Old Dominion Freight Line, Inc. Financial Ratios — ODF 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 (%)	18.29	18	18.26	19.63	19.17	16.73	22.47	24.44	21.37	21	29.53	37.56	31.34	27.9	23.93
Return on Assets (%)	10.13	10.51	11.31	12.93	13.04	11.46	16.09	18.32	16.32	16.08	22.51	28.51	23.95	21.56	18.68
Return on Capital (%)	14.37	14.77	15.77	17.68	17.76	15.81	21.51	23.77	21.05	20.6	28.74	36.6	30.65	27.45	23.66
Return on Invested Capital (%)	14.49	14.87	15.83	17.85	17.96	15.95	21.52	23.9	20.96	20.68	28.82	36.65	30.59	27.27	23.66
Gross Margin (%)	21.19	22.05	22.94	24.66	25.48	24.89	26.07	28.3	28.48	30.6	33.77	36.04	35.32	34.79	33.03
EBITDA Margin (%)	17.07	18.55	19.91	21.08	22.32	22.52	23.28	25.9	26.1	29.09	31.42	33.81	33.5	32.48	31.4
Operating Margin (%)	12.29	13.36	14.48	15.83	16.76	16.17	17.15	20.21	19.92	22.59	26.47	29.4	27.97	26.55	24.76
Incremental Operating Margin (%)	22.78	22.18	26.19	22.85	30.85	- -	25.11	35.18	2.53	- -	39.05	44.74	50.76	188.3	57.46
Pretax Margin (%)	11.56	12.79	14.06	15.51	16.49	15.96	17.15	20.17	20.05	22.45	26.41	29.41	28.09	26.79	24.77
Profit Margin (%)	7.33	7.94	8.82	9.6	10.25	9.89	13.81	14.98	14.98	16.75	19.68	22	21.13	20.4	18.63
Net Income to Common Margin (%)	7.33	7.94	8.82	9.6	10.25	9.89	13.81	14.98	14.98	16.75	19.68	22	21.13	20.4	18.63
Effective Tax Rate (%)	36.63	37.95	37.29	38.15	37.82	38.07	19.46	25.73	25.3	25.37	25.5	25.21	24.78	23.85	24.8
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	7.1	7.03	8.86	10.56	8.93	9.77	14.13	18.85	23.02
Sustainable Growth Rate (%)	18.29	18	18.26	19.63	19.17	16.73	20.87	22.72	19.47	18.78	26.89	33.89	26.91	22.64	18.42

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	269	240	191	156	134	105	95	45	45	100	100	100	80	60	40
ST Debt	39	39	36	36	26	- -	50	- -	- -	- -	- -	20	20	20	20
LT Debt	230	201	156	120	107	105	45	45	45	100	100	80	60	40	20
Total Debt/EBITDA	0.83	0.61	0.41	0.26	0.2	0.16	0.12	0.04	0.04	0.09	0.06	0.05	0.04	0.03	0.02
Net Debt/EBITDA	0.6	0.57	0.35	0.21	0.18	0.14	-0.04	-0.14	-0.33	-0.26	-0.22	-0.04	-0.18	-0.03	-0.05
Total Debt/EBIT	1.15	0.84	0.57	0.35	0.27	0.22	0.16	0.06	0.05	0.11	0.07	0.05	0.05	0.04	0.03
Net Debt/EBIT	0.83	0.8	0.48	0.27	0.25	0.2	-0.06	-0.18	-0.44	-0.33	-0.26	-0.05	-0.22	-0.03	-0.06
EBITDA to Interest Expense	23.1	34.31	48.39	88.92	127.37	155.52	362.88	5,541.84	2,844.53	419.9	956.28	1,354.25	4,235.18	8,908.38	5,830.19
EBITDA-CapEx/Interest Expense	5.27	1.98	17.66	33.3	38.68	59.04	185.48	2,429.19	1,573.11	338.99	637.77	858.32	2,603.05	5,270.08	4,428.05
EBIT to Interest Expense	16.64	24.72	35.18	66.76	95.63	111.69	267.36	4,323.02	2,171.63	325.98	805.79	1,177.63	3,535.93	7,283.01	4,598.13
Interest Expense	14	12	10	7	5	4	2	- -	- -	3	2	2	- -	- -	- -
Common Equity/Total Assets	56.61	59.91	63.77	67.7	68.3	68.66	74.2	75.61	77.1	76.13	76.32	75.5	77.24	77.3	78.81
Long-Term Debt/Equity (%)	26.83	19.63	12.64	8.03	6.37	5.67	1.98	1.68	1.46	3	2.72	2.19	1.41	0.94	0.46
Long-Term Debt/Capital (%)	20.42	15.91	10.94	7.27	5.9	5.37	1.9	1.65	1.44	2.92	2.64	2.13	1.38	0.93	0.46
Long-Term Debt/Total Assets (%)	15.19	11.76	8.06	5.44	4.35	3.89	1.47	1.27	1.13	2.29	2.07	1.65	1.09	0.73	0.37
Total Debt/Equity (%)	31.43	23.43	15.54	10.42	7.94	5.67	4.17	1.68	1.46	3	2.72	2.74	1.88	1.41	0.93
Total Debt/Capital (%)	23.91	18.98	13.45	9.44	7.36	5.37	4.01	1.65	1.44	2.92	2.64	2.66	1.84	1.39	0.92
Total Debt/Total Assets (%)	17.79	14.04	9.91	7.06	5.42	3.89	3.1	1.27	1.13	2.29	2.07	2.07	1.45	1.09	0.73
Net Debt to Equity	22.57	22.18	13.09	8.09	7.26	5.12	-1.43	-5.42	-11.64	-9.06	-9.85	-2.36	-8.31	-1.15	-1.86
Net Debt/Capital (%)	18.42	18.15	11.57	7.49	6.77	4.87	-1.45	-5.73	-13.17	-9.97	-10.93	-2.42	-9.06	-1.16	-1.89
EBITDA	325	396	466	588	664	674	782	1,047	1,072	1,168	1,652	2,117	1,965	1,889	1,726
EBITDA-CapEx	74	23	170	220	202	256	400	459	593	943	1,101	1,342	1,208	1,117	1,311
Operating Income (Loss)	234	285	338	441	498	484	576	817	819	907	1,392	1,841	1,641	1,544	1,361

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	0.37	0.06	0.13	0.14	0.04	0.04	0.36	0.53	1.1	1.96	1.54	0.44	0.8	0.2	0.25
Current Ratio	1.62	1.22	1.43	1.58	1.34	1.33	1.67	1.98	2.37	3.33	2.98	1.76	2.1	1.33	1.44
Quick Ratio	1.43	1.04	1.24	1.5	1.25	1.19	1.55	1.85	2.22	3.18	2.83	1.59	1.93	1.18	1.27
CFO/Avg Current Liab	1.48	1.53	1.53	1.61	2.05	1.97	1.68	2.54	2.72	2.52	2.9	3.4	2.92	3.06	2.67
Common Equity/Total Assets	56.61	59.91	63.77	67.7	68.3	68.66	74.2	75.61	77.1	76.13	76.32	75.5	77.24	77.3	78.81
Long-Term Debt/Equity (%)	26.83	19.63	12.64	8.03	6.37	5.67	1.98	1.68	1.46	3	2.72	2.19	1.41	0.94	0.46
Long-Term Debt/Capital (%)	20.42	15.91	10.94	7.27	5.9	5.37	1.9	1.65	1.44	2.92	2.64	2.13	1.38	0.93	0.46
Long-Term Debt/Total Assets (%)	15.19	11.76	8.06	5.44	4.35	3.89	1.47	1.27	1.13	2.29	2.07	1.65	1.09	0.73	0.37
Total Debt/Equity (%)	31.43	23.43	15.54	10.42	7.94	5.67	4.17	1.68	1.46	3	2.72	2.74	1.88	1.41	0.93
Total Debt/Capital (%)	23.91	18.98	13.45	9.44	7.36	5.37	4.01	1.65	1.44	2.92	2.64	2.66	1.84	1.39	0.92
Total Debt/Total Assets (%)	17.79	14.04	9.91	7.06	5.42	3.89	3.1	1.27	1.13	2.29	2.07	2.07	1.45	1.09	0.73
CFO/Total Liabilities	42.33	47.78	50.09	54.95	70.84	66.93	67.75	104.08	107.55	89.45	106.21	142.67	125.07	133.08	118.21
CFO/CapEx	1.11	0.88	1.19	1.07	1.2	1.35	1.4	1.53	2.05	4.15	2.2	2.18	2.07	2.15	3.3
Altman's Z-Score	- -	- -	- -	- -	- -	- -	- -	- -	12.82	16	25.3	19.59	24.58	21.3	20.11

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	9.85	9.87	10.01	10.12	9.69	9.49	9.4	9.84	9.96	9.53	10.39	10.92	10.14	10.76	11.29
Days Sales Outstanding	37.05	36.98	36.47	36.08	37.68	38.47	38.82	37.09	36.65	38.28	35.14	33.41	36.01	33.91	32.32
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover Days	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Conversion Cycle	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventory to Cash Days	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventories	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
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	- -	- -	- -	- -	- -	- -	- -	- -	15,175	22,899	41,890	31,542	44,722	37,936	33,228
- Cash & Cash Equivalents	76	13	30	35	11	10	127	190	404	401	463	186	434	109	120
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	269	240	191	156	134	105	95	45	45	100	100	100	80	60	40
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	14,817	22,267	41,273	31,406	44,368	37,888	33,148
Total Capital	1,126	1,266	1,424	1,650	1,818	1,956	2,372	2,725	3,126	3,426	3,780	3,753	4,338	4,305	4,351
Total Debt/Capital (%)	23.91	18.98	13.45	9.44	7.36	5.37	4.01	1.65	1.44	2.92	2.64	2.66	1.84	1.39	0.92
Total Debt / EV	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	3.61	5.55	7.85	5.02	7.56	6.52	6.03
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	13.82	19.06	24.99	14.84	22.58	20.06	19.21
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	18.1	24.55	29.66	17.06	27.04	24.54	24.35
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	15.06	23.81	34	18.55	28.27	22.83	24.19
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	29.35	31.36	62.17	34.23	54.63	42.66	34.7
Diluted Market Cap	- -	- -	- -	- -	- -	- -	- -	- -	15,312	23,180	42,399	32,359	45,183	38,560	33,712
Diluted Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	14,953	22,548	41,782	32,223	44,829	38,511	33,632
EV per Share	- -	- -	- -	- -	- -	- -	- -	- -	61.98	95.11	179.43	142.47	203.59	177.89	158.94
TTM Sales	1,904	2,135	2,338	2,788	2,972	2,992	3,358	4,044	4,109	4,015	5,256	6,260	5,866	5,815	5,496
TTM EBITDA	325	396	466	588	664	674	782	1,047	1,072	1,168	1,652	2,117	1,965	1,889	1,726
TTM Operating Income	234	285	338	441	498	484	576	817	819	907	1,392	1,841	1,641	1,544	1,361
TTM Cash Flow to Firm	287	335	357	396	557	568	538	900	984	935	1,214	1,693	1,569	1,659	1,370
TTM Free Cash Flow to Firm	36	-38	61	28	95	150	156	312	505	710	664	918	812	888	955

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	- -	- -	- -	- -	- -	- -	- -	- -	30.35	32.74	64	35.31	55.66	43.42	35.3
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	18.1	24.55	29.66	17.06	27.04	24.54	24.35
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	14,817	22,267	41,273	31,406	44,368	37,888	33,148
Low Price	- -	- -	- -	- -	- -	- -	- -	- -	61.88	54.03	95.34	115.47	140.23	166.36	125.4
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	3.61	5.55	7.85	5.02	7.56	6.52	6.03
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	13.82	19.06	24.99	14.84	22.58	20.06	19.21
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	24.84	34.24	40.72	23.34	36.23	32.34	32.77
Price/Earnings Average	- -	- -	- -	- -	- -	- -	- -	- -	24.47	29.55	30.43	23.13	32.23	36.12	32.81
Price/Earnings High	- -	- -	- -	- -	- -	- -	- -	- -	24.84	37.64	41.53	29.34	38.82	42.37	43.29
Price/Earnings Low	- -	- -	- -	- -	- -	- -	- -	- -	24.21	18.91	21.32	18.84	24.76	30.2	25.79
Price/Book Value	- -	- -	- -	- -	- -	- -	- -	- -	4.93	6.88	11.38	8.63	10.5	8.94	7.71
Price/Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	4.85	5.94	8.51	8.55	9.34	9.98	7.72
Price/Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	4.93	7.57	11.61	10.85	11.25	11.71	10.18
Price/Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	4.8	3.8	5.96	6.97	7.18	8.35	6.07
Price/Tangible Book Value	- -	- -	- -	- -	- -	- -	- -	- -	4.96	6.88	11.38	8.63	10.5	8.94	7.71
Price/Tangible Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	4.89	5.94	8.51	8.55	9.34	9.98	7.72
Price/Tangible Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	4.96	7.57	11.61	10.85	11.25	11.71	10.18
Price/Tangible Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	4.83	3.8	5.96	6.97	7.18	8.35	6.07
Price/Sales	- -	- -	- -	- -	- -	- -	- -	- -	3.72	5.74	8.01	5.14	7.66	6.6	6.1
Price/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	3.67	4.95	5.99	5.09	6.81	7.37	6.11
Price/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	3.72	6.31	8.17	6.45	8.2	8.64	8.06
Price/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	3.63	3.17	4.2	4.14	5.23	6.16	4.8
Price/Cash Flow	- -	- -	- -	- -	- -	- -	- -	- -	15.54	24.69	34.74	19	28.62	23.11	24.48
Price/Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	15.31	21.3	25.95	18.83	25.46	25.82	24.52
Price/Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	15.54	27.14	35.43	23.89	30.66	30.29	32.34
Price/Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	15.15	13.64	18.19	15.34	19.56	21.59	19.27
Price/Free Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	29.9	28.26	47.81	34.98	49.51	48.5	35.35
Price/Free Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	30.35	35.99	65.27	44.38	59.63	56.9	46.63
Price/Free Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	29.58	18.09	33.5	28.5	38.03	40.56	27.78
EV/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	3.55	4.76	5.84	4.97	6.72	7.28	6.04
EV/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	3.61	6.11	8.01	6.31	8.11	8.54	7.97
EV/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	3.51	2.99	4.05	4.04	5.15	6.09	4.74
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	- -	- -	13.61	16.38	18.58	14.7	20.06	22.41	19.24
EV/EBITDA High	- -	- -	- -	- -	- -	- -	- -	- -	13.82	21.01	25.5	18.66	24.2	26.29	25.39
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	- -	- -	13.46	10.29	12.91	11.96	15.37	18.74	15.11
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	- -	17.83	21.1	22.05	16.9	24.03	27.41	24.39
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	- -	18.1	27.06	30.26	21.46	28.99	32.16	32.19
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	- -	17.63	13.25	15.32	13.76	18.41	22.92	19.16
Last Price	- -	- -	- -	- -	- -	- -	- -	- -	63.48	97.81	182.11	143.08	205.21	178.12	159.32
High Price	- -	- -	- -	- -	- -	- -	- -	- -	63.48	107.53	185.73	179.83	219.85	233.39	210.49
Enterprise Value Average	- -	- -	- -	- -	- -	- -	- -	- -	14,596	19,131	30,680	31,111	39,426	42,321	33,195
Enterprise Value High	- -	- -	- -	- -	- -	- -	- -	- -	14,817	24,542	42,105	39,508	47,558	49,659	43,819
Enterprise Value Low	- -	- -	- -	- -	- -	- -	- -	- -	14,435	12,017	21,313	25,319	30,207	35,384	26,074

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	258	258	258	258	253	247	247	244	239	234	230	220	218	213	209
Diluted Weighted Avg Shares	257	258	258	258	256	249	247	246	241	237	233	226	220	216	212
Basic Weighted Avg Shares	257	258	258	258	256	249	247	246	241	235	231	225	219	215	211
Revenue per Share	7.4	8.26	9.04	10.79	11.61	12	13.6	16.45	17.06	17.05	22.72	27.86	26.81	27	26.11
EBITDA per Share	1.26	1.53	1.8	2.27	2.59	2.7	3.17	4.26	4.45	4.96	7.14	9.42	8.98	8.77	8.2
Operating Income per Share	0.91	1.1	1.31	1.71	1.95	1.94	2.33	3.32	3.4	3.85	6.02	8.19	7.5	7.17	6.46
Basic EPS, GAAP	0.54	0.66	0.8	1.03	1.19	1.19	1.88	2.46	2.56	2.86	4.47	6.13	5.66	5.51	4.86
Basic EPS from Cont Ops	0.54	0.66	0.8	1.03	1.19	1.19	1.88	2.46	2.56	2.86	4.47	6.13	5.66	5.51	4.86
Diluted EPS, GAAP	0.54	0.66	0.8	1.03	1.19	1.19	1.88	2.46	2.55	2.84	4.44	6.09	5.63	5.48	4.84
Diluted EPS from Cont Ops	0.54	0.66	0.8	1.03	1.19	1.19	1.88	2.46	2.55	2.84	4.44	6.09	5.63	5.48	4.84
Dividend per Share	- -	- -	- -	- -	- -	- -	0.13	0.17	0.23	0.3	0.4	0.6	0.8	1.04	1.12
Cash Flow per Share	1.08	1.27	1.36	1.52	2.16	2.27	2.17	3.66	4.09	3.96	5.24	7.53	7.17	7.71	6.51
Free Cash Flow per Basic Share	0.11	-0.17	0.21	0.09	0.36	0.59	0.62	1.27	2.1	3.01	2.86	4.08	3.71	4.12	4.54
Cash & Equivalents per Share	0.29	0.05	0.12	0.13	0.05	0.04	0.52	0.78	1.69	3.13	3.12	1.07	1.99	0.51	0.58
Book Value per Share	3.31	3.97	4.77	5.78	6.65	7.49	9.21	11	12.89	14.21	16	16.57	19.54	19.93	20.67
Tangible Book Value per Share	3.24	3.89	4.69	5.71	6.58	7.41	9.13	10.92	12.81	14.21	16	16.57	19.54	19.93	20.67