Eastman Chemical Company Financial Ratios — E1MN34 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 (%)	36.95	18.16	34.57	20.56	22.76	20.16	27.86	19.28	12.91	7.98	14.62	14.61	16.85	16.11	8.07
Return on Assets (%)	10.62	4.88	9.89	5.38	5.36	5.5	8.8	6.75	4.74	2.98	5.42	5.25	6.1	6.06	3.15
Return on Capital (%)	20.87	9.39	16.16	9.34	9.41	9.54	- -	10.58	7.9	5.61	8.87	8.84	10.3	10.2	6.05
Return on Invested Capital (%)	19.07	9.56	16.15	9.16	9.41	10.1	- -	10.38	8.31	6.72	8.82	8.7	10.48	10.29	6.48
Gross Margin (%)	21.86	21.75	29.69	23.31	26.74	26.17	24.75	24.42	24.09	23.31	23.86	20.2	22.38	24.41	21.07
EBITDA Margin (%)	16.86	14.32	24.55	16.92	20.26	21.79	22.19	20.95	19.35	17.01	17.19	15.41	19.96	19.55	15.69
Operating Margin (%)	12.94	11.36	20.73	13.01	16.24	15.84	14.73	15	14.12	12.92	17.78	11.8	11.44	14.67	10.92
Incremental Operating Margin (%)	4.19	- -	81.57	- -	271.07	21.88	- -	19.27	24.37	26.75	38.34	- -	14.16	187.21	66.67
Pretax Margin (%)	12.27	8.01	17.96	10.39	11.7	11.65	13.5	12.91	9.73	6.26	10.33	9.23	11.8	11.49	6.49
Profit Margin (%)	9	5.39	12.46	7.88	8.79	9.48	14.49	10.64	8.19	5.64	8.18	7.5	9.71	9.65	5.42
Net Income to Common Margin (%)	9	5.39	12.46	7.88	8.79	9.48	14.49	10.64	8.19	5.64	8.18	7.5	9.71	9.65	5.42
Effective Tax Rate (%)	31.1	31.74	30.2	23.74	24.36	18.11	- -	17.25	15.52	7.74	19.87	18.53	17.57	15.77	16.37
Dvd Payout Ratio (%)	22.37	42.67	11.87	27.6	27.67	31.48	21.26	29.23	44.84	71.6	42.76	47.68	41.87	41.6	80.04
Sustainable Growth Rate (%)	28.68	10.41	30.47	14.89	16.46	13.81	21.94	13.64	7.12	2.27	8.37	7.64	9.8	9.41	1.61

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	1,598	4,783	4,254	7,549	7,008	6,594	6,540	6,168	5,782	5,618	5,159	5,151	4,846	5,017	4,787
ST Debt	153	4	- -	301	431	283	393	243	171	349	747	1,126	541	450	586
LT Debt	1,445	4,779	4,254	7,248	6,577	6,311	6,147	5,925	5,611	5,269	4,412	4,025	4,305	4,567	4,201
Total Debt/EBITDA	1.32	4.12	1.85	4.68	3.58	3.36	3.09	2.9	3.22	3.9	2.86	3.16	2.64	2.74	3.49
Net Debt/EBITDA	0.84	3.91	1.75	4.55	3.43	3.27	3	2.79	3.11	3.51	2.61	2.86	2.34	2.28	3.07
Total Debt/EBIT	1.71	5.98	2.28	6.5	5.06	4.77	4.27	4.05	4.89	6.48	4.08	4.47	3.62	3.79	5.57
Net Debt/EBIT	1.09	5.67	2.16	6.31	4.85	4.64	4.14	3.9	4.72	5.83	3.72	4.04	3.21	3.15	4.91
EBITDA to Interest Expense	14.58	7.84	12.34	7.94	7.35	7.61	8.68	8.94	8.12	6.86	9.1	8.67	8.55	8.49	6.27
EBITDA-CapEx/Interest Expense	8.96	4.66	9.72	5	4.9	5.18	6.02	6.72	6.17	4.98	6.18	5.35	4.7	5.72	3.78
EBIT to Interest Expense	11.19	6.22	10.42	6.1	5.89	5.53	5.77	6.4	5.92	5.21	9.41	6.64	4.9	6.37	4.37
Interest Expense	83	148	186	203	266	258	244	238	221	210	198	188	215	216	219
Common Equity/Total Assets	30.24	25.13	32.05	21.84	25.3	29.32	33.77	36.28	37.22	37.45	36.75	35.13	37.3	37.99	40.12
Long-Term Debt/Equity (%)	76.01	157.83	109.78	201.89	163.57	136.96	112.17	100.8	93.02	86.26	76.23	76.87	77.85	78.04	69.59
Long-Term Debt/Capital (%)	41.3	61.18	52.33	65.07	59.63	56.34	51.14	49.19	47.49	44.93	40.3	38.75	41.49	42.02	38.81
Long-Term Debt/Total Assets (%)	23.37	40.81	35.91	45.1	42.21	40.83	38.42	37.04	35.05	32.76	28.43	27.44	29.42	30.02	28.27
Total Debt/Equity (%)	84.06	157.96	109.78	210.28	174.29	143.1	119.34	104.93	95.86	91.98	89.13	98.38	87.63	85.73	79.29
Total Debt/Capital (%)	45.67	61.23	52.33	67.77	63.54	58.86	54.41	51.2	48.94	47.91	47.13	49.59	46.7	46.16	44.23
Total Debt/Total Assets (%)	25.84	40.85	35.91	46.97	44.98	42.66	40.88	38.56	36.12	34.93	33.24	35.12	33.12	32.98	32.22
Net Debt to Equity	53.71	149.74	103.66	204.32	167	139.17	115.86	101.09	92.47	82.74	81.2	88.96	77.72	71.43	69.92
Net Debt/Capital (%)	34.94	59.96	50.9	67.14	62.55	58.19	53.67	50.27	48.04	45.28	44.81	47.08	43.73	41.67	41.15
EBITDA	1,210	1,160	2,295	1,612	1,955	1,963	2,119	2,127	1,794	1,441	1,801	1,630	1,838	1,834	1,373
EBITDA-CapEx	744	690	1,807	1,016	1,303	1,337	1,470	1,599	1,363	1,045	1,223	1,006	1,010	1,235	827
Operating Income (Loss)	929	920	1,938	1,239	1,567	1,427	1,407	1,523	1,309	1,095	1,863	1,248	1,054	1,376	956

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	0.7	0.18	0.16	0.11	0.14	0.1	0.1	0.12	0.11	0.28	0.15	0.15	0.21	0.31	0.21
Current Ratio	2.07	1.98	1.93	1.57	1.4	1.6	1.59	1.82	1.86	1.74	1.56	1.16	1.35	1.51	1.37
Quick Ratio	1.33	0.91	0.9	0.7	0.65	0.78	0.8	0.92	0.88	1.02	0.69	0.54	0.66	0.74	0.59
CFO/Avg Current Liab	0.57	0.91	0.92	0.82	0.8	0.72	0.88	0.81	0.83	0.76	0.65	0.31	0.47	0.49	0.36
Common Equity/Total Assets	30.24	25.13	32.05	21.84	25.3	29.32	33.77	36.28	37.22	37.45	36.75	35.13	37.3	37.99	40.12
Long-Term Debt/Equity (%)	76.01	157.83	109.78	201.89	163.57	136.96	112.17	100.8	93.02	86.26	76.23	76.87	77.85	78.04	69.59
Long-Term Debt/Capital (%)	41.3	61.18	52.33	65.07	59.63	56.34	51.14	49.19	47.49	44.93	40.3	38.75	41.49	42.02	38.81
Long-Term Debt/Total Assets (%)	23.37	40.81	35.91	45.1	42.21	40.83	38.42	37.04	35.05	32.76	28.43	27.44	29.42	30.02	28.27
Total Debt/Equity (%)	84.06	157.96	109.78	210.28	174.29	143.1	119.34	104.93	95.86	91.98	89.13	98.38	87.63	85.73	79.29
Total Debt/Capital (%)	45.67	61.23	52.33	67.77	63.54	58.86	54.41	51.2	48.94	47.91	47.13	49.59	46.7	46.16	44.23
Total Debt/Total Assets (%)	25.84	40.85	35.91	46.97	44.98	42.66	40.88	38.56	36.12	34.93	33.24	35.12	33.12	32.98	32.22
CFO/Total Liabilities	14.59	12.99	16.27	11.48	14.05	12.77	15.75	15.25	15.08	14.59	16.64	10.34	15.09	13.75	11
CFO/CapEx	1.34	2.4	2.66	2.4	2.49	2.21	2.55	2.92	3.49	3.67	2.8	1.56	1.66	2.15	1.78
Altman's Z-Score	- -	- -	- -	- -	- -	- -	- -	- -	- -	3.28	3.79	3.51	3.37	3.54	3.15

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	12.2	10.96	10.83	10.49	11.17	11.23	10.39	9.31	8.69	8.42	9.86	10.33	10.33	11.6	11.46
Days Sales Outstanding	29.93	33.29	33.69	34.79	32.69	32.5	35.13	39.19	42	43.36	37	35.33	35.33	31.45	31.86
Inventory Turnover	8.02	6.22	5.21	5.27	4.73	4.61	4.93	4.96	4.34	4.27	5.53	4.97	4	3.86	3.48
Days Inventory Outstanding	45.49	58.69	70.07	69.27	77.15	79.11	73.98	73.55	84.13	85.41	65.97	73.45	91.31	94.47	104.83
Accounts Payable Turnover	- -	10.9	8.86	9.5	9.22	9.37	9.43	8.82	7.89	7.36	7.99	6.94	5.57	5.97	5.48
Accounts Payable Turnover Days	- -	33.5	41.2	38.4	39.57	38.94	38.7	41.37	46.25	49.6	45.66	52.62	65.47	61.16	66.65
Cash Conversion Cycle	- -	58.49	62.56	65.65	70.27	72.67	70.41	71.37	79.88	79.17	57.3	56.15	61.17	64.76	70.04
Inventory to Cash Days	-15.56	-25.4	-36.38	-34.48	-44.47	-46.61	-38.85	-34.36	-42.13	-42.05	-28.96	-38.12	-55.98	-63.01	-72.97
Inventories	779	1,260	1,264	1,509	1,479	1,404	1,509	1,583	1,662	1,379	1,504	1,894	1,683	1,988	1,980
Raw Materials	353	536	494	553	500	473	470	515	576	511	589	743	618	737	657
Work In Process	239	288	300	288	212	198	213	262	220	203	273	297	293	305	300
Finished Goods	777	941	976	1,130	1,063	997	1,114	1,143	1,114	891	1,007	1,347	1,193	1,321	1,361
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	- -	- -	- -	- -	- -	- -	- -	- -	- -	11,818	14,296	10,429	9,462	11,455	7,070
- Cash & Cash Equivalents	577	249	237	214	293	181	191	226	204	564	459	493	548	837	566
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	31	85	79	80	80	76	77	75	74	85	84	83	72	73	76
+ Total Debt	1,598	4,783	4,254	7,549	7,008	6,594	6,540	6,168	5,782	5,618	5,159	5,151	4,846	5,017	4,787
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	16,957	19,080	15,170	13,832	15,708	11,367
Total Capital	3,499	7,811	8,129	11,139	11,029	11,202	12,020	12,046	11,814	11,726	10,947	10,387	10,376	10,869	10,824
Total Debt/Capital (%)	45.67	61.23	52.33	67.77	63.54	58.86	54.41	51.2	48.94	47.91	47.13	49.59	46.7	46.16	44.23
Total Debt / EV	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.33	0.27	0.34	0.35	0.32	0.42
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	2	1.82	1.43	1.5	1.67	1.3
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	11.77	10.59	9.31	7.53	8.57	8.28
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	19.56	15.11	13.16	10.32	11.86	13.22
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	10.28	10.73	13.45	8.92	10.69	9.86
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	13.54	15.9	30.09	19.13	18.06	18.72
Diluted Market Cap	- -	- -	- -	- -	- -	- -	- -	- -	- -	11,873	15,198	10,964	9,628	11,727	7,163
Diluted Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	17,012	19,982	15,705	13,998	15,980	11,460
EV per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	61.89	73.37	63.32	58.46	67.64	49.41
TTM Sales	7,178	8,102	9,350	9,527	9,648	9,008	9,549	10,151	9,273	8,473	10,476	10,580	9,210	9,382	8,752
TTM EBITDA	1,210	1,160	2,295	1,612	1,955	1,963	2,119	2,127	1,794	1,441	1,801	1,630	1,838	1,834	1,373
TTM Operating Income	929	920	1,938	1,239	1,567	1,427	1,407	1,523	1,309	1,095	1,863	1,248	1,054	1,376	956
TTM Cash Flow to Firm	682	1,229	1,427	1,588	1,825	1,596	- -	1,740	1,691	1,649	1,778	1,128	1,551	1,469	1,153
TTM Free Cash Flow to Firm	216	759	939	992	1,173	970	- -	1,212	1,260	1,253	1,200	504	723	870	607

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	- -	- -	- -	- -	- -	- -	- -	- -	- -	11.21	14.6	31.24	17.63	17.05	16.89
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	19.56	15.11	13.16	10.32	11.86	13.22
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	16,957	19,080	15,170	13,832	15,708	11,367
Low Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	19.77	48.93	38.44	37.51	42	28.99
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	2	1.82	1.43	1.5	1.67	1.3
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	11.77	10.59	9.31	7.53	8.57	8.28
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	- -	24.66	17.45	13.67	10.7	12.83	14.99
Price/Earnings Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	18.29	18.25	14.25	10.94	12.37	17.91
Price/Earnings High	- -	- -	- -	- -	- -	- -	- -	- -	- -	25.03	20.57	19.22	11.75	13.29	24.55
Price/Earnings Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	11.3	15.53	12.07	10.03	10.92	14.15
Price/Book Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.96	2.51	2.02	1.73	1.98	1.19
Price/Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.46	2.62	2.11	1.77	1.91	1.42
Price/Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.99	2.95	2.85	1.9	2.05	1.94
Price/Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.9	2.23	1.79	1.63	1.69	1.12
Price/Tangible Book Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	-50.5	20.39	37.38	14.04	10.27	5.33
Price/Tangible Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	-37.47	21.33	38.95	14.36	9.91	6.37
Price/Tangible Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	-51.27	24.04	52.55	15.42	10.64	8.73
Price/Tangible Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	-23.15	18.15	33.01	13.17	8.75	5.03
Price/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.39	1.43	1.02	1.04	1.24	0.81
Price/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.03	1.49	1.07	1.06	1.19	0.97
Price/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.41	1.68	1.44	1.14	1.28	1.33
Price/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.64	1.27	0.9	0.97	1.05	0.77
Price/Cash Flow	- -	- -	- -	- -	- -	- -	- -	- -	- -	8.1	9.24	11.12	6.96	9.02	7.33
Price/Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	6.01	9.66	11.59	7.12	8.7	8.75
Price/Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	- -	8.22	10.89	15.63	7.64	9.34	11.99
Price/Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	3.71	8.22	9.82	6.53	7.68	6.91
Price/Free Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	8.32	15.27	32.55	18.04	16.43	20.18
Price/Free Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	- -	11.38	17.21	43.92	19.37	17.65	27.66
Price/Free Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	5.14	12.99	27.58	16.54	14.51	15.94
EV/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.64	1.88	1.48	1.53	1.63	1.46
EV/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	- -	2.02	2.07	1.83	1.6	1.72	1.81
EV/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.25	1.67	1.32	1.44	1.49	1.25
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	9.65	10.96	9.58	7.64	8.34	9.28
EV/EBITDA High	- -	- -	- -	- -	- -	- -	- -	- -	- -	11.89	12.01	11.9	8.03	8.79	11.56
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	7.33	9.72	8.56	7.21	7.64	7.99
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	16.04	15.62	13.54	10.48	11.55	14.82
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	- -	- -	19.76	17.13	16.83	11.02	12.16	18.45
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	12.18	13.86	12.1	9.88	10.57	12.75
Last Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	43.14	54.97	43.53	39.99	49.33	30.73
High Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	43.79	64.81	61.2	43.92	51.09	50.3
Enterprise Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	13,907	19,733	15,608	14,049	15,297	12,743
Enterprise Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	17,136	21,638	19,402	14,762	16,118	15,871
Enterprise Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	10,556	17,508	13,950	13,245	14,008	10,967

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	276	310	307	300	298	295	288	282	274	274	260	240	237	232	230
Diluted Weighted Avg Shares	289	301	316	305	302	299	295	288	279	275	276	252	241	238	233
Basic Weighted Avg Shares	282	293	311	301	300	297	292	285	277	273	272	249	239	235	231
Revenue per Share	25.48	27.61	30.11	31.6	32.2	30.33	32.7	35.65	33.47	31.01	38.51	42.48	38.51	39.87	37.84
EBITDA per Share	4.3	3.95	7.39	5.35	6.52	6.61	7.26	7.47	6.47	5.27	6.62	6.55	7.69	7.79	5.94
Operating Income per Share	3.3	3.14	6.24	4.11	5.23	4.8	4.82	5.35	4.72	4.01	6.85	5.01	4.41	5.85	4.13
Basic EPS, GAAP	2.29	1.49	3.75	2.49	2.83	2.88	4.74	3.79	2.74	1.75	3.15	3.18	3.74	3.85	2.05
Basic EPS from Cont Ops	2.15	1.51	3.77	2.5	2.85	2.89	4.75	3.81	2.75	1.79	3.19	3.2	3.75	3.86	2.05
Diluted EPS, GAAP	2.24	1.45	3.69	2.46	2.81	2.85	4.7	3.75	2.72	1.74	3.1	3.15	3.71	3.81	2.03
Diluted EPS from Cont Ops	2.1	1.47	3.71	2.48	2.83	2.87	4.71	3.76	2.73	1.78	3.14	3.16	3.72	3.82	2.04
Dividend per Share	0.48	0.65	0.45	0.7	0.79	0.92	1.01	1.12	1.24	1.31	1.38	1.53	1.57	1.61	1.65
Cash Flow per Share	2.22	3.84	4.18	4.75	5.42	4.66	5.67	5.42	5.43	5.33	5.95	3.92	5.75	5.47	4.19
Free Cash Flow per Basic Share	0.56	2.24	2.61	2.78	3.24	2.56	3.45	3.56	3.87	3.88	3.83	1.41	2.28	2.92	1.83
Cash & Equivalents per Share	2.81	0.8	0.77	0.71	0.98	0.61	0.66	0.8	0.74	2.06	1.76	2.06	2.32	3.6	2.46
Book Value per Share	6.77	9.48	12.35	11.71	13.22	15.34	18.74	20.59	21.73	21.98	21.93	21.51	23.07	24.88	25.91
Tangible Book Value per Share	4.93	-4.99	-2.02	-12.95	-10.83	-8.15	-5.19	-3.01	-1.76	-0.85	2.7	1.16	2.85	4.8	5.76