International Flavors & Fragrances, Inc. Financial Ratios — I1FF34

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 (%)	25.37	21.6	26.07	27.81	26.97	25.18	17.86	8.67	7.41	5.83	1.96	-9.64	-16.06	1.85	-2.58
Return on Assets (%)	9.14	8.18	10.75	12.15	11.65	10.49	6.86	3.82	3.47	2.72	1.01	-4.97	-7.79	0.88	-1.33
Return on Capital (%)	15.22	12.98	16.55	18.47	17.75	15.87	10.55	6.14	5.24	4.32	2.18	- -	- -	2.14	- -
Return on Invested Capital (%)	15.52	12.9	15.95	18.31	17.82	15.2	9.63	6.3	5.11	4.29	2.06	- -	- -	2.7	- -
Gross Margin (%)	39.62	41.66	43.49	44.1	44.71	44.78	43.32	42.31	41.11	41.03	32.04	33.37	32.07	35.91	36.16
EBITDA Margin (%)	18.04	19.96	20.3	22.07	22.42	21.03	19.73	19.05	19.22	17.53	14.94	-1.18	-8.43	15.51	5.33
Operating Margin (%)	15.81	17.31	17.56	19.22	19.71	17.34	16.83	14.78	13.58	11.55	5.36	8.46	5.04	7.38	7.73
Incremental Operating Margin (%)	8.76	141.75	22.98	55.39	- -	- -	11.24	2.7	9.48	198.21	0.58	54.59	49.43	5,400	1.01
Pretax Margin (%)	13.4	15.72	16.43	17.78	17.83	16.81	15.8	11.26	10.84	8.67	3.04	-13.06	-21.94	2.68	-3.78
Profit Margin (%)	9.57	9.01	11.97	13.42	13.87	13	8.7	8.41	8.83	7.18	2.3	-15.02	-22.57	2.29	-3.31
Net Income to Common Margin (%)	9.57	9.01	11.97	13.42	13.87	13	8.7	8.41	8.83	7.18	2.3	-15.02	-22.57	2.29	-3.31
Effective Tax Rate (%)	28.56	42.69	27.14	24.5	22.23	22.66	44.95	24.11	17.41	16.78	21.19	- -	- -	13.31	- -
Dvd Payout Ratio (%)	33.82	51.53	24.71	32.14	37.89	45.65	69.71	66.71	67.38	87.53	230	-43.55	-31.98	189.67	-114.57
Sustainable Growth Rate (%)	16.79	10.47	19.63	18.87	16.75	13.69	5.41	2.89	2.42	0.73	-2.54	-13.84	-21.2	-1.66	-5.54

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	895	1,031	933	942	1,068	1,325	1,639	4,553	4,422	4,722	12,179	11,728	10,798	9,609	6,619
ST Debt	117	150	- -	8	132	259	7	49	425	678	741	683	970	1,495	1,346
LT Debt	778	881	933	934	935	1,067	1,632	4,504	3,997	4,044	11,438	11,045	9,828	8,114	5,273
Total Debt/EBITDA	1.78	1.83	1.56	1.38	1.57	2.02	2.44	6.01	4.48	5.3	7	-79.78	-11.15	5.4	11.41
Net Debt/EBITDA	1.6	1.25	0.88	0.68	1.31	1.53	1.9	5.17	3.82	4.22	6.14	-71.34	-9.68	4.78	9.32
Total Debt/EBIT	2.09	2.12	1.81	1.59	1.81	2.4	2.97	7.8	6.65	8.34	20.82	-8.84	-5.12	12.54	-17.33
Net Debt/EBIT	1.89	1.45	1.02	0.78	1.51	1.81	2.3	6.71	5.68	6.65	18.27	-7.91	-4.44	11.11	-14.15
EBITDA to Interest Expense	11.27	13.49	12.82	14.8	14.72	12.37	10.26	5.72	7.16	6.75	6.02	-0.44	-2.55	5.84	2.53
EBITDA-CapEx/Interest Expense	8.41	10.47	9.95	11.69	12.52	9.98	8.29	4.41	5.41	5.3	4.65	-1.94	-3.87	4.3	-0.07
EBIT to Interest Expense	9.88	11.69	11.09	12.89	12.94	10.2	8.75	4.43	5.06	4.45	2.16	3.13	1.52	2.78	3.68
Interest Expense	45	42	47	46	46	53	65	133	138	132	289	336	380	305	229
Common Equity/Total Assets	37.24	38.47	43.91	43.45	42.96	40.48	36.62	46.81	46.79	46.55	53.16	49.7	47.17	48.16	55.42
Long-Term Debt/Equity (%)	70.28	70.34	63.57	61.35	58.64	65.41	96.62	73.54	63.16	62.99	53.9	62.25	67.12	58.5	37.17
Long-Term Debt/Capital (%)	38.87	38.58	38.86	37.9	35.13	36.09	49.04	42.18	37.18	36.3	34.24	37.48	38.63	34.56	25.34
Long-Term Debt/Total Assets (%)	26.24	27.14	27.99	26.73	25.27	26.56	35.49	34.95	30.08	29.83	28.84	31.09	31.73	28.25	20.65
Total Debt/Equity (%)	80.81	82.33	63.58	61.89	66.94	81.25	97.03	74.33	69.87	73.55	57.39	66.1	73.75	69.28	46.66
Total Debt/Capital (%)	44.69	45.15	38.87	38.23	40.1	44.83	49.25	42.64	41.13	42.38	36.46	39.79	42.44	40.93	31.81
Total Debt/Total Assets (%)	30.18	31.77	28	26.96	28.84	32.99	35.64	35.32	33.28	34.84	30.71	33.02	34.86	33.45	25.92
Net Debt to Equity	72.84	56.42	35.94	30.46	55.53	61.39	75.24	63.97	59.66	58.61	50.37	59.1	63.98	61.35	38.09
Net Debt/Capital (%)	42.14	36.07	26.44	23.35	35.7	38.04	42.94	39.01	37.22	35.87	32.7	36.18	37.87	36.98	26.73
EBITDA	503	563	600	682	678	655	671	758	988	891	1,741	-147	-968	1,781	580
EBITDA-CapEx	376	437	465	538	577	529	542	584	746	699	1,344	-653	-1,471	1,313	-16
Operating Income (Loss)	441	488	518	594	596	540	572	588	698	587	625	1,053	578	848	842

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	0.16	0.52	0.72	0.92	0.25	0.36	0.48	0.56	0.39	0.34	0.2	0.13	0.19	0.11	0.15
Current Ratio	2.33	2.5	2.95	3.3	1.98	1.79	2.47	2.61	1.9	1.61	1.92	1.99	1.67	1.83	1.42
Quick Ratio	0.99	1.31	1.66	1.87	0.99	0.97	1.34	1.39	1.05	0.93	0.81	0.71	0.74	0.55	0.71
CFO/Avg Current Liab	0.31	0.54	0.68	0.96	0.75	0.68	0.47	0.46	0.52	0.41	0.52	0.11	0.39	0.26	0.21
Common Equity/Total Assets	37.24	38.47	43.91	43.45	42.96	40.48	36.62	46.81	46.79	46.55	53.16	49.7	47.17	48.16	55.42
Long-Term Debt/Equity (%)	70.28	70.34	63.57	61.35	58.64	65.41	96.62	73.54	63.16	62.99	53.9	62.25	67.12	58.5	37.17
Long-Term Debt/Capital (%)	38.87	38.58	38.86	37.9	35.13	36.09	49.04	42.18	37.18	36.3	34.24	37.48	38.63	34.56	25.34
Long-Term Debt/Total Assets (%)	26.24	27.14	27.99	26.73	25.27	26.56	35.49	34.95	30.08	29.83	28.84	31.09	31.73	28.25	20.65
Total Debt/Equity (%)	80.81	82.33	63.58	61.89	66.94	81.25	97.03	74.33	69.87	73.55	57.39	66.1	73.75	69.28	46.66
Total Debt/Capital (%)	44.69	45.15	38.87	38.23	40.1	44.83	49.25	42.64	41.13	42.38	36.46	39.79	42.44	40.93	31.81
Total Debt/Total Assets (%)	30.18	31.77	28	26.96	28.84	32.99	35.64	35.32	33.28	34.84	30.71	33.02	34.86	33.45	25.92
CFO/Total Liabilities	10.18	16.24	21.86	26.29	22.18	23.06	13.43	6.47	10.04	10.01	7.79	2.23	8.91	7.2	7.49
CFO/CapEx	1.48	2.57	3.04	3.62	4.63	4.35	3.03	2.52	2.89	3.72	3.62	0.78	2.89	2.29	1.43
Altman's Z-Score	- -	- -	- -	- -	- -	- -	- -	- -	- -	3.73	2.99	2.58	1.88	2.22	1.93

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	6.03	5.81	5.77	6.07	5.86	5.73	5.6	4.97	5.67	5.63	8.22	6.68	6.48	6.86	6.49
Days Sales Outstanding	60.49	62.86	63.28	60.17	62.28	63.75	65.21	73.48	64.41	64.8	44.39	54.63	56.34	53.24	56.22
Inventory Turnover	3.13	3.03	3.11	3.13	2.93	2.96	3.1	2.66	2.75	2.66	4.34	2.85	2.63	3.01	3.01
Days Inventory Outstanding	116.67	120.32	117.51	116.55	124.55	123.46	117.62	137.42	132.74	137.27	84.05	128.03	138.95	121.35	121.28
Accounts Payable Turnover	8.3	8.05	7.8	7.96	6.68	6.21	6.47	6.73	6.26	5.64	8.91	6.15	5.11	5.24	5.49
Accounts Payable Turnover Days	44	45.35	46.78	45.88	54.65	58.74	56.4	54.24	58.33	64.72	40.95	59.34	71.5	69.59	66.43
Cash Conversion Cycle	133.16	137.83	134.01	130.84	132.18	128.46	126.43	156.66	138.81	137.35	87.49	123.32	123.79	104.99	111.07
Inventory to Cash Days	-56.17	-57.46	-54.23	-56.38	-62.27	-59.71	-52.42	-63.94	-68.33	-72.47	-39.66	-73.4	-82.6	-68.12	-65.06
Inventories	544	541	534	569	572	592	649	1,079	1,123	1,132	2,516	3,299	2,638	2,256	2,364
Raw Materials	248	257	252	275	282	289	326	569	565	566	854	1,221	940	807	850
Work In Process	7	8	7	18	17	14	16	49	45	38	287	442	406	443	454
Finished Goods	289	276	275	276	272	290	307	461	513	528	1,375	1,636	1,292	1,006	1,060
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	- -	- -	- -	- -	- -	- -	- -	- -	- -	12,079	36,668	27,224	21,585	26,892	18,218
- Cash & Cash Equivalents	88	324	406	479	182	324	368	635	607	650	711	483	703	469	590
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	3	4	4	4	5	5	5	92	111	110	140	89	31	35	32
+ Total Debt	895	1,031	933	942	1,068	1,325	1,639	4,553	4,422	4,722	12,179	11,728	10,798	9,609	6,619
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	16,261	48,276	38,558	31,711	36,067	24,279
Total Capital	2,002	2,284	2,400	2,465	2,663	2,957	3,328	10,678	10,751	11,142	33,401	29,472	25,440	23,478	20,805
Total Debt/Capital (%)	44.69	45.15	38.87	38.23	40.1	44.83	49.25	42.64	41.13	42.38	36.46	39.79	42.44	40.93	31.81
Total Debt / EV	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.29	0.25	0.3	0.34	0.27	0.27
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	3.2	4.14	3.1	2.76	3.14	2.23
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	18.25	27.73	- -	- -	20.25	41.86
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	28.73	82.52	- -	- -	47.09	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	19.74	29	- -	- -	27.03	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	25.74	38.08	- -	- -	41.63	- -
Diluted Market Cap	- -	- -	- -	- -	- -	- -	- -	- -	- -	12,835	35,001	27,227	21,561	26,926	18,240
Diluted Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	17,017	46,609	38,561	31,687	36,101	24,301
EV per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	73.61	91.79	73.2	60.13	68.28	45.96
TTM Sales	2,788	2,821	2,953	3,089	3,023	3,116	3,399	3,978	5,140	5,084	11,656	12,440	11,479	11,484	10,890
TTM EBITDA	503	563	600	682	678	655	671	758	988	891	1,741	-147	-968	1,781	580
TTM Operating Income	441	488	518	594	596	540	572	588	698	587	625	1,053	578	848	842
TTM Cash Flow to Firm	221	348	442	553	503	591	427	538	813	824	1,665	- -	- -	1,334	- -
TTM Free Cash Flow to Firm	94	222	307	410	402	465	298	365	571	632	1,268	- -	- -	866	- -

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	- -	- -	- -	- -	- -	- -	- -	- -	- -	24.59	33.65	-249.79	22.65	44.73	71.81
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	28.73	82.52	- -	- -	47.09	- -
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	16,261	48,276	38,558	31,711	36,067	24,279
Low Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	51.29	52.4	42.42	31.02	36.65	30.48
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	3.2	4.14	3.1	2.76	3.14	2.23
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	18.25	27.73	- -	- -	20.25	41.86
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	- -	34.71	130.6	- -	- -	102.38	- -
Price/Earnings Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	37.09	124.59	- -	- -	84.17	- -
Price/Earnings High	- -	- -	- -	- -	- -	- -	- -	- -	- -	42.49	140.38	- -	- -	102.38	- -
Price/Earnings Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	32.56	98.15	- -	- -	73.7	- -
Price/Book Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.91	1.74	1.54	1.48	1.94	1.29
Price/Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	2.05	1.66	1.66	1.51	1.6	1.3
Price/Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	2.34	1.87	2	2.13	1.94	1.51
Price/Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.8	1.31	1.27	1.12	1.4	1.14
Price/Tangible Book Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	-6.01	-6.28	-5.67	-4.93	-15.95	-115.3
Price/Tangible Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	-6.42	-5.99	-6.1	-5.03	-13.11	-116.57
Price/Tangible Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	-7.36	-6.75	-7.35	-7.09	-15.95	-135.3
Price/Tangible Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	-5.64	-4.72	-4.65	-3.73	-11.48	-101.92
Price/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	2.49	3	2.19	1.88	2.34	1.67
Price/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	2.66	2.86	2.35	1.92	1.93	1.69
Price/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	- -	3.05	3.23	2.84	2.7	2.34	1.97
Price/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	2.34	2.26	1.8	1.42	1.69	1.48
Price/Cash Flow	- -	- -	- -	- -	- -	- -	- -	- -	- -	17.74	24.36	68.58	14.82	25.16	21.46
Price/Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	18.96	23.24	73.71	15.12	20.69	21.69
Price/Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	- -	21.72	26.18	88.84	21.32	25.16	25.18
Price/Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	16.64	18.3	56.28	11.23	18.11	18.97
Price/Free Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	26.28	32.11	-268.45	23.11	36.77	72.6
Price/Free Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	- -	30.1	36.17	-323.57	32.59	44.73	84.26
Price/Free Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	23.06	25.29	-205	17.16	32.2	63.47
EV/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	3.36	4	3.26	2.8	2.72	2.25
EV/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	- -	3.73	4.38	3.75	3.59	3.14	2.52
EV/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	3.05	3.36	2.71	2.31	2.48	2.04
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	19.18	26.76	- -	- -	17.57	42.21
EV/EBITDA High	- -	- -	- -	- -	- -	- -	- -	- -	- -	21.29	29.31	- -	- -	20.25	47.31
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	17.41	22.5	- -	- -	16.02	38.21
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	30.2	79.64	- -	- -	40.84	- -
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	- -	- -	33.51	87.22	- -	- -	47.09	- -
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	27.41	66.95	- -	- -	37.25	- -
Last Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	54.68	69.72	51.68	40.93	50.91	34.49
High Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	66.92	74.94	66.95	58.89	50.91	40.47
Enterprise Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	17,090	46,588	40,591	32,152	31,284	24,479
Enterprise Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	18,967	51,022	46,599	41,184	36,067	27,438
Enterprise Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	15,513	39,165	33,676	26,486	28,533	22,164

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	167	169	168	167	165	164	163	220	221	221	526	527	527	528	528
Diluted Weighted Avg Shares	168	169	169	168	167	165	164	182	234	235	502	527	527	529	529
Basic Weighted Avg Shares	166	168	168	167	166	165	163	181	231	232	502	527	527	529	529
Revenue per Share	16.77	16.84	17.58	18.47	18.19	18.94	20.81	21.99	22.22	21.94	23.22	23.61	21.79	21.71	20.59
EBITDA per Share	3.03	3.36	3.57	4.08	4.08	3.98	4.11	4.19	4.27	3.85	3.47	-0.28	-1.84	3.37	1.1
Operating Income per Share	2.65	2.91	3.09	3.55	3.59	3.28	3.5	3.25	3.02	2.53	1.24	2	1.1	1.6	1.59
Basic EPS, GAAP	1.61	1.52	2.1	2.48	2.52	2.46	1.81	1.85	1.96	1.58	0.53	-3.55	-4.92	0.5	-0.68
Basic EPS from Cont Ops	1.61	1.52	2.1	2.48	2.52	2.46	1.81	1.88	1.99	1.58	0.56	-3.54	-4.91	0.5	-0.68
Diluted EPS, GAAP	1.59	1.5	2.09	2.46	2.51	2.45	1.8	1.84	1.94	1.55	0.53	-3.55	-4.92	0.5	-0.68
Diluted EPS from Cont Ops	1.59	1.5	2.09	2.46	2.51	2.45	1.8	1.87	1.97	1.56	0.56	-3.54	-4.91	0.5	-0.68
Dividend per Share	0.54	0.78	0.52	0.8	0.96	1.12	1.26	1.27	1.36	1.39	1.33	1.54	1.57	0.97	0.77
Cash Flow per Share	1.14	1.93	2.43	3.1	2.81	3.34	2.39	2.42	3.02	3.08	2.86	0.75	2.76	2.02	1.61
Free Cash Flow per Basic Share	0.37	1.18	1.63	2.24	2.2	2.58	1.6	1.46	1.98	2.25	2.07	-0.21	1.81	1.14	0.48
Cash & Equivalents per Share	0.53	1.92	2.41	2.87	1.1	1.98	2.26	2.88	2.75	2.94	1.35	0.92	1.33	0.89	1.12
Book Value per Share	6.61	7.41	8.7	9.1	9.62	9.94	10.33	27.39	28.18	28.56	40.08	33.52	27.7	26.19	26.79
Tangible Book Value per Share	2.37	3.24	4.56	4.59	2.07	1.59	0.69	-10.83	-9.66	-9.1	-11.1	-9.11	-8.31	-3.19	-0.3