West Pharmaceutical Services, Inc. Financial Ratios — WPS

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 (%)	11.79	11.66	13.73	13.64	9.65	13.41	12.57	15.46	16.28	20.2	31.59	23.34	21.32	17.71	16.85
Return on Assets (%)	5.61	5.45	6.94	7.61	5.68	8.42	8.42	10.77	11.19	13.48	21.67	16.91	15.94	13.19	12.48
Return on Capital (%)	8.96	8.61	10.3	10.81	8.15	11.2	11.03	13.94	14.22	17.29	27.63	20.92	19.4	16.04	15.25
Return on Invested Capital (%)	8.1	8.64	9.6	10.08	7.53	10.37	10.14	12.89	13.44	16.12	26.2	21.24	17.8	14.88	14.19
Gross Margin (%)	28.46	30.61	31.77	31.5	32.56	33.23	32.07	31.76	32.92	35.76	41.52	39.36	38.28	34.51	35.91
EBITDA Margin (%)	15.54	16.74	18.09	19.14	15.61	18.95	20.17	20.07	21.74	24.03	30.89	29.6	27.57	25.07	24.6
Operating Margin (%)	9.99	10.77	11.83	12.71	12.7	14.91	14.25	14.1	16.24	19.51	26.85	26.35	23.98	20.42	20.69
Incremental Operating Margin (%)	14.38	23.35	25	35.28	12.96	43.18	3.11	12.17	46.2	39.12	49.85	1.08	- -	205.83	24.99
Pretax Margin (%)	7.77	8.58	10.75	11.89	8.29	12.58	13.91	14.02	15.86	18.69	26.45	23.55	23.66	20.24	19.55
Profit Margin (%)	6.33	6.37	8.21	8.94	6.83	9.52	9.42	12.05	13.14	16.13	23.37	20.3	20.12	17.03	16.06
Net Income to Common Margin (%)	6.33	6.37	8.21	8.94	6.83	9.52	9.42	12.05	13.14	16.13	23.37	20.3	20.12	17.03	16.06
Effective Tax Rate (%)	25.35	30.11	27.33	27.93	22.65	28.66	36.38	17.2	20.22	18.07	14.31	16.87	17.52	18.36	20.24
Dvd Payout Ratio (%)	30.73	30.86	23.78	22.9	33.89	24.93	25.95	20.35	18.66	13.89	7.72	9.23	9.61	12	12.4
Sustainable Growth Rate (%)	8.17	8.06	10.47	10.52	6.38	10.07	9.31	12.32	13.24	17.39	29.15	21.19	19.27	15.59	14.77

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	349	412	374	336	298	229	197	196	329	326	325	318	309	302	321
ST Debt	50	33	2	27	69	2	- -	- -	12	12	54	18	152	18	23
LT Debt	299	379	371	308	229	226	197	196	317	313	272	300	157	284	298
Total Debt/EBITDA	1.89	1.94	1.51	1.23	1.36	0.8	0.61	0.57	0.82	0.63	0.37	0.37	0.38	0.42	0.42
Net Debt/EBITDA	1.39	1.18	0.58	0.29	0.11	0.09	-0.12	-0.41	-0.45	-0.7	-0.58	-0.8	-0.8	-0.39	-0.78
Total Debt/EBIT	3.19	3.05	2.3	1.84	2.32	1.17	0.87	0.82	1.11	0.8	0.43	0.43	0.46	0.53	0.55
Net Debt/EBIT	2.35	1.85	0.88	0.44	0.18	0.13	-0.17	-0.59	-0.61	-0.89	-0.68	-0.93	-0.96	-0.49	-1.01
EBITDA to Interest Expense	10.18	12.69	14.56	16.48	15.5	35.3	41.35	41.04	47.06	62.93	106.66	108.18	90.37	241.77	1,512.6
EBITDA-CapEx/Interest Expense	10.1	12.65	14.34	16.47	15.5	35.3	41.35	41.04	47.06	62.93	106.66	108.18	90.37	241.77	1,512.6
EBIT to Interest Expense	6.54	8.17	9.52	10.95	12.61	27.78	29.21	28.83	35.15	51.09	92.71	96.3	78.6	196.97	1,272.2
Interest Expense	18	17	17	17	14	8	8	8	9	8	8	8	9	3	1
Common Equity/Total Assets	46.81	46.6	54.22	57.31	60.4	65.1	68.71	70.56	67.19	66.38	70.47	74.23	75.23	73.62	74.38
Long-Term Debt/Equity (%)	45.7	51.97	40.96	32.22	22.36	20.24	15.39	14.04	20.18	16.89	11.64	11.16	5.46	10.6	9.4
Long-Term Debt/Capital (%)	29.8	33.22	29.01	23.85	17.31	16.8	13.34	12.31	16.68	14.37	10.22	9.98	4.93	9.53	8.53
Long-Term Debt/Total Assets (%)	21.39	24.22	22.21	18.46	13.5	13.18	10.58	9.9	13.56	11.21	8.2	8.29	4.11	7.81	6.99
Total Debt/Equity (%)	53.35	56.45	41.21	35.06	29.12	20.46	15.39	14.04	20.93	17.56	13.93	11.84	10.73	11.27	10.11
Total Debt/Capital (%)	34.79	36.08	29.18	25.96	22.56	16.98	13.34	12.31	17.31	14.94	12.23	10.59	9.69	10.13	9.18
Total Debt/Total Assets (%)	24.97	26.31	22.34	20.09	17.59	13.32	10.58	9.91	14.06	11.66	9.82	8.79	8.07	8.3	7.52
Net Debt to Equity	39.33	34.24	15.83	8.38	2.3	2.29	-3.04	-10.12	-11.56	-19.43	-21.82	-25.53	-22.46	-10.51	-18.53
Net Debt/Capital (%)	28.23	25.51	13.67	7.73	2.25	2.24	-3.13	-11.26	-12.42	-23.03	-26.85	-32.51	-27.7	-11.28	-21.75
EBITDA	185	212	248	272	219	286	323	345	400	516	875	855	813	725	756
EBITDA-CapEx	184	211	244	272	219	286	323	345	400	516	875	855	813	725	756
Operating Income (Loss)	119	136	162	181	178	225	228	242	299	419	760	761	707	591	636

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	0.49	0.67	1	1.01	0.87	0.84	0.84	1.19	1.29	1.22	1.28	1.72	1.27	0.88	1.21
Current Ratio	1.94	2.13	2.75	2.61	2.14	2.66	2.66	3.15	3.1	2.73	2.93	3.7	2.88	2.79	3.02
Quick Ratio	1.09	1.33	1.79	1.72	1.45	1.67	1.75	2.21	2.22	1.99	2.11	2.7	2.03	1.88	2.09
CFO/Avg Current Liab	0.63	0.74	0.88	0.75	0.75	0.79	1.01	1.02	1.17	1.12	1.06	1.3	1.3	1.07	1.25
Common Equity/Total Assets	46.81	46.6	54.22	57.31	60.4	65.1	68.71	70.56	67.19	66.38	70.47	74.23	75.23	73.62	74.38
Long-Term Debt/Equity (%)	45.7	51.97	40.96	32.22	22.36	20.24	15.39	14.04	20.18	16.89	11.64	11.16	5.46	10.6	9.4
Long-Term Debt/Capital (%)	29.8	33.22	29.01	23.85	17.31	16.8	13.34	12.31	16.68	14.37	10.22	9.98	4.93	9.53	8.53
Long-Term Debt/Total Assets (%)	21.39	24.22	22.21	18.46	13.5	13.18	10.58	9.9	13.56	11.21	8.2	8.29	4.11	7.81	6.99
Total Debt/Equity (%)	53.35	56.45	41.21	35.06	29.12	20.46	15.39	14.04	20.93	17.56	13.93	11.84	10.73	11.27	10.11
Total Debt/Capital (%)	34.79	36.08	29.18	25.96	22.56	16.98	13.34	12.31	17.31	14.94	12.23	10.59	9.69	10.13	9.18
Total Debt/Total Assets (%)	24.97	26.31	22.34	20.09	17.59	13.32	10.58	9.91	14.06	11.66	9.82	8.79	8.07	8.3	7.52
CFO/Total Liabilities	17.56	22.44	28.82	25.66	31.64	36.62	45.17	49.54	47.8	50.3	59.69	77.69	81.87	67.98	68.99
CFO/CapEx	93.36	267.71	56.54	914.5	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	- -	- -	- -	- -	- -	8.84	10.1	10.04	11.28	15.73	24.3	14.52	19.48	18.12	13.87

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	8.72	7.86	7.59	7.79	7.77	7.9	7.05	6.34	6.06	6.09	6.48	5.79	5.79	5.44	5.46
Days Sales Outstanding	41.88	46.43	48.11	46.83	46.99	46.18	51.78	57.53	60.26	59.9	56.35	62.99	63.07	67.15	66.9
Inventory Turnover	5.71	5.6	5.51	5.43	5.21	5.3	5.24	5.45	5.48	4.95	4.73	4.41	4.29	4.67	4.8
Days Inventory Outstanding	63.93	65.22	66.28	67.18	70.1	68.89	69.64	66.91	66.57	73.71	77.12	82.69	85.16	78.18	76.04
Accounts Payable Turnover	11.21	9.23	8.99	9.27	8.47	8.49	8.47	8.72	8.74	7.92	7.69	7.99	8.04	7.63	8.26
Accounts Payable Turnover Days	32.55	39.55	40.58	39.38	43.11	43.01	43.07	41.83	41.75	46.09	47.44	45.71	45.39	47.86	44.17
Cash Conversion Cycle	73.26	72.09	73.8	74.62	73.98	72.06	78.35	82.61	85.08	87.52	86.03	99.97	102.83	97.48	98.78
Inventory to Cash Days	-22.05	-18.78	-18.17	-20.36	-23.11	-22.71	-17.86	-9.38	-6.31	-13.81	-20.77	-19.7	-22.09	-11.04	-9.14
Inventories	152	162	177	182	181	199	215	215	236	321	378	415	435	377	444
Raw Materials	65	68	72	80	74	78	89	82	101	134	154	171	172	167	163
Work In Process	20	24	25	26	30	29	32	42	37	55	64	79	87	65	103
Finished Goods	67	71	80	76	77	92	95	90	97	133	161	165	175	145	178
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	- -	- -	- -	- -	- -	6,166	7,263	7,050	11,040	20,394	34,414	17,547	25,785	23,769	19,630
- Cash & Cash Equivalents	92	162	230	255	275	203	236	337	439	616	763	894	854	485	791
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	349	412	374	336	298	229	197	196	329	326	325	318	309	302	321
Enterprise Value	- -	- -	- -	- -	- -	6,192	7,224	6,909	10,930	20,104	33,977	16,971	25,240	23,587	19,160
Total Capital	1,004	1,140	1,280	1,292	1,322	1,346	1,477	1,592	1,903	2,180	2,661	3,003	3,190	2,985	3,497
Total Debt/Capital (%)	34.79	36.08	29.18	25.96	22.56	16.98	13.34	12.31	17.31	14.94	12.23	10.59	9.69	10.13	9.18
Total Debt / EV	- -	- -	- -	- -	- -	0.04	0.03	0.03	0.03	0.02	0.01	0.02	0.01	0.01	0.02
EV/Sales	- -	- -	- -	- -	- -	4.1	4.52	4.02	5.94	9.36	12	5.88	8.56	8.15	6.23
EV/EBITDA	- -	- -	- -	- -	- -	21.66	22.4	20.04	27.33	38.96	38.85	19.86	31.03	32.52	25.33
EV/EBIT	- -	- -	- -	- -	- -	31.72	31.99	28.75	36.85	49.41	45.16	23.12	37.34	41.39	32.76
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	27.5	26.93	23.38	29.23	41.95	57.49	23.23	32.2	35.96	25.37
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	27.5	26.93	23.38	29.23	41.95	57.49	23.23	32.2	35.96	25.37
Diluted Market Cap	- -	- -	- -	- -	- -	6,326	7,449	7,174	11,234	20,890	35,388	17,950	26,416	24,229	19,809
Diluted Enterprise Value	- -	- -	- -	- -	- -	6,352	7,411	7,033	11,124	20,600	34,951	17,373	25,871	24,047	19,338
EV per Share	- -	- -	- -	- -	- -	84.7	97.75	93.24	147.5	271.67	457.91	229.02	343.4	326.23	265.94
TTM Sales	1,192	1,266	1,368	1,421	1,400	1,509	1,599	1,717	1,840	2,147	2,832	2,887	2,950	2,893	3,074
TTM EBITDA	185	212	248	272	219	286	323	345	400	516	875	855	813	725	756
TTM Operating Income	119	136	162	181	178	225	228	242	299	419	760	761	707	591	636
TTM Cash Flow to Firm	144	199	233	195	223	225	268	296	374	479	591	731	784	656	755
TTM Free Cash Flow to Firm	143	198	229	195	223	225	268	296	374	479	591	731	784	656	755

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	- -	- -	- -	- -	- -	28.83	28.29	24.86	30.59	44.21	60.6	24.79	34.02	37.08	26.24
EV/EBIT	- -	- -	- -	- -	- -	31.72	31.99	28.75	36.85	49.41	45.16	23.12	37.34	41.39	32.76
Enterprise Value	- -	- -	- -	- -	- -	6,192	7,224	6,909	10,930	20,104	33,977	16,971	25,240	23,587	19,160
Low Price	- -	- -	- -	- -	- -	69.43	77.95	81.97	93.06	125.52	252.65	211.76	228.55	275.43	183.95
EV/Sales	- -	- -	- -	- -	- -	4.1	4.52	4.02	5.94	9.36	12	5.88	8.56	8.15	6.23
EV/EBITDA	- -	- -	- -	- -	- -	21.66	22.4	20.04	27.33	38.96	38.85	19.86	31.03	32.52	25.33
Price/Earnings	- -	- -	- -	- -	- -	43.06	48.19	33.98	45.61	58.83	52.14	30.07	43.93	48.71	39.9
Price/Earnings Average	- -	- -	- -	- -	- -	40.02	44.29	36.06	38.32	47.35	41.05	39.55	43.09	49.33	36.56
Price/Earnings High	- -	- -	- -	- -	- -	43.86	50.26	44.09	46.09	65.58	52.73	58.96	51.47	61.68	50.5
Price/Earnings Low	- -	- -	- -	- -	- -	35.44	38.23	29.28	28.49	26.79	28.4	26.89	28.62	40.81	26.94
Price/Book Value	- -	- -	- -	- -	- -	5.52	5.67	5.05	7.02	11	14.74	6.54	8.95	8.86	6.18
Price/Book Value Average	- -	- -	- -	- -	- -	5.13	5.21	5.36	5.9	8.85	11.6	8.6	8.78	8.97	5.66
Price/Book Value High	- -	- -	- -	- -	- -	5.62	5.92	6.55	7.09	12.26	14.9	12.82	10.49	11.22	7.82
Price/Book Value Low	- -	- -	- -	- -	- -	4.54	4.5	4.35	4.38	5.01	8.03	5.84	5.83	7.42	4.17
Price/Tangible Book Value	- -	- -	- -	- -	- -	6.22	6.31	5.55	7.69	11.91	15.63	6.86	9.35	9.27	6.42
Price/Tangible Book Value Average	- -	- -	- -	- -	- -	5.78	5.8	5.89	6.46	9.58	12.3	9.02	9.17	9.38	5.88
Price/Tangible Book Value High	- -	- -	- -	- -	- -	6.34	6.58	7.2	7.77	13.27	15.8	13.44	10.96	11.73	8.12
Price/Tangible Book Value Low	- -	- -	- -	- -	- -	5.12	5.01	4.78	4.8	5.42	8.51	6.13	6.09	7.76	4.33
Price/Sales	- -	- -	- -	- -	- -	4.1	4.54	4.09	5.99	9.49	12.19	6.1	8.84	8.29	6.41
Price/Sales Average	- -	- -	- -	- -	- -	3.81	4.17	4.34	5.03	7.63	9.59	8.03	8.67	8.4	5.87
Price/Sales High	- -	- -	- -	- -	- -	4.17	4.74	5.31	6.05	10.58	12.33	11.97	10.35	10.5	8.11
Price/Sales Low	- -	- -	- -	- -	- -	3.37	3.6	3.53	3.74	4.32	6.64	5.46	5.76	6.95	4.33
Price/Cash Flow	- -	- -	- -	- -	- -	28.18	27.58	24.36	30.02	43.1	59.09	24.33	33.57	36.73	26.1
Price/Cash Flow Average	- -	- -	- -	- -	- -	26.2	25.35	25.85	25.22	34.69	46.52	32.01	32.93	37.2	23.91
Price/Cash Flow High	- -	- -	- -	- -	- -	28.7	28.77	31.61	30.33	48.05	59.76	47.72	39.33	46.51	33.03
Price/Cash Flow Low	- -	- -	- -	- -	- -	23.2	21.88	20.99	18.75	19.63	32.19	21.76	21.87	30.77	17.62
Price/Free Cash Flow Average	- -	- -	- -	- -	- -	26.8	26	26.38	25.7	35.58	47.71	32.61	33.37	37.55	24.05
Price/Free Cash Flow High	- -	- -	- -	- -	- -	29.37	29.51	32.25	30.91	49.29	61.29	48.61	39.86	46.96	33.22
Price/Free Cash Flow Low	- -	- -	- -	- -	- -	23.73	22.44	21.42	19.11	20.14	33.01	22.17	22.16	31.07	17.72
EV/Sales Average	- -	- -	- -	- -	- -	3.82	4.15	4.27	4.98	7.51	9.41	7.8	8.39	8.26	5.7
EV/Sales High	- -	- -	- -	- -	- -	4.18	4.71	5.24	6	10.45	12.14	11.72	10.06	10.34	7.93
EV/Sales Low	- -	- -	- -	- -	- -	3.38	3.58	3.45	3.69	4.19	6.47	5.24	5.51	6.82	4.16
EV/EBITDA Average	- -	- -	- -	- -	- -	20.14	20.57	21.29	22.91	31.25	30.48	26.33	30.43	32.94	23.16
EV/EBITDA High	- -	- -	- -	- -	- -	22.06	23.37	26.13	27.61	43.5	39.3	39.59	36.48	41.25	32.23
EV/EBITDA Low	- -	- -	- -	- -	- -	17.84	17.74	17.21	16.96	17.44	20.93	17.69	19.98	27.2	16.9
EV/EBIT Average	- -	- -	- -	- -	- -	29.5	29.39	30.54	30.9	39.63	35.43	30.66	36.61	41.92	29.95
EV/EBIT High	- -	- -	- -	- -	- -	32.31	33.37	37.48	37.24	55.16	45.68	46.09	43.89	52.49	41.67
EV/EBIT Low	- -	- -	- -	- -	- -	26.13	25.34	24.69	22.88	22.12	24.34	20.59	24.04	34.62	21.85
Last Price	- -	- -	- -	- -	- -	84.35	98.28	95.15	148.99	275.59	463.8	236.8	350.81	328.75	272.47
High Price	- -	- -	- -	- -	- -	85.92	102.5	123.45	150.52	307.22	469.08	464.34	411.04	416.3	344.86
Enterprise Value Average	- -	- -	- -	- -	- -	5,757	6,635	7,340	9,165	16,124	26,656	22,504	24,747	23,889	17,516
Enterprise Value High	- -	- -	- -	- -	- -	6,306	7,536	9,007	11,044	22,444	34,368	33,831	29,666	29,916	24,375
Enterprise Value Low	- -	- -	- -	- -	- -	5,101	5,722	5,933	6,786	8,999	18,309	15,115	16,253	19,731	12,782

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	67	69	70	71	72	73	74	74	74	74	74	74	74	72	72
Diluted Weighted Avg Shares	74	72	71	73	74	75	76	75	75	76	76	76	75	74	73
Basic Weighted Avg Shares	67	68	70	71	72	73	74	74	74	74	74	74	74	73	72
Revenue per Share	17.69	18.62	19.66	20.05	19.44	20.59	21.64	23.24	24.86	29.05	38.06	38.8	39.7	39.63	42.52
EBITDA per Share	2.75	3.12	3.56	3.84	3.03	3.9	4.36	4.66	5.41	6.98	11.76	11.49	10.95	9.94	10.46
Operating Income per Share	1.77	2.01	2.33	2.55	2.47	3.07	3.08	3.28	4.04	5.67	10.22	10.23	9.52	8.09	8.8
Basic EPS, GAAP	1.12	1.19	1.61	1.79	1.33	1.96	2.04	2.8	3.27	4.68	8.9	7.87	7.99	6.75	6.83
Basic EPS from Cont Ops	1.12	1.19	1.61	1.79	1.33	1.96	2.04	2.8	3.27	4.68	8.9	7.87	7.99	6.75	6.83
Diluted EPS, GAAP	1.02	1.12	1.57	1.75	1.3	1.91	1.99	2.74	3.21	4.57	8.67	7.73	7.88	6.69	6.79
Diluted EPS from Cont Ops	1.02	1.12	1.57	1.75	1.3	1.91	1.99	2.74	3.21	4.57	8.67	7.73	7.88	6.69	6.79
Dividend per Share	0.34	0.37	0.38	0.41	0.45	0.49	0.53	0.57	0.61	0.65	0.69	0.73	0.77	0.81	0.85
Cash Flow per Share	1.94	2.76	3.17	2.58	2.95	2.99	3.56	3.91	4.96	6.39	7.85	9.73	10.45	8.95	10.44
Free Cash Flow per Basic Share	1.92	2.75	3.11	2.58	2.95	2.99	3.56	3.91	4.96	6.39	7.85	9.73	10.45	8.95	10.44
Cash & Equivalents per Share	1.76	2.54	3.38	3.58	3.8	2.78	3.19	4.55	5.93	8.32	10.28	12.07	11.62	6.7	10.98
Book Value per Share	9.72	10.63	12.91	13.42	14.16	15.29	17.32	18.84	21.23	25.06	31.47	36.23	39.2	37.1	44.08
Tangible Book Value per Share	7.29	8.25	10.6	11.31	12.2	13.56	15.57	17.14	19.37	23.15	29.68	34.54	37.52	35.48	42.45