Expeditors International of Washington, Inc. Financial Ratios — E1XP34

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 (%)	20.6	16.54	16.95	19.07	25.68	24.36	25.51	31.08	28.24	28.68	46	41.11	27.38	35.12	35.4
Return on Assets (%)	13.91	11.45	11.68	12.76	16.76	16.09	16.57	19.22	16.85	16.15	22.58	20.57	14.89	17.46	16.8
Return on Capital (%)	20.53	16.55	16.85	18.91	25.51	24.23	25.42	30.97	25.73	24.4	39.97	36.1	23.13	28.3	28.26
Return on Invested Capital (%)	19.78	15.8	16.28	18.54	24.99	23.63	24.77	30.22	24.84	23.91	39.17	35.05	21.1	26.87	27.08
Gross Margin (%)	12.7	11.71	11.57	11.64	13.54	13.95	12.76	12.54	12.55	12.13	13.11	12.72	13.39	12.73	12.92
EBITDA Margin (%)	10.63	9.52	9.87	9.81	11.6	11.76	10.83	10.45	10.29	10.41	11.87	11.02	10.84	10.4	10.02
Operating Margin (%)	10.04	8.86	9.08	9.06	10.9	10.99	10.12	9.79	9.65	9.81	11.56	10.69	10.11	9.82	9.51
Incremental Operating Margin (%)	36.65	51.69	24.16	8.79	244.33	9.9	3.66	7.91	15.24	10.58	13.96	- -	11.38	7.8	2.4
Pretax Margin (%)	10.36	9.19	9.42	9.31	11.13	11.26	10.38	10.06	10.02	9.98	11.65	10.75	10.91	10.33	9.88
Profit Margin (%)	6.26	5.56	5.73	5.74	6.91	7.06	7.07	7.6	7.43	7.26	8.57	7.95	8.1	7.64	7.32
Net Income to Common Margin (%)	6.26	5.56	5.73	5.74	6.91	7.06	7.07	7.6	7.43	7.26	8.57	7.95	8.1	7.64	7.32
Effective Tax Rate (%)	39.46	39.5	38.87	37.88	37.63	37.03	31.76	24.26	25.61	27.01	26.28	25.89	25.94	25.86	25.78
Dvd Payout Ratio (%)	27.41	35.26	35.08	32.62	29.38	33.42	30.62	25.24	28.73	24.98	13.77	15.68	26.91	25.1	25.49
Sustainable Growth Rate (%)	14.95	10.71	11	12.85	18.14	16.22	17.7	23.23	20.12	21.52	39.67	34.66	20.01	26.3	26.37

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	- -	- -	- -	- -	- -	- -	- -	- -	392	438	468	518	528	569	571
ST Debt	- -	- -	- -	- -	- -	- -	- -	- -	65	74	82	96	100	107	111
LT Debt	- -	- -	- -	- -	- -	- -	- -	- -	326	364	386	423	428	462	460
Total Debt/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	0.48	0.44	0.24	0.28	0.52	0.52	0.51
Net Debt/EBITDA	-1.98	-2.21	-2.08	-1.44	-1.05	-1.36	-1.4	-1.09	-1.5	-1.53	-0.88	-1.08	-1.5	-1.04	-1.18
Total Debt/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	0.51	0.47	0.24	0.28	0.56	0.55	0.54
Net Debt/EBIT	-2.09	-2.38	-2.26	-1.56	-1.12	-1.45	-1.5	-1.16	-1.6	-1.62	-0.91	-1.11	-1.61	-1.1	-1.25
EBITDA to Interest Expense	675.36	456.23	- -	- -	- -	- -	- -	- -	- -	4,554.32	4,770.41	80.84	209.94	- -	- -
EBITDA-CapEx/Interest Expense	594.83	418.16	- -	- -	- -	- -	- -	- -	- -	4,337.23	4,682.22	77.11	201.75	- -	- -
EBIT to Interest Expense	637.45	424.3	- -	- -	- -	- -	- -	- -	- -	4,294.23	4,645.56	78.38	195.82	- -	- -
Interest Expense	1	1	- -	- -	- -	- -	- -	- -	- -	- -	- -	23	5	- -	- -
Common Equity/Total Assets	69.89	68.64	69.15	64.63	65.95	66.1	63.9	59.94	59.46	53.98	45.92	55.63	52.84	46.76	48.14
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	14.85	13.67	11.02	13.58	17.9	20.77	19.49
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	12.61	11.74	9.72	11.64	14.66	16.54	15.7
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	8.84	7.39	5.07	7.56	9.46	9.72	9.39
Total Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	17.83	16.45	13.37	16.65	22.07	25.56	24.2
Total Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	15.13	14.13	11.79	14.27	18.08	20.36	19.48
Total Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	10.61	8.89	6.15	9.27	11.67	11.97	11.66
Net Debt to Equity	-64.39	-62.03	-59.8	-49.54	-47.67	-52.75	-52.7	-46.47	-56	-57.37	-49.42	-65.33	-63.26	-51.59	-55.74
Net Debt/Capital (%)	-180.85	-163.38	-148.76	-98.16	-91.08	-111.65	-111.43	-86.82	-90.58	-97.09	-77.28	-127.3	-107.58	-69.75	-81.41
EBITDA	655	571	600	644	767	717	750	851	818	997	1,961	1,882	1,008	1,102	1,109
EBITDA-CapEx	577	523	547	579	723	658	655	803	771	950	1,924	1,795	968	1,062	1,056
Operating Income (Loss)	618	531	552	595	721	670	700	797	767	940	1,909	1,824	940	1,041	1,053

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	1.63	1.5	1.46	0.98	0.94	1.05	0.96	0.7	1.05	0.81	0.46	0.99	0.89	0.56	0.63
Current Ratio	2.87	2.8	2.78	2.33	2.29	2.39	2.32	2.06	2.37	2.09	1.78	2.2	2.02	1.77	1.81
Quick Ratio	2.8	2.72	2.7	2.24	2.23	2.33	2.26	1.89	2.18	1.86	1.49	2.02	1.79	1.52	1.61
CFO/Avg Current Liab	0.55	0.45	0.48	0.43	0.61	0.59	0.48	0.47	0.62	0.43	0.31	0.74	0.56	0.38	0.49
Common Equity/Total Assets	69.89	68.64	69.15	64.63	65.95	66.1	63.9	59.94	59.46	53.98	45.92	55.63	52.84	46.76	48.14
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	14.85	13.67	11.02	13.58	17.9	20.77	19.49
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	12.61	11.74	9.72	11.64	14.66	16.54	15.7
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	8.84	7.39	5.07	7.56	9.46	9.72	9.39
Total Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	17.83	16.45	13.37	16.65	22.07	25.56	24.2
Total Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	15.13	14.13	11.79	14.27	18.08	20.36	19.48
Total Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	10.61	8.89	6.15	9.27	11.67	11.97	11.66
CFO/Total Liabilities	53.36	40.16	43.89	38.75	65.05	56.11	43.53	43.17	51.63	28.93	21.12	85.98	49.39	28.61	39.7
CFO/CapEx	5.85	7.77	7.63	6.12	12.77	8.93	5.14	12.07	16.41	13.78	23.96	24.53	26.79	17.88	18.95
Altman's Z-Score	- -	- -	- -	- -	- -	- -	- -	- -	- -	8.36	7.65	10.18	9.14	8.54	8.28

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	6.36	6.1	5.78	5.68	5.64	5.3	5.31	5.43	5.48	5.79	5.69	5.77	5.11	6.01	5.51
Days Sales Outstanding	57.42	59.88	63.18	64.21	64.77	68.91	68.69	67.19	66.56	63.09	64.15	63.27	71.43	60.78	66.28
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	- -	- -	- -	- -	- -	- -	- -	- -	- -	17,114	24,139	19,315	18,255	18,798	17,578
- Cash & Cash Equivalents	1,294	1,261	1,248	927	808	974	1,051	924	1,230	1,528	1,729	2,034	1,513	1,148	1,314
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	6	5	2	3	3	3	3	1	2	4	4	4	1	3	2
+ Total Debt	- -	- -	- -	- -	- -	- -	- -	- -	392	438	468	518	528	569	571
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	16,028	22,881	17,803	17,271	18,222	16,837
Total Capital	2,010	2,033	2,086	1,872	1,695	1,847	1,994	1,988	2,589	3,101	3,966	3,632	2,919	2,795	2,929
Total Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	15.13	14.13	11.79	14.27	18.08	20.36	19.48
Total Debt / EV	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.03	0.02	0.03	0.03	0.03	0.03
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.67	1.38	1.04	1.86	1.72	1.52
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	16.07	11.67	9.46	17.14	16.53	15.18
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	17.04	11.98	9.76	18.37	17.5	16
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	24.47	26.34	8.29	16.34	25.19	16.73
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	26.38	27.48	8.64	16.98	26.68	17.66
Diluted Market Cap	- -	- -	- -	- -	- -	- -	- -	- -	- -	17,276	24,722	20,581	19,057	19,305	17,889
Diluted Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	16,190	23,464	19,069	18,073	18,728	17,148
EV per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	42.3	61.14	51.54	53.63	58.99	56.18
TTM Sales	6,162	5,992	6,080	6,565	6,617	6,098	6,921	8,138	7,942	9,584	16,524	17,071	9,300	10,601	11,069
TTM EBITDA	655	571	600	644	767	717	750	851	818	997	1,961	1,882	1,008	1,102	1,109
TTM Operating Income	618	531	552	595	721	670	700	797	767	940	1,909	1,824	940	1,041	1,053
TTM Cash Flow to Firm	458	371	408	395	567	529	489	573	772	655	869	2,147	1,057	723	1,007
TTM Free Cash Flow to Firm	380	323	354	330	522	470	394	525	725	608	833	2,060	1,017	683	953

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	- -	- -	- -	- -	- -	- -	- -	- -	- -	28.44	29.7	10.07	18.8	28.27	18.76
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	17.04	11.98	9.76	18.37	17.5	16
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	16,028	22,881	17,803	17,271	18,222	16,837
Low Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	44.22	45.66	45.07	52.36	60.37	54.76
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.67	1.38	1.04	1.86	1.72	1.52
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	16.07	11.67	9.46	17.14	16.53	15.18
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	- -	24.45	17.25	15.03	25.14	23.71	22
Price/Earnings Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	24.32	14.97	14.05	25.07	23.93	21.63
Price/Earnings High	- -	- -	- -	- -	- -	- -	- -	- -	- -	24.84	18.13	16.46	27.4	24.22	22.72
Price/Earnings Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	23.93	12.21	12.11	23.22	23.52	20.54
Price/Book Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	6.43	6.91	6.21	7.64	8.46	7.46
Price/Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	6.4	6	5.81	7.62	8.53	7.33
Price/Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	6.54	7.26	6.8	8.33	8.64	7.7
Price/Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	6.3	4.89	5.01	7.05	8.39	6.97
Price/Tangible Book Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	6.45	6.92	6.23	7.66	8.49	7.49
Price/Tangible Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	6.42	6.01	5.82	7.64	8.56	7.36
Price/Tangible Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	6.56	7.28	6.82	8.35	8.67	7.73
Price/Tangible Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	6.32	4.9	5.02	7.08	8.42	6.99
Price/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.78	1.48	1.2	2.03	1.81	1.61
Price/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.77	1.28	1.12	2.03	1.83	1.58
Price/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.8	1.55	1.31	2.22	1.85	1.66
Price/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.74	1.05	0.96	1.88	1.8	1.5
Price/Cash Flow	- -	- -	- -	- -	- -	- -	- -	- -	- -	25.98	28.12	9.58	17.97	26.55	17.72
Price/Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	25.85	24.4	8.96	17.92	26.79	17.41
Price/Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	- -	26.4	29.55	10.49	19.59	27.12	18.29
Price/Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	25.44	19.9	7.72	16.6	26.34	16.54
Price/Free Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	28.3	25.78	9.42	18.75	28.53	18.44
Price/Free Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	- -	28.9	31.22	11.03	20.49	28.87	19.37
Price/Free Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	27.85	21.03	8.12	17.36	28.04	17.52
EV/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.66	1.19	0.97	1.85	1.74	1.49
EV/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.7	1.46	1.15	2.03	1.76	1.57
EV/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.63	0.96	0.82	1.71	1.7	1.42
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	15.98	10.04	8.79	17.09	16.69	14.91
EV/EBITDA High	- -	- -	- -	- -	- -	- -	- -	- -	- -	16.35	12.3	10.44	18.77	16.89	15.69
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	15.71	8.07	7.47	15.76	16.39	14.13
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	16.95	10.31	9.07	18.32	17.66	15.71
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	- -	- -	17.34	12.63	10.76	20.13	17.88	16.54
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	16.66	8.29	7.7	16.89	17.36	14.89
Last Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	45.16	64.5	55.92	56.69	60.86	58.66
High Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	45.9	67.77	61.23	61.8	62.16	60.56
Enterprise Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	15,941	19,694	16,543	17,223	18,394	16,534
Enterprise Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	16,306	24,109	19,638	18,917	18,624	17,408
Enterprise Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	15,670	15,832	14,055	15,877	18,072	15,670

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	475	462	453	429	408	403	395	384	380	379	374	345	322	309	300
Diluted Weighted Avg Shares	481	474	463	440	426	409	407	398	390	383	383	368	336	317	305
Basic Weighted Avg Shares	475	471	461	439	423	406	401	390	383	377	379	365	334	316	304
Revenue per Share	12.98	12.72	13.19	14.95	15.65	15.03	17.25	20.88	20.76	25.44	43.64	46.79	27.86	33.59	36.41
EBITDA per Share	1.38	1.21	1.3	1.47	1.81	1.77	1.87	2.18	2.14	2.65	5.18	5.16	3.02	3.49	3.65
Operating Income per Share	1.3	1.13	1.2	1.35	1.71	1.65	1.75	2.04	2	2.5	5.04	5	2.82	3.3	3.46
Basic EPS, GAAP	0.81	0.71	0.76	0.86	1.08	1.06	1.22	1.59	1.54	1.85	3.74	3.72	2.26	2.57	2.67
Basic EPS from Cont Ops	0.81	0.71	0.76	0.86	1.09	1.07	1.22	1.59	1.55	1.85	3.75	3.73	2.25	2.57	2.67
Diluted EPS, GAAP	0.8	0.7	0.75	0.86	1.07	1.05	1.2	1.55	1.51	1.82	3.69	3.69	2.24	2.55	2.66
Diluted EPS from Cont Ops	0.8	0.7	0.76	0.86	1.08	1.06	1.21	1.56	1.52	1.83	3.7	3.7	2.24	2.56	2.66
Dividend per Share	0.22	0.25	0.27	0.28	0.32	0.36	0.38	0.4	0.45	0.46	0.52	0.59	0.61	0.65	0.68
Cash Flow per Share	0.96	0.79	0.88	0.9	1.34	1.3	1.22	1.47	2.02	1.74	2.29	5.84	3.15	2.29	3.31
Free Cash Flow per Basic Share	0.8	0.68	0.77	0.75	1.23	1.16	0.98	1.35	1.89	1.61	2.2	5.6	3.04	2.16	3.14
Cash & Equivalents per Share	2.73	2.73	2.81	2.26	1.98	2.42	2.66	2.41	3.24	4.03	4.62	5.89	4.7	3.72	4.39
Book Value per Share	4.22	4.39	4.6	4.36	4.15	4.58	5.05	5.17	5.78	7.02	9.34	9	7.42	7.2	7.86
Tangible Book Value per Share	4.21	4.37	4.58	4.34	4.13	4.56	5.03	5.15	5.76	7	9.32	8.98	7.4	7.17	7.83