Eversource Energy (D/B/A) Financial Ratios — NWJ 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 (%)	10.09	7.94	8.34	8.37	8.64	8.95	9.07	9.15	7.54	9.03	8.52	9.34	-2.98	5.56	10.84
Return on Assets (%)	2.62	2.39	2.8	2.85	2.91	3.01	2.89	2.77	2.29	2.76	2.58	2.76	-0.81	1.41	2.74
Return on Capital (%)	6.11	5.25	5.29	5.34	5.43	5.61	5.39	5.56	4.8	5.34	4.97	5.2	- -	3.6	6.24
Return on Invested Capital (%)	5.97	5.24	5.27	5.31	5.38	5.49	5.16	5.25	4.52	5.16	4.69	4.58	- -	3.76	6.16
Gross Margin (%)	75.47	74.77	79.25	81.56	83.29	82.43	83.14	84.2	84.01	83.38	82.36	84.82	84.08	83.09	84.69
EBITDA Margin (%)	24.55	26.1	29.31	29.03	25.2	34.41	35.5	32.81	31.33	35.35	33.74	31.26	26.99	35.17	39.81
Operating Margin (%)	19.35	20.09	21.53	21.09	22.18	24.1	24.36	20.12	21.46	22.33	20.21	17.89	20.14	22.74	22.06
Incremental Operating Margin (%)	38.99	21.91	30.35	13.81	61.65	- -	41.65	- -	166.36	41.96	0.48	8.44	- -	- -	17.18
Pretax Margin (%)	12.8	12.88	16.72	16.73	17.93	19.7	20.31	15.74	13.96	17.51	15.94	15.18	-2.31	10.45	13.58
Profit Margin (%)	8.84	8.38	10.77	10.59	11.04	12.34	12.75	12.23	10.66	13.53	12.37	11.43	-3.71	6.82	12.49
Net Income to Common Margin (%)	8.84	8.38	10.77	10.59	11.04	12.34	12.75	12.23	10.66	13.53	12.37	11.43	-3.71	6.82	12.49
Effective Tax Rate (%)	29.91	34.03	34.98	36.15	37.87	36.88	36.77	21.74	22.98	22.21	21.89	24.31	- -	34.14	7.62
Dvd Payout Ratio (%)	49.25	70.73	58.7	57.84	26.54	59.75	60.78	61.79	72.59	61.64	65.8	61.1	-216.88	122.05	64.46
Sustainable Growth Rate (%)	5.12	2.32	3.44	3.53	6.35	3.6	3.56	3.5	2.07	3.46	2.91	3.63	-9.45	-1.23	3.85

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	5,376	9,166	9,403	9,771	10,195	10,752	13,414	14,632	15,571	17,969	20,219	22,940	26,754	29,115	30,115
ST Debt	649	1,884	1,626	1,202	1,390	1,922	1,638	1,800	1,260	2,346	2,742	2,806	2,798	3,089	2,962
LT Debt	4,727	7,282	7,777	8,568	8,806	8,829	11,776	12,832	14,311	15,623	17,477	20,134	23,956	26,026	27,153
Total Debt/EBITDA	4.9	5.6	4.39	4.35	5.09	4.09	4.87	5.28	5.83	5.71	6.07	5.97	8.32	6.96	5.58
Net Debt/EBITDA	4.9	5.57	4.37	4.33	5.07	4.08	4.86	5.24	5.82	5.67	6.05	5.87	8.3	6.95	5.56
Total Debt/EBIT	6.77	8.2	6.15	5.98	5.78	5.84	7.1	8.61	9.79	9.04	10.14	10.44	11.15	12.09	10.08
Net Debt/EBIT	6.76	8.16	6.12	5.96	5.77	5.82	7.08	8.54	9.78	8.98	10.11	10.27	11.13	12.08	10.03
EBITDA to Interest Expense	4.38	4.96	6.32	6.21	5.38	6.56	6.53	5.56	5.01	5.85	5.72	5.66	3.76	3.77	4.34
EBITDA-CapEx/Interest Expense	0.08	0.5	2.02	1.78	3.76	1.63	0.96	0.4	-0.45	0.38	0.26	0.59	-1.31	-0.27	0.99
EBIT to Interest Expense	3.45	3.82	4.64	4.51	4.74	4.59	4.48	3.41	3.43	3.69	3.42	3.24	2.8	2.43	2.4
Interest Expense	250	330	339	362	372	401	422	499	533	538	582	678	855	1,111	1,243
Common Equity/Total Assets	25.64	32.64	34.58	33.55	33.85	33.42	30.61	30.04	30.71	30.51	30.11	29.07	25.49	25.24	25.39
Long-Term Debt/Equity (%)	114.41	77.53	79.62	84.56	83.8	81.25	104.75	110.22	111.93	109.87	118.45	128.83	167.18	171.28	166.05
Long-Term Debt/Capital (%)	49.72	39.24	40.57	43.05	42.53	40.84	47.76	48.84	50.47	48.54	49.97	52.2	58.31	58.74	58.43
Long-Term Debt/Total Assets (%)	30.21	25.73	27.98	28.81	28.79	27.55	32.51	33.56	34.8	33.89	36.04	37.82	43.08	43.67	42.57
Total Debt/Equity (%)	130.11	97.59	96.27	96.43	97.03	98.94	119.32	125.68	121.78	126.37	137.03	146.78	186.71	191.61	184.16
Total Debt/Capital (%)	56.54	49.39	49.05	49.09	49.25	49.73	54.4	55.69	54.91	55.82	57.81	59.48	65.12	65.71	64.81
Total Debt/Total Assets (%)	34.36	32.38	33.83	32.85	33.34	33.54	37.03	38.26	37.86	38.98	41.7	43.1	48.11	48.85	47.21
Net Debt to Equity	129.95	97.1	95.83	96.05	96.8	98.66	118.98	124.75	121.66	125.62	136.58	144.38	186.33	191.43	183.33
Net Debt/Capital (%)	56.51	49.26	48.94	48.99	49.19	49.66	54.33	55.51	54.89	55.68	57.73	59.08	65.08	65.69	64.71
EBITDA	1,096	1,637	2,140	2,248	2,004	2,628	2,752	2,772	2,671	3,148	3,328	3,841	3,215	4,185	5,393
EBITDA-CapEx	20	165	683	644	1,400	652	404	202	-240	205	153	399	-1,122	-295	1,234
Operating Income (Loss)	864	1,260	1,572	1,633	1,764	1,841	1,888	1,700	1,830	1,989	1,993	2,198	2,399	2,706	2,989

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	0.04	0.04	0.01	0.01	0.01	0.01	0.01	0.03	- -	0.02	0.01	0.06	0.01	- -	0.02
Current Ratio	0.7	0.61	0.64	0.86	0.88	0.68	0.69	0.56	0.67	0.64	0.56	0.62	0.67	0.76	0.65
Quick Ratio	0.38	0.31	0.32	0.46	0.44	0.29	0.32	0.31	0.33	0.31	0.26	0.31	0.27	0.29	0.29
CFO/Avg Current Liab	0.59	0.42	0.48	0.52	0.23	0.67	0.55	0.48	0.52	0.39	0.36	0.38	0.25	0.33	0.57
Common Equity/Total Assets	25.64	32.64	34.58	33.55	33.85	33.42	30.61	30.04	30.71	30.51	30.11	29.07	25.49	25.24	25.39
Long-Term Debt/Equity (%)	114.41	77.53	79.62	84.56	83.8	81.25	104.75	110.22	111.93	109.87	118.45	128.83	167.18	171.28	166.05
Long-Term Debt/Capital (%)	49.72	39.24	40.57	43.05	42.53	40.84	47.76	48.84	50.47	48.54	49.97	52.2	58.31	58.74	58.43
Long-Term Debt/Total Assets (%)	30.21	25.73	27.98	28.81	28.79	27.55	32.51	33.56	34.8	33.89	36.04	37.82	43.08	43.67	42.57
Total Debt/Equity (%)	130.11	97.59	96.27	96.43	97.03	98.94	119.32	125.68	121.78	126.37	137.03	146.78	186.71	191.61	184.16
Total Debt/Capital (%)	56.54	49.39	49.05	49.09	49.25	49.73	54.4	55.69	54.91	55.82	57.81	59.48	65.12	65.71	64.81
Total Debt/Total Assets (%)	34.36	32.38	33.83	32.85	33.34	33.54	37.03	38.26	37.86	38.98	41.7	43.1	48.11	48.85	47.21
CFO/Total Liabilities	8.43	6.14	9.23	8.43	3.49	10.42	7.99	6.88	7.09	5.28	5.82	6.39	3.99	4.86	8.67
CFO/CapEx	0.9	0.79	1.14	1.03	1.16	1.12	0.85	0.71	0.69	0.57	0.62	0.7	0.38	0.48	0.99
Altman's Z-Score	- -	- -	- -	- -	- -	- -	1.03	0.98	1.1	1.03	1.02	0.97	0.77	0.72	0.76

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	8.83	9.8	9.37	9.55	9.75	9.41	8.75	8.8	8.6	8.15	8.14	8.96	8.08	7.72	7.74
Days Sales Outstanding	41.34	37.26	38.95	38.23	37.44	38.77	41.73	41.46	42.45	44.79	44.81	40.74	45.18	47.28	47.13
Inventory Turnover	4.44	6.13	5.31	4.37	3.87	4.04	4.74	5.79	5.76	5.91	6.53	5.81	4.3	3.65	3.82
Days Inventory Outstanding	82.14	59.56	68.78	83.46	94.2	90.45	77.04	63.02	63.39	61.78	55.92	62.8	84.88	99.9	95.59
Accounts Payable Turnover	2.09	2.29	2.06	1.83	1.57	1.57	1.22	1.22	1.2	1.2	1.14	1.04	1.02	1.16	1.1
Accounts Payable Turnover Days	174.26	159.24	177.33	199.4	233.22	232.25	299.19	298.05	304.19	304.32	318.86	350.35	358.33	313.35	333.05
Cash Conversion Cycle	-50.77	-62.41	-69.61	-77.7	-101.58	-103.03	-180.42	-193.58	-198.34	-197.75	-218.12	-246.81	-228.27	-166.17	-190.34
Inventory to Cash Days	-40.8	-22.3	-29.83	-45.24	-56.76	-51.68	-35.32	-21.56	-20.94	-16.99	-11.11	-22.06	-39.7	-52.63	-48.46
Inventories	249	268	303	350	336	329	223	238	236	266	268	374	507	595	492
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	249	268	303	350	336	329	223	238	236	266	268	374	507	595	492

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	- -	- -	- -	- -	- -	- -	19,903	20,412	27,715	29,325	31,214	29,662	21,608	20,800	24,922
- Cash & Cash Equivalents	7	46	43	39	24	30	38	108	15	107	67	375	54	27	135
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	119	156	156	156	156	156	156	156	156	156	156	156	156	156	156
+ Total Debt	5,376	9,166	9,403	9,771	10,195	10,752	13,414	14,632	15,571	17,969	20,219	22,940	26,754	29,115	30,115
Enterprise Value	- -	- -	- -	- -	- -	- -	33,434	35,092	43,426	47,342	51,521	52,383	48,464	50,043	55,057
Total Capital	9,508	18,558	19,170	19,903	20,703	21,619	24,655	26,274	28,356	32,188	34,974	38,569	41,084	44,310	46,468
Total Debt/Capital (%)	56.54	49.39	49.05	49.09	49.25	49.73	54.4	55.69	54.91	55.82	57.81	59.48	65.12	65.71	64.81
Total Debt / EV	- -	- -	- -	- -	- -	- -	0.4	0.42	0.36	0.38	0.39	0.44	0.55	0.58	0.55
EV/Sales	- -	- -	- -	- -	- -	- -	4.31	4.15	5.09	5.32	5.22	4.26	4.07	4.21	4.06
EV/EBITDA	- -	- -	- -	- -	- -	- -	12.15	12.66	16.26	15.04	15.48	13.64	15.07	11.96	10.21
EV/EBIT	- -	- -	- -	- -	- -	- -	17.71	20.64	27.3	23.81	25.85	23.83	20.2	20.78	18.42
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	14.78	15.8	17.94	22.53	21.31	17.97	- -	17.31	10.46
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	49.9
Diluted Market Cap	- -	- -	- -	- -	- -	- -	19,975	20,484	27,132	29,059	31,234	29,560	21,626	20,299	24,646
Diluted Enterprise Value	- -	- -	- -	- -	- -	- -	33,506	35,163	42,843	47,077	51,542	52,281	48,482	49,543	54,781
EV per Share	- -	- -	- -	- -	- -	- -	105.51	110.74	131.64	138.04	149.6	150.33	138.65	136.5	146.66
TTM Sales	4,466	6,274	7,301	7,742	7,955	7,639	7,752	8,448	8,526	8,904	9,863	12,289	11,911	11,901	13,547
TTM EBITDA	1,096	1,637	2,140	2,248	2,004	2,628	2,752	2,772	2,671	3,148	3,328	3,841	3,215	4,185	5,393
TTM Operating Income	864	1,260	1,572	1,633	1,764	1,841	1,888	1,700	1,830	1,989	1,993	2,198	2,399	2,706	2,989
TTM Cash Flow to Firm	1,146	1,379	1,884	1,883	931	2,461	2,263	2,221	2,420	2,101	2,417	2,915	- -	2,892	5,262
TTM Free Cash Flow to Firm	69	-93	427	279	327	484	-85	-349	-491	-842	-758	-527	- -	-1,589	1,103

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	- -	- -	- -	- -	- -	- -	-56.76	-27.7	-30.08	-23.06	-25.76	-28.41	-8.04	-8.75	-546.51
EV/EBIT	- -	- -	- -	- -	- -	- -	17.71	20.64	27.3	23.81	25.85	23.83	20.2	20.78	18.42
Enterprise Value	- -	- -	- -	- -	- -	- -	33,434	35,092	43,426	47,342	51,521	52,383	48,464	50,043	55,057
Low Price	- -	- -	- -	- -	- -	- -	59.23	52.06	62.56	63.09	76.27	71.52	52.13	52.11	52.79
EV/Sales	- -	- -	- -	- -	- -	- -	4.31	4.15	5.09	5.32	5.22	4.26	4.07	4.21	4.06
EV/EBITDA	- -	- -	- -	- -	- -	- -	12.15	12.66	16.26	15.04	15.48	13.64	15.07	11.96	10.21
Price/Earnings	- -	- -	- -	- -	- -	- -	20.18	19.79	29.71	24.04	25.54	21.01	- -	24.99	14.55
Price/Earnings Average	- -	- -	- -	- -	- -	- -	20.14	18.59	26.8	24.16	24	21	- -	26.76	14.04
Price/Earnings High	- -	- -	- -	- -	- -	- -	21.19	21.68	30.46	27.65	26.12	23.42	- -	30.24	16.46
Price/Earnings Low	- -	- -	- -	- -	- -	- -	19.03	15.99	22.12	17.74	21.5	17.65	- -	22.95	11.57
Price/Book Value	- -	- -	- -	- -	- -	- -	1.8	1.78	2.19	2.09	2.14	1.92	1.52	1.38	1.54
Price/Book Value Average	- -	- -	- -	- -	- -	- -	1.79	1.67	1.98	2.1	2.01	1.92	1.71	1.48	1.49
Price/Book Value High	- -	- -	- -	- -	- -	- -	1.89	1.95	2.25	2.4	2.19	2.14	2.13	1.67	1.74
Price/Book Value Low	- -	- -	- -	- -	- -	- -	1.69	1.44	1.63	1.54	1.8	1.61	1.29	1.27	1.22
Price/Tangible Book Value	- -	- -	- -	- -	- -	- -	2.99	2.89	3.38	3.05	3.08	2.71	2.24	1.81	2.08
Price/Tangible Book Value Average	- -	- -	- -	- -	- -	- -	2.98	2.72	3.05	3.06	2.9	2.71	2.51	1.94	2.01
Price/Tangible Book Value High	- -	- -	- -	- -	- -	- -	3.14	3.17	3.46	3.51	3.15	3.02	3.13	2.2	2.36
Price/Tangible Book Value Low	- -	- -	- -	- -	- -	- -	2.82	2.34	2.52	2.25	2.6	2.28	1.89	1.67	1.66
Price/Sales	- -	- -	- -	- -	- -	- -	2.57	2.42	3.17	3.25	3.16	2.4	1.81	1.7	1.82
Price/Sales Average	- -	- -	- -	- -	- -	- -	2.57	2.27	2.86	3.27	2.97	2.4	2.03	1.83	1.75
Price/Sales High	- -	- -	- -	- -	- -	- -	2.7	2.65	3.25	3.74	3.23	2.68	2.54	2.06	2.06
Price/Sales Low	- -	- -	- -	- -	- -	- -	2.43	1.96	2.36	2.4	2.66	2.02	1.53	1.57	1.45
Price/Cash Flow	- -	- -	- -	- -	- -	- -	9.99	11.17	13.44	17.22	15.88	12.29	13.13	9.39	5.98
Price/Cash Flow Average	- -	- -	- -	- -	- -	- -	9.97	10.49	12.12	17.3	14.93	12.29	14.71	10.06	5.78
Price/Cash Flow High	- -	- -	- -	- -	- -	- -	10.49	12.24	13.78	19.81	16.24	13.7	18.35	11.37	6.77
Price/Cash Flow Low	- -	- -	- -	- -	- -	- -	9.42	9.03	10.01	12.7	13.37	10.33	11.07	8.63	4.76
Price/Free Cash Flow Average	- -	- -	- -	- -	- -	- -	-56.65	-26.03	-27.14	-23.17	-24.21	-28.4	-9	-9.37	-527.46
Price/Free Cash Flow High	- -	- -	- -	- -	- -	- -	-59.61	-30.35	-30.84	-26.52	-26.34	-31.66	-11.24	-10.59	-618.51
Price/Free Cash Flow Low	- -	- -	- -	- -	- -	- -	-53.53	-22.39	-22.4	-17.01	-21.68	-23.87	-6.78	-8.03	-434.62
EV/Sales Average	- -	- -	- -	- -	- -	- -	4.31	4.01	4.77	5.33	5.03	4.26	4.29	4.33	4
EV/Sales High	- -	- -	- -	- -	- -	- -	4.44	4.38	5.18	5.81	5.3	4.54	4.79	4.57	4.31
EV/Sales Low	- -	- -	- -	- -	- -	- -	4.17	3.69	4.26	4.45	4.72	3.88	3.78	4.06	3.69
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	12.14	12.21	15.24	15.08	14.91	13.63	15.88	12.31	10.05
EV/EBITDA High	- -	- -	- -	- -	- -	- -	12.51	13.36	16.52	16.44	15.69	14.52	17.75	13	10.82
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	11.74	11.25	13.61	12.6	13.99	12.4	14.02	11.55	9.26
EV/EBIT Average	- -	- -	- -	- -	- -	- -	17.69	19.92	25.6	23.88	24.9	23.83	21.28	21.39	18.13
EV/EBIT High	- -	- -	- -	- -	- -	- -	18.24	21.79	27.74	26.02	26.2	25.38	23.78	22.59	19.52
EV/EBIT Low	- -	- -	- -	- -	- -	- -	17.11	18.34	22.85	19.94	23.37	21.67	18.79	20.07	16.72
Last Price	- -	- -	- -	- -	- -	- -	62.81	64.42	84.01	85.51	90.63	85.13	61.82	56.74	66.38
High Price	- -	- -	- -	- -	- -	- -	65.96	70.57	86.14	98.35	92.68	94.88	86.42	68.67	75.13
Enterprise Value Average	- -	- -	- -	- -	- -	- -	33,396	33,858	40,711	47,484	49,640	52,371	51,062	51,520	54,188
Enterprise Value High	- -	- -	- -	- -	- -	- -	34,432	37,043	44,127	51,746	52,227	55,781	57,063	54,418	58,341
Enterprise Value Low	- -	- -	- -	- -	- -	- -	32,299	31,175	36,348	39,653	46,576	47,642	45,077	48,348	49,954

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	177	314	315	317	317	317	317	317	330	343	344	348	350	367	375
Diluted Weighted Avg Shares	178	278	316	317	318	318	318	318	323	340	345	347	350	358	371
Basic Weighted Avg Shares	177	277	315	316	317	318	317	317	321	339	344	347	350	357	371
Revenue per Share	25.17	22.63	23.16	24.49	25.07	24.05	24.42	26.62	26.53	26.28	28.67	35.44	34.07	33.29	36.53
EBITDA per Share	6.18	5.91	6.79	7.11	6.32	8.27	8.67	8.73	8.31	9.29	9.68	11.08	9.2	11.71	14.54
Operating Income per Share	4.87	4.55	4.99	5.17	5.56	5.8	5.95	5.36	5.69	5.87	5.79	6.34	6.86	7.57	8.06
Basic EPS, GAAP	2.22	1.9	2.49	2.59	2.77	2.97	3.11	3.25	2.83	3.56	3.55	4.05	-1.27	2.27	4.56
Basic EPS from Cont Ops	2.26	1.92	2.52	2.62	2.79	2.99	3.14	3.28	2.85	3.58	3.57	4.07	-1.24	2.29	4.58
Diluted EPS, GAAP	2.22	1.89	2.49	2.58	2.76	2.96	3.11	3.25	2.81	3.55	3.54	4.05	-1.26	2.27	4.56
Diluted EPS from Cont Ops	2.25	1.92	2.51	2.61	2.78	2.98	3.13	3.27	2.84	3.57	3.56	4.07	-1.24	2.29	4.58
Dividend per Share	1.13	1.38	1.49	1.53	0.75	1.8	1.92	2.04	2.09	2.22	2.36	2.5	2.65	2.82	2.97
Cash Flow per Share	5.47	4.19	5.28	5.23	2.21	6.95	6.29	5.77	6.25	4.97	5.71	6.92	4.71	6.04	11.09
Free Cash Flow per Basic Share	-0.6	-1.12	0.66	0.15	0.3	0.73	-1.11	-2.33	-2.81	-3.72	-3.52	-3	-7.7	-6.49	-0.12
Cash & Equivalents per Share	0.44	0.44	0.14	0.12	0.08	0.1	0.12	0.34	0.05	0.31	0.19	1.08	0.15	0.07	0.36
Book Value per Share	22.65	29.41	30.49	31.47	32.64	33.8	34.98	36.25	38.29	41.01	42.39	44.41	40.55	41.02	43.14
Tangible Book Value per Share	21.03	18.21	19.32	20.37	21.54	22.7	21.01	22.28	24.87	28.04	29.39	31.43	27.58	31.28	31.87