Fastenal Company Financial Ratios — FAST 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 (%)	26.11	27.86	26.92	26.8	27.79	26.75	28.71	34.18	31.84	31.83	32.03	35.03	35.47	33.04	33.29
Return on Assets (%)	22.7	24.03	23.06	22.28	21.11	19.2	20.74	24.13	22.21	22.13	22.39	24.57	25.63	25.12	25.81
Return on Capital (%)	26.11	27.86	26.92	26.19	24.85	22.43	24.18	28.66	26.45	26.1	26.41	28.72	29.64	28.96	29.77
Return on Invested Capital (%)	25.82	27.34	26.33	25.54	24.21	21.99	23.79	28.13	25.98	25.71	25.96	28.29	29.33	28.65	29.4
Gross Margin (%)	51.83	51.52	51.7	50.82	50.37	49.59	49.28	48.32	47.16	45.47	46.2	46.07	45.66	45.08	45.01
EBITDA Margin (%)	22.38	23.22	23.36	23.04	23.66	22.71	22.99	22.91	22.61	23.09	23.09	23.35	23.22	22.34	22.38
Operating Margin (%)	20.77	21.49	21.41	21.07	21.38	20.07	20.06	20.11	19.82	20.22	20.25	20.82	20.81	20.01	20.19
Incremental Operating Margin (%)	29.17	26.86	20.11	18.31	30.05	- -	19.95	20.52	15.87	26.98	20.79	24.36	20.51	- -	22.26
Pretax Margin (%)	20.78	21.51	21.45	21.09	21.35	19.93	19.89	19.88	19.57	20.06	20.09	20.63	20.72	19.99	20.18
Profit Margin (%)	12.94	13.42	13.49	13.24	13.35	12.6	13.18	15.14	14.83	15.21	15.39	15.57	15.72	15.25	15.35
Net Income to Common Margin (%)	12.94	13.42	13.49	13.24	13.35	12.6	13.18	15.14	14.83	15.21	15.39	15.57	15.72	15.25	15.35
Effective Tax Rate (%)	37.76	37.62	37.12	37.25	37.49	36.76	33.73	23.82	24.22	24.15	23.41	24.52	24.11	23.71	23.96
Dvd Payout Ratio (%)	53.57	87.34	52.93	60.02	63.34	69.4	63.79	58.77	63.04	93.52	69.59	65.44	88.03	77.64	79.8
Sustainable Growth Rate (%)	12.12	3.53	12.67	10.71	10.19	8.18	10.4	14.09	11.77	2.06	9.74	12.11	4.24	7.39	6.72

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	- -	- -	- -	90	365	390	415	500	591	650	637	802	535	485	442
ST Debt	- -	- -	- -	90	62	11	3	3	100	134	151	294	156	174	131
LT Debt	- -	- -	- -	- -	303	380	412	497	490	517	486	508	379	312	311
Total Debt/EBITDA	- -	- -	- -	0.1	0.4	0.43	0.41	0.44	0.49	0.5	0.46	0.49	0.31	0.29	0.24
Net Debt/EBITDA	-0.19	-0.11	-0.08	-0.03	0.26	0.31	0.3	0.29	0.14	0.12	0.11	0.2	0.02	-0.03	-0.08
Total Debt/EBIT	- -	- -	- -	0.11	0.44	0.49	0.47	0.5	0.56	0.57	0.52	0.55	0.35	0.32	0.27
Net Debt/EBIT	-0.2	-0.12	-0.08	-0.03	0.28	0.35	0.34	0.33	0.16	0.14	0.13	0.22	0.03	-0.04	-0.09
EBITDA to Interest Expense	- -	- -	6,874.76	940.18	295.29	138.43	110.9	90.27	86.76	134.45	143.1	114	157.96	230.88	295.95
EBITDA-CapEx/Interest Expense	- -	- -	5,046.97	733.1	245.23	109.28	97.73	76.28	69.03	117.12	126.96	101.85	141.96	199.85	256.39
EBIT to Interest Expense	- -	- -	6,301.01	859.7	266.9	122.35	96.79	79.26	76.06	117.71	125.51	101.65	141.55	206.85	267.05
Interest Expense	- -	- -	- -	1	3	7	9	13	14	10	10	14	11	7	6
Common Equity/Total Assets	86.59	85.93	85.4	81.18	71.13	72.43	72.05	69.33	70.15	68.94	70.77	69.54	75.04	76.98	78.05
Long-Term Debt/Equity (%)	- -	- -	- -	- -	16.82	19.63	19.65	21.58	18.39	18.9	15.98	16.07	11.31	8.62	7.88
Long-Term Debt/Capital (%)	- -	- -	- -	- -	13.98	16.34	16.4	17.73	15.05	15.27	13.21	12.82	9.75	7.6	7.09
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	11.96	14.22	14.16	14.96	12.9	13.03	11.3	11.18	8.49	6.63	6.15
Total Debt/Equity (%)	- -	- -	- -	4.7	20.26	20.17	19.79	21.71	22.16	23.79	20.93	25.36	15.98	13.42	11.21
Total Debt/Capital (%)	- -	- -	- -	4.49	16.85	16.79	16.52	17.84	18.14	19.21	17.31	20.23	13.78	11.83	10.08
Total Debt/Total Assets (%)	- -	- -	- -	3.82	14.41	14.61	14.26	15.05	15.54	16.4	14.81	17.63	11.99	10.33	8.75
Net Debt to Equity	-8.07	-5.1	-3.3	-1.28	13.1	14.34	14.22	14.45	6.38	5.83	5.06	10.27	1.16	-1.54	-3.85
Net Debt/Capital (%)	-8.77	-5.38	-3.41	-1.3	11.58	12.55	12.45	12.63	5.52	5.08	4.47	8.7	1.06	-1.45	-3.69
EBITDA	619	728	777	860	915	900	1,009	1,137	1,206	1,304	1,388	1,630	1,706	1,685	1,835
EBITDA-CapEx	499	589	570	671	760	710	889	961	960	1,136	1,232	1,456	1,533	1,459	1,590
Operating Income (Loss)	575	673	712	787	827	795	881	999	1,057	1,142	1,217	1,454	1,529	1,510	1,656

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	0.77	0.39	0.25	0.31	0.35	0.41	0.33	0.38	0.32	0.4	0.35	0.29	0.33	0.37	0.39
Current Ratio	6.58	6.3	5.87	4.22	4.46	6.24	5.51	5.3	4.51	4.08	4.19	3.96	4.57	4.67	4.85
Quick Ratio	2.57	2.21	1.97	1.54	1.6	2.22	2.06	2.02	1.68	1.66	1.67	1.57	1.98	1.99	2.13
CFO/Avg Current Liab	1.53	2.02	1.87	1.62	1.47	1.6	1.87	1.71	1.72	1.9	1.19	1.28	1.97	1.74	1.85
Common Equity/Total Assets	86.59	85.93	85.4	81.18	71.13	72.43	72.05	69.33	70.15	68.94	70.77	69.54	75.04	76.98	78.05
Long-Term Debt/Equity (%)	- -	- -	- -	- -	16.82	19.63	19.65	21.58	18.39	18.9	15.98	16.07	11.31	8.62	7.88
Long-Term Debt/Capital (%)	- -	- -	- -	- -	13.98	16.34	16.4	17.73	15.05	15.27	13.21	12.82	9.75	7.6	7.09
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	11.96	14.22	14.16	14.96	12.9	13.03	11.3	11.18	8.49	6.63	6.15
Total Debt/Equity (%)	- -	- -	- -	4.7	20.26	20.17	19.79	21.71	22.16	23.79	20.93	25.36	15.98	13.42	11.21
Total Debt/Capital (%)	- -	- -	- -	4.49	16.85	16.79	16.52	17.84	18.14	19.21	17.31	20.23	13.78	11.83	10.08
Total Debt/Total Assets (%)	- -	- -	- -	3.82	14.41	14.61	14.26	15.05	15.54	16.4	14.81	17.63	11.99	10.33	8.75
CFO/Total Liabilities	118.82	155.12	137.29	112.5	75.26	70.66	71.93	66.18	74.29	89.47	61.27	67.92	128.6	108.47	116.82
CFO/CapEx	2.24	2.86	2.01	2.64	3.55	2.74	4.88	3.82	3.42	6.55	4.92	5.41	8.29	5.18	5.28
Altman's Z-Score	- -	- -	- -	- -	- -	- -	15.83	12.85	15.13	17.86	21.61	15.95	24.34	27.36	30.02

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	9.09	8.82	8.46	8.52	8.32	8.19	7.93	7.51	7.33	7.47	7.2	7.3	6.99	6.87	6.97
Days Sales Outstanding	40.15	41.39	43.15	42.84	43.89	44.59	46.04	48.6	49.82	48.84	50.69	50.02	52.19	53.12	52.39
Inventory Turnover	2.21	2.23	2.14	2.22	2.15	2.1	2.14	2.16	2.13	2.28	2.26	2.33	2.47	2.62	2.66
Days Inventory Outstanding	164.81	163.58	170.32	164.33	169.4	174.19	170.94	168.66	171.28	160.24	161.47	156.65	147.69	139.5	137.32
Accounts Payable Turnover	21.18	20.93	19.79	19.69	17.09	17.69	18.16	16.14	15.04	15.26	15.54	16.18	14.67	15.46	15.26
Accounts Payable Turnover Days	17.24	17.44	18.44	18.54	21.36	20.63	20.1	22.62	24.27	23.92	23.49	22.56	24.89	23.6	23.92
Cash Conversion Cycle	187.73	187.53	195.04	188.63	191.93	198.15	196.88	194.64	196.84	185.16	188.68	184.12	174.99	169.01	165.79
Inventory to Cash Days	-124.66	-122.18	-127.17	-121.49	-125.52	-129.6	-124.91	-120.06	-121.46	-111.4	-110.78	-106.63	-95.5	-86.39	-84.94
Inventories	646	715	784	869	913	993	1,093	1,279	1,366	1,338	1,524	1,708	1,523	1,645	1,748
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	646	715	784	869	913	993	1,093	1,279	1,366	1,338	1,524	1,708	1,523	1,645	1,748

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	- -	- -	- -	- -	- -	- -	15,800	14,768	21,243	28,662	37,076	27,138	36,911	41,420	47,313
- Cash & Cash Equivalents	118	80	59	114	129	113	117	167	175	246	236	230	221	256	277
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	- -	- -	90	365	390	415	500	591	650	637	802	535	485	442
Enterprise Value	- -	- -	- -	- -	- -	- -	16,098	15,101	21,659	29,066	37,476	27,710	37,225	41,650	47,478
Total Capital	1,459	1,560	1,773	2,005	2,166	2,323	2,512	2,803	3,256	3,383	3,679	3,965	3,884	4,102	4,386
Total Debt/Capital (%)	- -	- -	- -	4.49	16.85	16.79	16.52	17.84	18.14	19.21	17.31	20.23	13.78	11.83	10.08
Total Debt / EV	- -	- -	- -	- -	- -	- -	0.03	0.03	0.03	0.02	0.02	0.03	0.01	0.01	0.01
EV/Sales	- -	- -	- -	- -	- -	- -	3.67	3.04	4.06	5.15	6.23	3.97	5.07	5.52	5.79
EV/EBITDA	- -	- -	- -	- -	- -	- -	15.95	13.28	17.96	22.29	27	17	21.82	24.71	25.88
EV/EBIT	- -	- -	- -	- -	- -	- -	18.26	15.11	20.49	25.46	30.78	19.06	24.35	27.58	28.68
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	27.23	22.08	25.38	26.21	48.2	29.11	25.83	35.33	36.5
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	34.15	29.76	35.69	30.89	60.36	35.62	29.36	43.73	44.99
Diluted Market Cap	- -	- -	- -	- -	- -	- -	15,839	14,835	21,253	28,739	37,181	27,366	36,977	41,491	47,405
Diluted Enterprise Value	- -	- -	- -	- -	- -	- -	16,137	15,168	21,669	29,143	37,582	27,938	37,291	41,721	47,571
EV per Share	- -	- -	- -	- -	- -	- -	13.99	13.2	18.86	25.31	32.56	24.27	32.54	36.32	41.36
TTM Sales	2,767	3,134	3,326	3,734	3,869	3,962	4,391	4,965	5,334	5,647	6,011	6,981	7,347	7,546	8,201
TTM EBITDA	619	728	777	860	915	900	1,009	1,137	1,206	1,304	1,388	1,630	1,706	1,685	1,835
TTM Operating Income	575	673	712	787	827	795	881	999	1,057	1,142	1,217	1,454	1,529	1,510	1,656
TTM Cash Flow to Firm	268	396	416	500	552	524	591	684	853	1,109	778	952	1,441	1,179	1,301
TTM Free Cash Flow to Firm	148	258	210	310	397	335	471	507	607	941	621	778	1,268	952	1,055

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	- -	- -	- -	- -	- -	- -	34.04	29.8	35.64	30.78	60.6	35.67	29.35	43.82	45.12
EV/EBIT	- -	- -	- -	- -	- -	- -	18.26	15.11	20.49	25.46	30.78	19.06	24.35	27.58	28.68
Enterprise Value	- -	- -	- -	- -	- -	- -	16,098	15,101	21,659	29,066	37,476	27,710	37,225	41,650	47,478
Low Price	- -	- -	- -	- -	- -	- -	9.98	11.89	12.51	14.02	21.97	22.32	23.01	30.88	20.38
EV/Sales	- -	- -	- -	- -	- -	- -	3.67	3.04	4.06	5.15	6.23	3.97	5.07	5.52	5.79
EV/EBITDA	- -	- -	- -	- -	- -	- -	15.95	13.28	17.96	22.29	27	17	21.82	24.71	25.88
Price/Earnings	- -	- -	- -	- -	- -	- -	27.37	19.72	26.82	33.34	40.04	25.1	31.92	35.96	37.58
Price/Earnings Average	- -	- -	- -	- -	- -	- -	22.68	20.85	23.48	27.83	33.14	27.61	27.56	35.28	38.14
Price/Earnings High	- -	- -	- -	- -	- -	- -	27.43	23.28	27.35	33.62	40.06	33.71	32.56	42.18	46.07
Price/Earnings Low	- -	- -	- -	- -	- -	- -	19.89	18.15	18.14	18.72	27.3	23.57	22.76	30.74	18.59
Price/Book Value	- -	- -	- -	- -	- -	- -	7.54	6.41	7.97	10.49	12.19	8.58	11.02	11.45	12
Price/Book Value Average	- -	- -	- -	- -	- -	- -	6.24	6.78	6.98	8.75	10.09	9.44	9.52	11.24	12.17
Price/Book Value High	- -	- -	- -	- -	- -	- -	7.55	7.57	8.13	10.57	12.2	11.52	11.24	13.44	14.71
Price/Book Value Low	- -	- -	- -	- -	- -	- -	5.48	5.9	5.39	5.89	8.31	8.06	7.86	9.79	5.93
Price/Tangible Book Value	- -	- -	- -	- -	- -	- -	7.54	6.41	7.97	10.49	12.19	8.58	11.02	11.45	12
Price/Tangible Book Value Average	- -	- -	- -	- -	- -	- -	6.24	6.78	6.98	8.75	10.09	9.44	9.52	11.24	12.17
Price/Tangible Book Value High	- -	- -	- -	- -	- -	- -	7.55	7.57	8.13	10.57	12.2	11.52	11.24	13.44	14.71
Price/Tangible Book Value Low	- -	- -	- -	- -	- -	- -	5.48	5.9	5.39	5.89	8.31	8.06	7.86	9.79	5.93
Price/Sales	- -	- -	- -	- -	- -	- -	3.61	2.99	3.98	5.07	6.16	3.91	5.02	5.48	5.77
Price/Sales Average	- -	- -	- -	- -	- -	- -	2.99	3.16	3.48	4.23	5.1	4.3	4.33	5.38	5.85
Price/Sales High	- -	- -	- -	- -	- -	- -	3.61	3.53	4.06	5.11	6.17	5.25	5.12	6.43	7.07
Price/Sales Low	- -	- -	- -	- -	- -	- -	2.62	2.75	2.69	2.85	4.2	3.67	3.58	4.69	2.85
Price/Cash Flow	- -	- -	- -	- -	- -	- -	27.06	21.99	25.17	26	48.09	28.99	25.73	35.26	36.5
Price/Cash Flow Average	- -	- -	- -	- -	- -	- -	22.42	23.26	22.04	21.7	39.8	31.89	22.22	34.6	37.03
Price/Cash Flow High	- -	- -	- -	- -	- -	- -	27.12	25.97	25.67	26.21	48.12	38.94	26.25	41.37	44.74
Price/Cash Flow Low	- -	- -	- -	- -	- -	- -	19.66	20.24	17.02	14.6	32.8	27.23	18.35	30.15	18.05
Price/Free Cash Flow Average	- -	- -	- -	- -	- -	- -	28.21	31.51	31.21	25.7	50.16	39.24	25.34	43	45.79
Price/Free Cash Flow High	- -	- -	- -	- -	- -	- -	34.12	35.19	36.35	31.04	60.65	47.91	29.94	51.41	55.32
Price/Free Cash Flow Low	- -	- -	- -	- -	- -	- -	24.74	27.43	24.1	17.28	41.33	33.5	20.93	37.46	22.31
EV/Sales Average	- -	- -	- -	- -	- -	- -	3.05	3.21	3.57	4.31	5.17	4.36	4.38	5.42	5.87
EV/Sales High	- -	- -	- -	- -	- -	- -	3.67	3.58	4.14	5.19	6.24	5.3	5.17	6.47	7.09
EV/Sales Low	- -	- -	- -	- -	- -	- -	2.68	2.81	2.77	2.92	4.27	3.73	3.62	4.72	2.87
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	13.27	14.02	15.77	18.66	22.39	18.66	18.86	24.25	26.26
EV/EBITDA High	- -	- -	- -	- -	- -	- -	15.99	15.63	18.31	22.47	27.02	22.71	22.26	28.97	31.7
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	11.67	12.25	12.26	12.65	18.5	15.98	15.61	21.15	12.84
EV/EBIT Average	- -	- -	- -	- -	- -	- -	15.19	15.96	17.99	21.31	25.53	20.93	21.05	27.07	29.1
EV/EBIT High	- -	- -	- -	- -	- -	- -	18.3	17.79	20.88	25.67	30.81	25.47	24.84	32.33	35.13
EV/EBIT Low	- -	- -	- -	- -	- -	- -	13.36	13.94	13.98	14.45	21.1	17.93	17.42	23.6	14.23
Last Price	- -	- -	- -	- -	- -	- -	13.73	12.91	18.5	24.96	32.21	23.77	32.27	36.12	41.21
High Price	- -	- -	- -	- -	- -	- -	13.77	15.25	18.87	25.17	32.24	31.93	32.92	42.37	50.52
Enterprise Value Average	- -	- -	- -	- -	- -	- -	13,391	15,952	19,019	24,332	31,086	30,425	32,180	40,872	48,175
Enterprise Value High	- -	- -	- -	- -	- -	- -	16,134	17,774	22,079	29,306	37,502	37,020	37,969	48,818	58,167
Enterprise Value Low	- -	- -	- -	- -	- -	- -	11,780	13,929	14,782	16,500	25,686	26,058	26,631	35,640	23,563

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	1,181	1,186	1,187	1,183	1,158	1,157	1,150	1,144	1,148	1,148	1,151	1,142	1,144	1,147	1,148
Diluted Weighted Avg Shares	1,183	1,189	1,191	1,189	1,168	1,157	1,153	1,149	1,149	1,151	1,154	1,151	1,146	1,149	1,150
Basic Weighted Avg Shares	1,180	1,184	1,187	1,186	1,166	1,156	1,153	1,148	1,146	1,148	1,150	1,148	1,143	1,145	1,148
Revenue per Share	2.34	2.65	2.8	3.15	3.32	3.43	3.81	4.33	4.65	4.92	5.23	6.08	6.43	6.59	7.15
EBITDA per Share	0.52	0.61	0.65	0.73	0.79	0.78	0.88	0.99	1.05	1.14	1.21	1.42	1.49	1.47	1.6
Operating Income per Share	0.49	0.57	0.6	0.66	0.71	0.69	0.76	0.87	0.92	0.99	1.06	1.27	1.34	1.32	1.44
Basic EPS, GAAP	0.3	0.36	0.38	0.42	0.44	0.43	0.5	0.65	0.69	0.75	0.8	0.95	1.01	1	1.1
Basic EPS from Cont Ops	0.3	0.36	0.38	0.42	0.44	0.43	0.5	0.65	0.69	0.75	0.8	0.95	1.01	1	1.1
Diluted EPS, GAAP	0.3	0.35	0.38	0.42	0.44	0.43	0.5	0.65	0.69	0.75	0.8	0.94	1.01	1	1.09
Diluted EPS from Cont Ops	0.3	0.35	0.38	0.42	0.44	0.43	0.5	0.65	0.69	0.75	0.8	0.94	1.01	1	1.09
Dividend per Share	0.16	0.31	0.2	0.25	0.28	0.3	0.32	0.38	0.43	0.7	0.56	0.62	0.89	0.78	0.88
Cash Flow per Share	0.23	0.33	0.35	0.42	0.47	0.45	0.51	0.59	0.74	0.96	0.67	0.82	1.25	1.02	1.13
Free Cash Flow per Basic Share	0.13	0.22	0.18	0.26	0.34	0.29	0.4	0.43	0.52	0.81	0.53	0.67	1.1	0.83	0.92
Cash & Equivalents per Share	0.12	0.07	0.05	0.1	0.11	0.1	0.1	0.15	0.15	0.21	0.21	0.2	0.19	0.22	0.24
Book Value per Share	1.24	1.32	1.49	1.62	1.56	1.67	1.82	2.01	2.32	2.38	2.64	2.77	2.93	3.15	3.44
Tangible Book Value per Share	1.24	1.32	1.49	1.62	1.56	1.67	1.82	2.01	2.32	2.38	2.64	2.77	2.93	3.15	3.44