Citizens Financial Group, Inc. Financial Ratios — C1FG34

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 (%)	- -	- -	-15.82	4.5	4.31	5.3	8.29	8.46	8.46	4.6	10.48	9.1	6.78	6.17	7.31
Return on Assets (%)	- -	- -	-2.75	0.68	0.62	0.73	1.09	1.1	1.1	0.61	1.25	1	0.72	0.69	0.83
Return on Capital (%)	- -	- -	- -	3.26	2.7	3.08	4.74	4.86	4.9	3.14	7.55	5.92	4.13	4.03	4.93
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	15.46	20.92	-73.94	27.03	26.18	29.19	33.5	35.62	34.68	18.8	44.79	33.1	24.68	24.18	28.23
Profit Margin (%)	10.06	13.14	-73.05	18.44	17.41	19.89	28.95	28.08	27.59	15.31	34.89	25.84	19.55	19.32	22.2
Net Income to Common Margin (%)	10.06	13.14	-73.05	18.44	17.27	19.62	28.7	27.61	26.47	13.76	33.19	24.44	18.13	17.57	20.53
Effective Tax Rate (%)	34.96	37.21	- -	31.78	33.49	31.88	13.6	21.16	20.44	18.57	22.1	21.92	20.79	20.07	21.35
Dvd Payout Ratio (%)	- -	23.33	-34.59	93.18	25.69	23.38	19.66	26.95	35.45	69.79	30.37	39.74	54.39	55.83	44.3
Sustainable Growth Rate (%)	- -	- -	-21.29	0.31	3.2	4.06	6.66	6.18	5.46	1.39	7.29	5.48	3.09	2.73	4.07

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	- -	1,195	3,656	10,895	12,516	16,001	13,621	16,086	14,056	8,358	7,005	15,890	13,972	12,401	11,282
ST Debt	- -	501	2,251	6,253	2,630	3,211	1,856	1,653	9	12	73	3	505	1,988	2,048
LT Debt	- -	694	1,405	4,642	9,886	12,790	11,765	14,433	14,047	8,346	6,932	15,887	13,467	10,413	9,234
Total Debt/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Net Debt/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Debt/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Net Debt/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	- -	18.99	15.71	14.5	14.04	13.04	13.14	12.45	12.45	11.29	11.36	9.56	10.06	10.18	10.69
Long-Term Debt/Equity (%)	- -	2.88	7.32	24.09	50.32	64.77	58.04	69.33	63.27	36.81	29.6	67.06	55.32	42.93	35.09
Long-Term Debt/Capital (%)	- -	2.74	6.15	15.39	30.74	35.78	34.71	39.11	38.74	26.9	22.78	40.14	35.15	28.41	24.56
Long-Term Debt/Total Assets (%)	- -	0.55	1.15	3.49	7.15	8.55	7.72	8.99	8.48	4.55	3.68	7.01	6.07	4.79	4.08
Total Debt/Equity (%)	- -	4.95	19.05	56.54	63.71	81.03	67.2	77.27	63.31	36.86	29.91	67.07	57.4	51.13	42.87
Total Debt/Capital (%)	- -	4.72	16	36.12	38.92	44.76	40.19	43.59	38.77	26.93	23.02	40.15	36.47	33.83	30.01
Total Debt/Total Assets (%)	- -	0.94	2.99	8.2	9.06	10.7	8.94	10.02	8.48	4.56	3.72	7.01	6.29	5.7	4.98
Net Debt to Equity	- -	-8.26	3.47	37.62	46.19	60.05	51.29	56.99	46.72	-20.65	-10.54	21.27	7.97	4.8	-9.14
Net Debt/Capital (%)	- -	-9.01	3.35	27.34	31.6	37.52	33.9	36.3	31.84	-26.02	-11.78	17.54	7.38	4.58	-10.06
EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Income (Loss)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

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	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Current Ratio	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Quick Ratio	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
CFO/Avg Current Liab	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	- -	18.99	15.71	14.5	14.04	13.04	13.14	12.45	12.45	11.29	11.36	9.56	10.06	10.18	10.69
Long-Term Debt/Equity (%)	- -	2.88	7.32	24.09	50.32	64.77	58.04	69.33	63.27	36.81	29.6	67.06	55.32	42.93	35.09
Long-Term Debt/Capital (%)	- -	2.74	6.15	15.39	30.74	35.78	34.71	39.11	38.74	26.9	22.78	40.14	35.15	28.41	24.56
Long-Term Debt/Total Assets (%)	- -	0.55	1.15	3.49	7.15	8.55	7.72	8.99	8.48	4.55	3.68	7.01	6.07	4.79	4.08
Total Debt/Equity (%)	- -	4.95	19.05	56.54	63.71	81.03	67.2	77.27	63.31	36.86	29.91	67.07	57.4	51.13	42.87
Total Debt/Capital (%)	- -	4.72	16	36.12	38.92	44.76	40.19	43.59	38.77	26.93	23.02	40.15	36.47	33.83	30.01
Total Debt/Total Assets (%)	- -	0.94	2.99	8.2	9.06	10.7	8.94	10.02	8.48	4.56	3.72	7.01	6.29	5.7	4.98
CFO/Total Liabilities	- -	1.67	2.57	1.22	1.04	1.15	1.43	1.26	1.18	0.07	1.38	2.03	1.5	1.04	1.11
CFO/CapEx	6.74	4.62	7.2	4.47	4.11	4.92	4.28	3.64	4.64	- -	- -	- -	- -	- -	- -
Altman's Z-Score	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

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	- -	- -	- -	- -	- -	- -	- -	- -	- -	13.07	13.16	- -	- -	- -	- -
Days Sales Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	27.94	27.73	- -	- -	- -	- -
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	- -	- -	- -	- -	- -	- -	- -	- -	- -	15,827	20,636	19,871	15,601	19,899	25,918
- Cash & Cash Equivalents	- -	3,189	2,990	3,646	3,441	4,143	3,224	4,222	3,683	13,039	9,474	10,850	12,033	11,236	13,688
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	247	247	247	840	1,570	1,965	2,014	2,014	2,014	2,113	2,111
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	1,195	3,656	10,895	12,516	16,001	13,621	16,086	14,056	8,358	7,005	15,890	13,972	12,401	11,282
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	-9,282	-5,246	3,188	-10,113	-9,436	-9,966
Total Capital	- -	25,324	22,852	30,163	32,162	35,748	33,891	36,903	36,257	31,031	30,425	39,580	38,314	36,655	37,599
Total Debt/Capital (%)	- -	4.72	16	36.12	38.92	44.76	40.19	43.59	38.77	26.93	23.02	40.15	36.47	33.83	30.01
Total Debt / EV	- -	- -	- -	- -	- -	- -	- -	- -	- -	-0.9	-1.34	4.98	-1.38	-1.31	-1.13
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.4	- -	- -	- -
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.77	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.77	- -	- -	- -
Diluted Market Cap	- -	- -	- -	- -	- -	- -	- -	- -	- -	15,863	20,895	19,287	15,945	20,484	26,380
Diluted Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	-9,246	-4,987	2,604	-9,769	-8,851	-9,504
EV per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	6.3	- -	- -	- -
TTM Sales	5,031	4,894	4,690	4,691	4,824	5,255	5,707	6,128	6,491	6,905	6,647	8,021	8,224	7,809	8,247
TTM EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Operating Income	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Cash Flow to Firm	2,479	1,714	- -	1,390	1,229	1,490	1,883	1,767	1,697	111	2,275	4,119	2,961	2,001	2,211
TTM Free Cash Flow to Firm	2,111	1,343	- -	1,079	930	1,187	1,443	1,282	1,331	111	2,275	4,119	2,961	2,001	2,211

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	- -	- -	- -	- -	- -	- -	- -	- -	- -	142.91	9.18	4.68	5.38	10.24	11.93
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	-9,282	-5,246	3,188	-10,113	-9,436	-9,966
Low Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	15.58	34.73	35.05	23.22	30.88	34.54
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.4	- -	- -	- -
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	- -	16.65	9.43	9.8	10.66	14.84	15.45
Price/Earnings Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	12.26	9	10.1	9.56	14.15	12.49
Price/Earnings High	- -	- -	- -	- -	- -	- -	- -	- -	- -	16.65	10.25	13.4	14.45	16.74	15.52
Price/Earnings Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	7.2	6.88	8.74	7.6	10.42	9.08
Price/Book Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.76	0.96	0.92	0.7	0.9	1.07
Price/Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.56	0.92	0.94	0.63	0.86	0.87
Price/Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.76	1.05	1.25	0.95	1.01	1.08
Price/Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.33	0.7	0.82	0.5	0.63	0.63
Price/Tangible Book Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.16	1.45	1.49	1.12	1.44	1.63
Price/Tangible Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.85	1.38	1.54	1	1.37	1.32
Price/Tangible Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.16	1.58	2.04	1.51	1.63	1.64
Price/Tangible Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.5	1.06	1.33	0.8	1.01	0.96
Price/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	2.29	3.13	2.4	1.93	2.61	3.17
Price/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.69	2.99	2.47	1.73	2.49	2.56
Price/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	- -	2.29	3.4	3.27	2.62	2.94	3.19
Price/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.99	2.28	2.14	1.38	1.83	1.86
Price/Cash Flow	- -	- -	- -	- -	- -	- -	- -	- -	- -	142.54	9.15	4.66	5.37	10.17	11.83
Price/Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	104.93	8.73	4.81	4.82	9.7	9.56
Price/Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	- -	142.54	9.94	6.37	7.28	11.48	11.88
Price/Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	61.59	6.68	4.16	3.83	7.15	6.95
Price/Free Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	105.2	8.77	4.83	4.83	9.76	9.64
Price/Free Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	- -	142.91	9.98	6.4	7.3	11.55	11.99
Price/Free Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	61.74	6.7	4.18	3.84	7.19	7.01
EV/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.47	- -	- -	- -
EV/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.31	- -	- -	- -
EV/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.13	- -	- -	- -
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Last Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	36.06	47.59	39.29	32.56	43.97	58.78
High Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	36.06	51.71	53.7	44.15	49.6	59.04
Enterprise Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	-13,457	-6,186	3,800	-11,714	-10,359	-14,937
Enterprise Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	-9,282	-3,457	10,473	-4,557	-6,886	-9,848
Enterprise Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	-18,271	-10,821	1,044	-14,586	-15,358	-20,653

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	560	575	575	561	542	526	504	479	445	439	434	506	479	453	441
Diluted Weighted Avg Shares	575	575	575	573	553	538	517	494	464	440	439	491	490	466	449
Basic Weighted Avg Shares	575	575	575	572	550	536	516	492	462	439	437	489	488	463	445
Revenue per Share	8.75	8.51	8.15	8.2	8.77	9.8	11.06	12.46	14.05	15.74	15.2	16.4	16.85	16.87	18.53
EBITDA per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Income per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Basic EPS, GAAP	0.88	1.12	-5.96	1.51	1.51	1.92	3.18	3.44	3.72	2.17	5.04	4.01	3.05	2.96	3.8
Basic EPS from Cont Ops	0.88	1.12	-5.96	1.51	1.53	1.95	3.2	3.5	3.88	2.41	5.3	4.24	3.29	3.26	4.11
Diluted EPS, GAAP	0.88	1.12	-5.96	1.51	1.51	1.92	3.17	3.43	3.71	2.16	5.02	3.99	3.04	2.94	3.77
Diluted EPS from Cont Ops	0.88	1.12	-5.96	1.51	1.52	1.94	3.19	3.49	3.86	2.4	5.28	4.22	3.28	3.24	4.08
Dividend per Share	- -	0.26	2.06	1.41	0.4	0.48	0.65	0.99	1.48	1.76	1.79	1.82	1.9	1.95	2
Cash Flow per Share	4.31	2.98	4.6	2.43	2.23	2.78	3.65	3.59	3.67	0.25	5.2	8.42	6.07	4.32	4.97
Free Cash Flow per Basic Share	3.67	2.33	3.96	1.89	1.69	2.21	2.8	2.61	2.88	0.25	5.2	8.42	6.07	4.32	4.97
Cash & Equivalents per Share	- -	37.45	33	39.77	31.43	44.47	46.19	49.62	53.8	80.73	80.48	68.39	87.03	96.89	111.75
Book Value per Share	- -	41.94	33.37	34.36	35.78	37.08	39.71	41.73	46.37	47.18	49.36	42.86	46.6	48.92	54.89
Tangible Book Value per Share	- -	22.28	21.42	22.1	23.1	24	26.05	27.27	30.54	31.12	32.8	26.31	29.18	30.51	36.07