Hasbro, Inc. Financial Ratios — H1AS34 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 (%)	25.41	22.98	17.95	26.42	28.88	31.27	21.48	12.3	21.92	7.55	14.48	6.95	-76.48	34.75	-38.02
Return on Assets (%)	9.37	7.95	6.56	9.33	9.78	11.24	7.64	4.18	7.37	2.26	4.11	2.11	-18.81	5.99	-5.42
Return on Capital (%)	15.13	13.17	11.95	15.23	15.73	18.36	12.25	8.25	11.61	4.77	7.31	4.8	- -	11.17	- -
Return on Invested Capital (%)	15.62	13.24	12.05	15.21	15.3	17.36	11.21	7.46	10.76	4.61	7.41	4.45	- -	11.62	- -
Gross Margin (%)	49.24	51.72	50.72	53.15	53.77	53.88	53.18	51.91	52.92	58.12	60.32	58.94	57.34	64.61	64.58
EBITDA Margin (%)	18.44	18.19	17.04	19.65	20	19.49	19.54	11.85	19.46	21.11	26.04	20.42	-17.57	21.82	3.88
Operating Margin (%)	13.86	13.49	11.44	14.85	15.56	15.7	15.55	7.23	13.82	13.18	13.58	7.34	3.83	17.59	22.5
Incremental Operating Margin (%)	2.16	21.46	1,240.73	86.28	33.21	16.79	11.75	76.06	228.42	9.17	15.88	78.46	27.94	- -	58.43
Pretax Margin (%)	11.35	11.09	8.62	12.62	13.58	13.8	15.09	5.9	12.59	5.89	9.06	4.46	-34.16	12.02	-2.17
Profit Margin (%)	8.99	8.22	7.01	9.72	10.16	10.98	7.61	4.81	11.03	4.07	6.68	3.47	-29.77	9.32	-6.86
Net Income to Common Margin (%)	8.99	8.22	7.01	9.72	10.16	10.98	7.61	4.81	11.03	4.07	6.68	3.47	-29.77	9.32	-6.86
Effective Tax Rate (%)	20.77	25.89	19.3	23.46	26	23.01	49.55	18.48	12.42	30.02	25.19	22.37	- -	20.64	- -
Dvd Payout Ratio (%)	39.97	67.1	55.43	52.8	51.1	48.33	69.84	140.3	64.67	163.25	84.75	190.27	-26.11	96.7	-125
Sustainable Growth Rate (%)	15.26	7.56	8	12.47	14.12	16.16	6.48	-4.96	7.74	-4.78	2.21	-6.27	-96.44	1.15	-85.54

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	1,581	1,621	1,397	1,798	1,712	1,721	1,849	1,705	4,047	5,099	4,069	4,006	3,496	3,411	3,296
ST Debt	180	224	437	252	165	522	155	10	1	439	245	295	531	30	528
LT Debt	1,401	1,396	960	1,546	1,547	1,199	1,694	1,695	4,046	4,660	3,824	3,711	2,966	3,381	2,768
Total Debt/EBITDA	2	2.18	2.01	2.14	1.92	1.76	1.82	3.14	4.41	4.42	2.43	3.35	-3.98	3.78	18.07
Net Debt/EBITDA	1.19	1.04	1.03	1.08	0.83	0.45	0.26	0.96	-0.58	3.23	1.82	2.9	-3.32	2.98	13.64
Total Debt/EBIT	2.66	2.94	2.99	2.83	2.47	2.18	2.28	5.15	6.21	10.16	5.33	9.83	-2.27	4.94	296.89
Net Debt/EBIT	1.58	1.4	1.53	1.42	1.06	0.56	0.33	1.58	-0.82	7.42	3.98	8.51	-1.9	3.89	224.21
EBITDA to Interest Expense	8.88	8.16	6.59	9.03	9.16	10.05	10.36	5.98	9.01	5.74	9.3	6.99	-4.72	5.27	1.12
EBITDA-CapEx/Interest Expense	7.76	6.93	5.53	7.81	7.7	8.45	8.99	4.43	7.7	5.11	8.57	5.97	-5.84	4.12	-0.1
EBIT to Interest Expense	6.67	6.05	4.42	6.82	7.12	8.09	8.25	3.64	6.4	3.58	4.85	2.51	1.03	4.25	6.47
Interest Expense	89	91	106	93	97	97	98	91	102	201	180	171	186	171	163
Common Equity/Total Assets	34.32	34.85	38.22	32.44	35.25	36.59	34.59	33.34	33.83	26.78	30.15	30.47	16.23	18.26	9.7
Long-Term Debt/Equity (%)	98.83	92.64	55.56	102.48	90.79	63.58	92.55	96.61	135.08	157.37	123.88	129.68	272.84	285.3	489.46
Long-Term Debt/Capital (%)	46.71	44.64	30.72	46.75	45.29	33.24	46.04	49	57.46	57.81	53.44	54.03	64.71	73.57	71.69
Long-Term Debt/Total Assets (%)	33.91	32.28	21.8	34.21	32.77	23.54	32.02	32.21	45.69	43.07	38.1	39.92	45.34	53.32	49.85
Total Debt/Equity (%)	111.55	107.52	80.83	119.22	100.45	91.28	101.02	97.17	135.1	172.21	131.81	139.99	321.65	287.81	582.76
Total Debt/Capital (%)	52.73	51.81	44.7	54.38	50.11	47.72	50.25	49.28	57.46	63.26	56.86	58.33	76.28	74.21	85.35
Total Debt/Total Assets (%)	38.28	37.47	31.72	39.8	36.26	33.8	34.94	32.39	45.7	47.13	40.54	43.1	53.45	53.79	59.36
Net Debt to Equity	66.29	51.15	41.33	60.01	43.13	23.27	14.61	29.78	-17.81	125.72	98.53	121.19	268.72	226.68	440.09
Net Debt/Capital (%)	39.86	33.84	29.25	37.5	30.13	18.88	12.75	22.95	-21.66	55.7	49.28	54.45	72.33	68.86	80.68
EBITDA	790	744	696	840	890	978	1,018	543	919	1,154	1,672	1,196	-879	902	182
EBITDA-CapEx	691	632	584	727	748	824	883	402	785	1,028	1,539	1,022	-1,088	705	-16
Operating Income (Loss)	594	552	467	635	692	788	810	331	652	720	872	430	191	727	1,058

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	0.68	0.88	0.5	0.83	0.92	0.79	1.26	0.93	3.64	0.57	0.4	0.23	0.26	0.5	0.47
Current Ratio	2.39	2.61	1.82	2.47	2.69	1.99	2.9	2.42	5.37	1.6	1.52	1.37	1.13	1.6	1.38
Quick Ratio	1.78	1.96	1.3	1.85	2.06	1.61	2.39	1.86	4.77	1.15	1.01	0.74	0.77	1.15	1.04
CFO/Avg Current Liab	0.48	0.56	0.35	0.37	0.53	0.61	0.5	0.51	0.52	0.53	0.34	0.16	0.34	0.49	0.55
Common Equity/Total Assets	34.32	34.85	38.22	32.44	35.25	36.59	34.59	33.34	33.83	26.78	30.15	30.47	16.23	18.26	9.7
Long-Term Debt/Equity (%)	98.83	92.64	55.56	102.48	90.79	63.58	92.55	96.61	135.08	157.37	123.88	129.68	272.84	285.3	489.46
Long-Term Debt/Capital (%)	46.71	44.64	30.72	46.75	45.29	33.24	46.04	49	57.46	57.81	53.44	54.03	64.71	73.57	71.69
Long-Term Debt/Total Assets (%)	33.91	32.28	21.8	34.21	32.77	23.54	32.02	32.21	45.69	43.07	38.1	39.92	45.34	53.32	49.85
Total Debt/Equity (%)	111.55	107.52	80.83	119.22	100.45	91.28	101.02	97.17	135.1	172.21	131.81	139.99	321.65	287.81	582.76
Total Debt/Capital (%)	52.73	51.81	44.7	54.38	50.11	47.72	50.25	49.28	57.46	63.26	56.86	58.33	76.28	74.21	85.35
Total Debt/Total Assets (%)	38.28	37.47	31.72	39.8	36.26	33.8	34.94	32.39	45.7	47.13	40.54	43.1	53.45	53.79	59.36
CFO/Total Liabilities	14.6	18.98	15	15.1	18.94	25.49	20.94	18.41	11.14	12.43	11.77	5.8	13.3	16.44	17.91
CFO/CapEx	3.98	4.77	3.58	4.01	4.02	5.28	5.37	4.6	4.89	7.76	6.16	2.14	3.47	4.29	4.5
Altman's Z-Score	- -	- -	- -	- -	- -	- -	- -	- -	- -	3.79	4.29	3.56	3.25	4.14	4.3

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	4.29	3.96	3.84	3.91	3.85	3.96	3.82	3.53	3.63	3.9	4.44	4.45	4.63	4.24	4.75
Days Sales Outstanding	84.99	92.14	94.94	93.37	94.89	92.26	95.47	103.35	100.47	93.57	82.21	82.04	78.85	86.01	76.85
Inventory Turnover	6.23	6.07	6.05	5.82	5.68	6	5.94	5.02	5	5.44	5.38	3.91	4.23	4.83	6.24
Days Inventory Outstanding	58.57	60.1	60.31	62.7	64.26	60.87	61.42	72.65	73.05	67.11	67.88	93.26	86.26	75.58	58.53
Accounts Payable Turnover	16.05	14.24	12.07	9.7	9.26	8.27	7.44	6.49	6.57	5.82	5.38	5.02	4.66	4.12	4.88
Accounts Payable Turnover Days	22.75	25.64	30.23	37.64	39.41	44.14	49.06	56.26	55.57	62.73	67.87	72.69	78.31	88.54	74.84
Cash Conversion Cycle	120.82	126.61	125.02	118.43	119.74	108.99	107.83	119.74	117.95	97.95	82.22	102.61	86.8	73.05	60.54
Inventory to Cash Days	26.42	32.05	34.63	30.67	30.63	31.39	34.05	30.7	27.43	26.46	14.33	-11.22	-7.41	10.43	18.32
Inventories	334	316	349	340	384	388	433	443	446	396	552	677	332	274	260
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	334	316	349	340	384	388	433	443	446	396	552	677	332	274	260

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	- -	- -	- -	- -	- -	- -	- -	- -	- -	13,514	13,973	8,306	7,241	9,541	11,470
- Cash & Cash Equivalents	642	850	682	893	977	1,282	1,581	1,182	4,580	1,377	983	499	545	695	776
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	45	43	40	23	- -	- -	- -	64	61	29	25	27	27
+ Total Debt	1,581	1,621	1,397	1,798	1,712	1,721	1,849	1,705	4,047	5,099	4,069	4,006	3,496	3,411	3,296
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	17,301	17,119	11,843	10,217	12,285	13,911
Total Capital	2,999	3,128	3,124	3,307	3,416	3,606	3,679	3,459	7,042	8,060	7,156	6,868	4,583	4,596	3,861
Total Debt/Capital (%)	52.73	51.81	44.7	54.38	50.11	47.72	50.25	49.28	57.46	63.26	56.86	58.33	76.28	74.21	85.35
Total Debt / EV	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.29	0.24	0.34	0.34	0.28	0.24
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	3.17	2.67	2.02	2.04	2.97	2.96
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	14.99	10.24	9.9	- -	13.61	76.27
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	34.48	22.43	29.05	- -	17.8	1,253.28
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	15.49	17.98	23.42	- -	12.49	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	17.45	20.89	35.73	- -	15.63	- -
Diluted Market Cap	- -	- -	- -	- -	- -	- -	- -	- -	- -	13,538	13,991	8,349	7,252	9,594	11,455
Diluted Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	17,325	17,138	11,886	10,228	12,337	13,896
EV per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	61.22	60.17	41.64	35.77	42.77	48.14
TTM Sales	4,286	4,089	4,082	4,277	4,448	5,020	5,210	4,580	4,720	5,465	6,420	5,857	5,003	4,136	4,701
TTM EBITDA	790	744	696	840	890	978	1,018	543	919	1,154	1,672	1,196	-879	902	182
TTM Operating Income	594	552	467	635	692	788	810	331	652	720	872	430	191	727	1,058
TTM Cash Flow to Firm	467	602	486	526	643	892	774	720	742	1,117	952	506	- -	983	- -
TTM Free Cash Flow to Firm	367	490	374	412	501	737	639	580	609	991	820	331	- -	786	- -

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	- -	- -	- -	- -	- -	- -	- -	- -	- -	15.92	20.42	42.02	14.05	14.76	16.48
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	34.48	22.43	29.05	- -	17.8	1,253.28
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	17,301	17,119	11,843	10,217	12,285	13,911
Low Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	23.35	43.52	28.21	21.69	23.54	25.85
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	3.17	2.67	2.02	2.04	2.97	2.96
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	14.99	10.24	9.9	- -	13.61	76.27
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	- -	60.72	32.54	40.97	- -	24.72	- -
Price/Earnings Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	50.1	31.78	55.14	- -	21.86	- -
Price/Earnings High	- -	- -	- -	- -	- -	- -	- -	- -	- -	60.82	33.92	70.92	- -	26.75	- -
Price/Earnings Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	29.64	28.83	39.58	- -	17.52	- -
Price/Book Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	4.67	4.62	2.93	6.82	8.24	21.3
Price/Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	3.85	4.51	3.95	7.45	7.29	18.99
Price/Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	4.67	4.81	5.08	9.68	8.92	22.18
Price/Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	2.28	4.09	2.83	5.83	5.84	13.87
Price/Tangible Book Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	-5.81	-8.92	-5.72	-4.01	-5.82	-9.76
Price/Tangible Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	-4.79	-8.72	-7.7	-4.38	-5.15	-8.7
Price/Tangible Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	-5.82	-9.3	-9.9	-5.69	-6.3	-10.16
Price/Tangible Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	-2.84	-7.91	-5.53	-3.43	-4.13	-6.36
Price/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	2.47	2.17	1.42	1.45	2.31	2.44
Price/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	2.04	2.12	1.92	1.58	2.04	2.17
Price/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	- -	2.48	2.26	2.46	2.05	2.49	2.54
Price/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.21	1.93	1.38	1.24	1.63	1.59
Price/Cash Flow	- -	- -	- -	- -	- -	- -	- -	- -	- -	13.84	17.06	22.36	9.98	11.25	12.83
Price/Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	11.42	16.66	30.09	10.9	9.95	11.43
Price/Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	- -	13.86	17.78	38.7	14.16	12.17	13.35
Price/Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	6.76	15.11	21.6	8.54	7.97	8.35
Price/Free Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	13.13	19.94	56.55	15.34	13.05	14.7
Price/Free Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	- -	15.94	21.28	72.74	19.93	15.97	17.16
Price/Free Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	7.77	18.09	40.59	12.02	10.46	10.74
EV/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	2.73	2.62	2.51	2.18	2.7	2.69
EV/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	- -	3.17	2.76	3.06	2.65	3.16	3.06
EV/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.9	2.42	1.97	1.83	2.3	2.11
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	12.95	10.04	12.31	- -	12.39	69.45
EV/EBITDA High	- -	- -	- -	- -	- -	- -	- -	- -	- -	15.01	10.59	14.98	- -	14.48	78.85
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	9	9.29	9.67	- -	10.53	54.34
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	29.77	22	36.09	- -	16.2	1,141.19
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	- -	- -	34.52	23.2	43.94	- -	18.94	1,295.73
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	20.7	20.34	28.36	- -	13.78	892.94
Last Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	47.82	49.11	29.2	25.35	33.22	39.7
High Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	47.9	51.19	50.55	35.97	35.95	41.33
Enterprise Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	14,937	16,793	14,715	10,883	11,181	12,667
Enterprise Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	17,324	17,710	17,916	13,252	13,067	14,383
Enterprise Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	10,385	15,527	11,561	9,171	9,505	9,912

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	265	265	270	256	257	256	256	260	282	283	284	284	286	287	289
Diluted Weighted Avg Shares	281	272	271	267	261	261	261	261	264	283	285	286	286	289	289
Basic Weighted Avg Shares	275	268	268	264	257	258	257	260	263	283	284	285	286	287	289
Revenue per Share	15.56	15.27	15.23	16.18	17.29	19.47	20.24	17.64	17.93	19.35	22.6	20.51	17.51	14.41	16.29
EBITDA per Share	2.87	2.78	2.6	3.18	3.46	3.79	3.96	2.09	3.49	4.08	5.89	4.19	-3.08	3.14	0.63
Operating Income per Share	2.16	2.06	1.74	2.4	2.69	3.06	3.15	1.28	2.48	2.55	3.07	1.51	0.67	2.54	3.67
Basic EPS, GAAP	1.4	1.26	1.07	1.57	1.76	2.14	1.54	0.85	1.98	0.79	1.51	0.71	-5.21	1.34	-1.12
Basic EPS from Cont Ops	1.4	1.26	1.06	1.56	1.74	2.07	1.54	0.85	1.98	0.8	1.53	0.71	-5.21	1.37	-1.1
Diluted EPS, GAAP	1.37	1.24	1.06	1.56	1.73	2.11	1.52	0.84	1.97	0.79	1.5	0.71	-5.21	1.34	-1.12
Diluted EPS from Cont Ops	1.37	1.24	1.05	1.55	1.71	2.04	1.52	0.84	1.97	0.8	1.53	0.71	-5.2	1.37	-1.1
Dividend per Share	0.56	0.84	0.58	0.82	0.88	0.97	1.08	1.19	1.28	1.32	1.32	1.35	1.36	1.36	1.36
Cash Flow per Share	1.44	2	1.5	1.72	2.22	3.17	2.81	2.49	2.48	3.46	2.88	1.31	2.54	2.95	3.1
Free Cash Flow per Basic Share	1.08	1.58	1.08	1.29	1.67	2.57	2.29	1.95	1.97	3.01	2.41	0.7	1.81	2.27	2.41
Cash & Equivalents per Share	2.42	3.2	2.53	3.48	3.8	5	6.17	4.55	16.26	4.87	3.46	1.75	1.91	2.42	3.05
Book Value per Share	5.35	5.68	6.24	5.72	6.48	7.27	7.14	6.76	10.63	10.25	10.64	9.96	3.72	4.03	1.86
Tangible Book Value per Share	1.8	2.32	2.64	2.14	3.08	4.08	4.06	2.21	6.58	-8.23	-5.5	-5.1	-6.32	-5.71	-4.07