Margin (%)	5.69	6.42	5.08	3.92	5.79	6.44	7.63	6.91	6.77	9.15	7.35	6.8	2.08	2.77	2.57
Profit Margin (%)	3.91	4.4	3.87	2.96	4.28	4.88	5.23	5.57	5.55	6.78	5.87	5.31	1.73	2.31	2.01
Net Income to Common Margin (%)	3.91	4.4	3.87	2.96	4.28	4.88	5.23	5.57	5.55	6.78	5.87	5.31	1.73	2.31	2.01
Effective Tax Rate (%)	30.79	31.14	24.36	24.43	26.07	24.27	31.41	19.35	18.11	25.38	20.08	22.02	16.92	16.66	21.72
Dvd Payout Ratio (%)	15.72	15.95	20.15	26.97	21.42	20.1	18.77	18.77	22.41	19.76	20.35	20.78	81.75	67.4	74.7
Sustainable Growth Rate (%)	16.74	15.42	11.3	7.67	10.93	11.56	11.91	11.66	9.42	10.83	10.65	10.41	0.62	1.38	0.98

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	199	182	271	274	331	317	291	276	252	250	420	638	712	683	676
ST Debt	34	33	35	27	19	28	23	37	24	38	41	132	253	293	286
LT Debt	165	150	235	247	313	289	268	239	228	212	380	506	459	390	390
Total Debt/EBITDA	1.2	1.01	1.63	1.77	1.75	1.56	1.24	1.2	1.22	0.99	1.61	2.11	4.34	3.74	3.3
Net Debt/EBITDA	0.7	0.59	0.83	1.22	0.82	0.45	-0.03	-0.1	-0.45	-0.6	0.78	1.37	3.2	2.88	2.41
Total Debt/EBIT	1.68	1.42	2.48	3.02	2.7	2.48	1.88	1.85	1.98	1.46	2.46	3.08	12.15	9.69	8.61
Net Debt/EBIT	0.97	0.82	1.26	2.08	1.26	0.71	-0.05	-0.16	-0.73	-0.88	1.2	1.99	8.95	7.46	6.29
EBITDA to Interest Expense	17.51	18.54	15.9	13.2	12.87	14.03	17.3	18.28	17.68	33.43	37.34	27.73	10.28	9.38	7.8
EBITDA-CapEx/Interest Expense	8.71	9.97	6.98	4.5	4.77	6.9	11.48	11.41	8.62	16.83	37.34	27.73	10.28	9.38	7.8
EBIT to Interest Expense	12.53	13.25	10.58	8.09	8.13	9.33	11.68	12.05	11.1	22.74	24.93	19.14	4.58	3.64	2.65
Interest Expense	9	10	10	12	15	14	14	13	12	8	7	11	16	19	26
Common Equity/Total Assets	43.09	48.45	47.32	46.09	44.98	46.87	50.32	53.31	56.46	56.31	52	47.92	51.47	50.76	52.76
Long-Term Debt/Equity (%)	40.69	31.1	42.48	45.98	55.97	45.42	36.21	29.58	25.57	21.49	35.33	43.36	37.75	33.34	31.38
Long-Term Debt/Capital (%)	27.27	22.55	28.54	30.45	35.13	30.31	26.01	22.04	19.94	17.15	25.4	28.03	23.81	21.05	20.33
Long-Term Debt/Total Assets (%)	18.31	15.18	20.15	21.25	25.24	21.34	18.24	15.78	14.45	12.12	18.37	20.78	19.43	16.92	16.55
Total Debt/Equity (%)	49.19	37.93	48.87	51.02	59.34	49.85	39.25	34.16	28.21	25.32	39.12	54.69	58.54	58.36	54.34
Total Debt/Capital (%)	32.97	27.5	32.83	33.78	37.24	33.27	28.19	25.46	22	20.2	28.12	35.35	36.93	36.85	35.21
Total Debt/Total Assets (%)	22.13	18.51	23.19	23.57	26.76	23.41	19.77	18.23	15.94	14.28	20.34	26.21	30.13	29.63	28.67
Net Debt to Equity	28.45	21.94	24.79	35.15	27.8	14.35	-1.09	-2.98	-10.45	-15.3	19.03	35.45	43.1	44.94	39.71
Net Debt/Capital (%)	22.15	18	19.87	26.01	21.75	12.55	-1.1	-3.08	-11.25	-17.02	15.31	25.36	29.15	29.99	27.64
EBITDA	166	180	166	154	190	203	234	230	206	253	262	302	164	183	205
EBITDA-CapEx	82	97	73	53	70	100	155	144	100	128	262	302	164	183	205
Operating Income (Loss)	118	129	110	95	120	135	158	152	129	172	175	208	73	71	69

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	0.36	0.31	0.5	0.34	0.72	0.76	0.93	0.89	0.93	0.84	0.32	0.26	0.21	0.15	0.2
Current Ratio	2.06	2.12	2.26	2.31	2.55	2.31	2.46	2.46	2.41	2.17	1.82	1.56	1.4	1.21	1.29
Quick Ratio	1.48	1.35	1.48	1.43	1.75	1.65	1.85	1.71	1.75	1.56	1.16	0.91	0.91	0.73	0.78
CFO/Avg Current Liab	0.35	0.45	0.58	0.32	0.75	0.79	0.64	0.52	0.64	0.62	0.16	0.27	0.27	0.25	0.22
Common Equity/Total Assets	43.09	48.45	47.32	46.09	44.98	46.87	50.32	53.31	56.46	56.31	52	47.92	51.47	50.76	52.76
Long-Term Debt/Equity (%)	40.69	31.1	42.48	45.98	55.97	45.42	36.21	29.58	25.57	21.49	35.33	43.36	37.75	33.34	31.38
Long-Term Debt/Capital (%)	27.27	22.55	28.54	30.45	35.13	30.31	26.01	22.04	19.94	17.15	25.4	28.03	23.81	21.05	20.33
Long-Term Debt/Total Assets (%)	18.31	15.18	20.15	21.25	25.24	21.34	18.24	15.78	14.45	12.12	18.37	20.78	19.43	16.92	16.55
Total Debt/Equity (%)	49.19	37.93	48.87	51.02	59.34	49.85	39.25	34.16	28.21	25.32	39.12	54.69	58.54	58.36	54.34
Total Debt/Capital (%)	32.97	27.5	32.83	33.78	37.24	33.27	28.19	25.46	22	20.2	28.12	35.35	36.93	36.85	35.21
Total Debt/Total Assets (%)	22.13	18.51	23.19	23.57	26.76	23.41	19.77	18.23	15.94	14.28	20.34	26.21	30.13	29.63	28.67
CFO/Total Liabilities	15.61	21.6	24.5	13.21	27.02	29.55	27.24	24.22	31.8	30.79	7.28	12.69	15.25	14.28	13.28
CFO/CapEx	0.93	1.31	1.62	0.81	1.54	2.06	2.53	1.98	2.07	1.87	- -	- -	- -	- -	- -
Altman's Z-Score	- -	- -	- -	- -	- -	- -	- -	- -	4.66	4.7	4.3	3.61	3.19	2.79	2.63

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	8.01	6.98	7.21	7.19	6.83	6.89	6.91	6.95	6.68	6.47	6.51	6.48	5.42	5.38	6.01
Days Sales Outstanding	45.55	52.27	50.61	50.77	53.43	53.01	52.8	52.5	54.68	56.43	56.08	56.36	67.4	67.81	60.72
Inventory Turnover	15.28	11.07	9.56	9.44	8.3	8.29	9.12	8.19	6.98	7.04	7.44	6.63	6.13	6.88	7.02
Days Inventory Outstanding	23.88	32.97	38.16	38.68	43.97	44.01	40.04	44.59	52.28	51.88	49.07	55.08	59.53	53.02	52
Accounts Payable Turnover	12.66	11.19	10.77	10.75	10.19	9.97	8.69	8.34	7.45	6.97	7.27	6.99	6.28	7.85	7.96
Accounts Payable Turnover Days	28.82	32.63	33.9	33.97	35.82	36.61	42.02	43.77	48.98	52.4	50.18	52.22	58.13	46.48	45.84
Cash Conversion Cycle	40.61	52.62	54.87	55.49	61.58	60.4	50.83	53.32	57.97	55.91	54.96	59.22	68.8	74.35	66.88
Inventory to Cash Days	21.67	19.3	12.45	12.09	9.47	9	12.76	7.91	2.39	4.56	7.01	1.28	7.87	14.79	8.73
Inventories	111	162	172	183	170	174	173	232	204	219	306	403	266	289	299
Raw Materials	38	48	49	57	46	46	55	68	64	70	122	152	81	87	79
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	73	114	123	126	124	128	118	164	140	149	184	250	185	202	220
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	- -	- -	- -	- -	- -	- -	- -	- -	2,245	2,640	2,769	2,369	2,100	1,464	1,058
- Cash & Cash Equivalents	84	77	133	85	176	226	299	300	315	350	159	174	130	100	133
+ Preferred Equity and Hybrid Capital	13	2	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	4	2	1	1	1	1	1	1	1	2	- -	- -	- -	- -	- -
+ Total Debt	199	182	271	274	331	317	291	276	252	250	420	638	712	683	676
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	2,182	2,542	3,030	2,833	2,682	2,047	1,601
Total Capital	605	663	824	811	890	953	1,032	1,084	1,144	1,239	1,494	1,804	1,929	1,853	1,920
Total Debt/Capital (%)	32.97	27.5	32.83	33.78	37.24	33.27	28.19	25.46	22	20.2	28.12	35.35	36.93	36.85	35.21
Total Debt / EV	- -	- -	- -	- -	- -	- -	- -	- -	0.12	0.1	0.14	0.23	0.27	0.33	0.42
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	1.17	1.36	1.29	1.02	1.15	0.94	0.69
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	10.59	10.03	11.58	9.38	16.36	11.21	7.83
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	17.14	14.82	17.74	13.66	45.76	29.05	20.39
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	9.57	10.56	38.97	16.74	14.26	11.48	9.51
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	17.82	22.09	38.97	16.74	14.26	11.48	9.51
Diluted Market Cap	- -	- -	- -	- -	- -	- -	- -	- -	2,325	2,732	2,876	2,457	2,153	1,492	1,070
Diluted Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	2,262	2,634	3,137	2,921	2,735	2,075	1,614
EV per Share	- -	- -	- -	- -	- -	- -	- -	- -	96.9	113.13	135.13	127.41	119.85	90.98	70.78
TTM Sales	1,843	1,804	1,881	1,927	1,776	1,766	1,925	1,994	1,859	1,870	2,346	2,773	2,326	2,180	2,332
TTM EBITDA	166	180	166	154	190	203	234	230	206	253	262	302	164	183	205
TTM Operating Income	118	129	110	95	120	135	158	152	129	172	175	208	73	71	69
TTM Cash Flow to Firm	84	116	158	91	195	223	208	181	228	241	78	169	188	178	168
TTM Free Cash Flow to Firm	1	32	65	-10	75	120	130	95	122	115	78	169	188	178	168

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	- -	- -	- -	- -	- -	- -	- -	- -	20.6	24.97	39.86	15.29	12.31	9.21	7.24
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	17.14	14.82	17.74	13.66	45.76	29.05	20.39
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	2,182	2,542	3,030	2,833	2,682	2,047	1,601
Low Price	- -	- -	- -	- -	- -	- -	- -	- -	91.1	71.48	108.19	92.21	63.38	54.29	41.71
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	1.17	1.36	1.29	1.02	1.15	0.94	0.69
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	10.59	10.03	11.58	9.38	16.36	11.21	7.83
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	22.29	21.27	20.54	16.49	53.16	29.49	22.81
Price/Earnings Average	- -	- -	- -	- -	- -	- -	- -	- -	21.54	18.74	20.26	16.18	51.75	36.93	25.72
Price/Earnings High	- -	- -	- -	- -	- -	- -	- -	- -	22.49	23.2	23.07	19.44	63.84	42.41	31.99
Price/Earnings Low	- -	- -	- -	- -	- -	- -	- -	- -	20.36	12.94	18	14.27	35.91	24.61	20.34
Price/Book Value	- -	- -	- -	- -	- -	- -	- -	- -	2.52	2.68	2.58	2.03	1.73	1.25	0.85
Price/Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	2.43	2.36	2.54	1.99	1.68	1.57	0.96
Price/Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	2.54	2.92	2.89	2.39	2.07	1.8	1.19
Price/Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	2.3	1.63	2.26	1.76	1.17	1.04	0.76
Price/Tangible Book Value	- -	- -	- -	- -	- -	- -	- -	- -	2.64	2.83	3.02	2.34	1.97	1.41	0.95
Price/Tangible Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	2.55	2.49	2.98	2.3	1.92	1.77	1.07
Price/Tangible Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	2.66	3.08	3.39	2.76	2.36	2.03	1.33
Price/Tangible Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	2.41	1.72	2.65	2.03	1.33	1.18	0.85
Price/Sales	- -	- -	- -	- -	- -	- -	- -	- -	1.24	1.44	1.21	0.88	0.92	0.68	0.46
Price/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	1.19	1.27	1.19	0.86	0.89	0.85	0.52
Price/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	1.25	1.57	1.36	1.03	1.1	0.98	0.64
Price/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	1.13	0.88	1.06	0.76	0.62	0.57	0.41
Price/Cash Flow	- -	- -	- -	- -	- -	- -	- -	- -	10.52	11.46	39.24	15.1	12.22	9.17	7.23
Price/Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	10.17	10.1	38.7	14.81	11.9	11.48	8.16
Price/Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	10.62	12.5	44.08	17.79	14.68	13.18	10.15
Price/Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	9.62	6.97	34.38	13.07	8.25	7.65	6.45
Price/Free Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	19.9	22.01	39.31	14.99	11.98	11.53	8.16
Price/Free Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	20.78	27.23	44.78	18.01	14.78	13.24	10.15
Price/Free Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	18.82	15.19	34.93	13.23	8.32	7.68	6.46
EV/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	1.13	1.19	1.28	1.01	1.13	1.11	0.74
EV/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	1.18	1.49	1.44	1.17	1.33	1.23	0.87
EV/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	1.07	0.81	1.15	0.91	0.86	0.83	0.64
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	- -	- -	10.23	8.8	11.43	9.23	16.02	13.23	8.49
EV/EBITDA High	- -	- -	- -	- -	- -	- -	- -	- -	10.69	10.98	12.88	10.78	18.93	14.72	9.91
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	- -	- -	9.65	5.95	10.27	8.33	12.2	9.88	7.27
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	- -	16.55	12.99	17.51	13.45	44.81	34.28	22.11
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	- -	17.3	16.22	19.74	15.7	52.95	38.14	25.81
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	- -	15.62	8.79	15.73	12.13	34.13	25.61	18.93
Last Price	- -	- -	- -	- -	- -	- -	- -	- -	99.7	117.5	123.48	106.54	93.83	65.06	46.76
High Price	- -	- -	- -	- -	- -	- -	- -	- -	100.6	128.13	138.7	125.57	112.68	93.57	65.6
Enterprise Value Average	- -	- -	- -	- -	- -	- -	- -	- -	2,106	2,229	2,991	2,788	2,626	2,416	1,737
Enterprise Value High	- -	- -	- -	- -	- -	- -	- -	- -	2,202	2,781	3,371	3,256	3,104	2,688	2,027
Enterprise Value Low	- -	- -	- -	- -	- -	- -	- -	- -	1,988	1,508	2,687	2,514	2,001	1,805	1,487

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	22	22	22	22	22	23	23	23	22	22	22	22	23	23
Diluted Weighted Avg Shares	22	23	23	23	23	23	23	23	23	23	23	23	23	23	23
Basic Weighted Avg Shares	21	21	23	23	23	23	23	23	23	23	23	23	23	23	23
Revenue per Share	88.93	84.79	83.14	84.68	78.14	77.49	83.89	86.61	80.63	81.47	102.35	121.74	102.11	95.49	101.96
EBITDA per Share	7.99	8.46	7.32	6.79	8.35	8.9	10.19	10.01	8.93	11.04	11.42	13.26	7.2	8	8.94
Operating Income per Share	5.72	6.05	4.87	4.16	5.28	5.92	6.88	6.6	5.61	7.51	7.62	9.15	3.21	3.1	3.03
Basic EPS, GAAP	3.47	3.73	3.22	2.51	3.34	3.78	4.39	4.83	4.47	5.52	6.01	6.46	1.77	2.21	2.05
Basic EPS from Cont Ops	3.5	3.75	3.2	2.51	3.35	3.78	4.39	4.83	4.47	5.56	6.02	6.46	1.77	2.21	2.05
Diluted EPS, GAAP	3.21	3.49	3.18	2.49	3.32	3.73	4.31	4.76	4.42	5.45	5.92	6.38	1.75	2.2	2.05
Diluted EPS from Cont Ops	3.24	3.51	3.16	2.49	3.33	3.73	4.31	4.76	4.42	5.49	5.92	6.38	1.75	2.2	2.05
Dividend per Share	0.56	0.6	0.64	0.68	0.72	0.76	0.82	0.91	1	1.11	1.23	1.34	1.44	1.49	1.53
Cash Flow per Share	3.73	5.12	6.64	3.63	8.08	9.31	8.67	7.43	9.47	10.25	3.15	7.06	7.68	7.1	6.47
Free Cash Flow per Basic Share	-0.28	1.21	2.54	-0.84	2.83	4.79	5.24	3.67	4.9	4.77	3.15	7.06	7.68	7.1	6.47
Cash & Equivalents per Share	4.1	3.5	5.97	3.83	7.91	10.07	13.28	13.34	14.01	15.57	7.1	7.81	5.8	4.43	5.86
Book Value per Share	18.95	21.74	24.73	24.06	25	28.3	32.88	35.88	39.61	43.91	47.91	52.44	54.36	52	54.99
Tangible Book Value per Share	18.06	21.01	23.15	22.61	23.69	26.17	30.94	34.22	37.77	41.59	40.87	45.52	47.66	46.04	49.15