Lincoln National Corporation Financial Ratios — L1NC34 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 (%)	1.71	9.35	8.75	10.38	7.86	8.49	13.08	10.36	5.21	2.35	17.39	10.92	-16.64	48.28	12.63
Return on Assets (%)	0.11	0.62	0.55	0.62	0.46	0.46	0.77	0.57	0.28	0.14	1	0.38	-0.21	0.86	0.29
Return on Capital (%)	1.9	7.8	7.25	8.53	6.88	7.59	- -	8.92	5.22	- -	14.09	8.08	- -	25.68	8.61
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	4.73	13.59	13.63	14.69	10.54	10.94	7.93	11.48	5.33	2.41	26.37	9.11	-9.8	22.36	7.29
Profit Margin (%)	2.08	11.38	10.4	11.15	8.51	8.94	14.58	10	5.13	2.84	21.46	7.17	-6.42	18.21	6.42
Net Income to Common Margin (%)	2.08	11.38	10.4	11.15	8.51	8.94	14.58	10	5.13	2.84	21.46	7.17	-7.12	17.7	5.92
Effective Tax Rate (%)	54.47	17.98	23.73	24.19	19.3	18.24	- -	12.94	3.59	- -	18.63	21.28	- -	18.57	12.03
Dvd Payout Ratio (%)	26.64	7.08	10.29	11.23	17.68	19.97	12.6	17.61	34.2	62.32	8.44	22.83	-36.57	9.64	29.93
Sustainable Growth Rate (%)	1.25	8.69	7.85	9.21	6.47	6.79	11.43	8.54	3.43	0.89	15.92	8.43	-22.73	43.62	8.85

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	5,691	5,639	5,820	5,273	5,323	5,123	5,123	5,773	6,207	6,657	6,646	6,632	6,121	6,355	6,431
ST Debt	300	200	500	250	- -	- -	450	200	550	250	550	500	250	300	400
LT Debt	5,391	5,439	5,320	5,023	5,323	5,123	4,673	5,573	5,657	6,407	6,096	6,132	5,871	6,055	6,031
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	294	273	265	267	272	331	253	297	326	284	270	283	331	336	227
Common Equity/Total Assets	6.5	6.84	5.68	6.21	5.41	5.53	6.15	4.81	5.88	6.2	5.36	1.23	1.59	1.86	2.38
Long-Term Debt/Equity (%)	41.15	36.33	39.55	31.91	39.09	35.38	26.98	38.84	28.73	28.23	29.37	120.19	85.17	73.23	55.3
Long-Term Debt/Capital (%)	28.69	26.39	27.6	23.9	28.1	26.14	20.82	27.69	21.85	21.83	22.25	52.26	45.11	41.4	34.79
Long-Term Debt/Total Assets (%)	2.68	2.49	2.25	1.98	2.11	1.96	1.66	1.87	1.69	1.75	1.58	1.83	1.58	1.55	1.45
Total Debt/Equity (%)	43.44	37.66	43.26	33.5	39.09	35.38	29.58	40.23	31.53	29.33	32.02	129.99	88.8	76.85	58.97
Total Debt/Capital (%)	30.28	27.36	30.2	25.09	28.1	26.14	22.82	28.69	23.97	22.68	24.26	56.52	47.03	43.46	37.09
Total Debt/Total Assets (%)	2.82	2.58	2.46	2.08	2.11	1.96	1.82	1.94	1.85	1.82	1.72	1.98	1.64	1.63	1.54
Net Debt to Equity	9.01	9.41	25.69	8.6	15.99	16.58	20.18	23.89	18.51	21.8	19.44	64.46	39.98	6.7	-28.16
Net Debt/Capital (%)	8.27	8.6	20.44	7.92	13.78	14.22	16.79	19.28	15.62	17.9	16.27	39.2	28.56	6.28	-39.2
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	6.5	6.84	5.68	6.21	5.41	5.53	6.15	4.81	5.88	6.2	5.36	1.23	1.59	1.86	2.38
Long-Term Debt/Equity (%)	41.15	36.33	39.55	31.91	39.09	35.38	26.98	38.84	28.73	28.23	29.37	120.19	85.17	73.23	55.3
Long-Term Debt/Capital (%)	28.69	26.39	27.6	23.9	28.1	26.14	20.82	27.69	21.85	21.83	22.25	52.26	45.11	41.4	34.79
Long-Term Debt/Total Assets (%)	2.68	2.49	2.25	1.98	2.11	1.96	1.66	1.87	1.69	1.75	1.58	1.83	1.58	1.55	1.45
Total Debt/Equity (%)	43.44	37.66	43.26	33.5	39.09	35.38	29.58	40.23	31.53	29.33	32.02	129.99	88.8	76.85	58.97
Total Debt/Capital (%)	30.28	27.36	30.2	25.09	28.1	26.14	22.82	28.69	23.97	22.68	24.26	56.52	47.03	43.46	37.09
Total Debt/Total Assets (%)	2.82	2.58	2.46	2.08	2.11	1.96	1.82	1.94	1.85	1.82	1.72	1.98	1.64	1.63	1.54
CFO/Total Liabilities	0.68	0.62	0.36	1.06	0.94	0.51	0.3	0.68	-0.85	0.16	-0.06	1.1	-0.57	-0.52	-0.04
CFO/CapEx	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
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	2.93	1.68	1.8	2.15	2.22	2.28	2.59	1.39	0.96	1.02	0.94	0.94	0.47	0.61	0.65
Days Sales Outstanding	124.67	217.75	202.74	170.05	164.15	160.1	140.78	262.57	379.99	359.11	386.43	388.04	776	594.43	564.77
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	- -	- -	- -	- -	- -	- -	- -	- -	- -	10,136	11,595	4,942	3,855	5,186	8,363
- Cash & Cash Equivalents	4,510	4,230	2,364	3,919	3,146	2,722	1,628	2,345	2,563	1,708	2,612	3,343	3,365	5,801	9,502
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	986	986	986	986
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	5,691	5,639	5,820	5,273	5,323	5,123	5,123	5,773	6,207	6,657	6,646	6,632	6,121	6,355	6,431
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	-107,959	-103,082	-90,519	-81,141	-80,385	-18,994
Total Capital	18,792	20,612	19,272	21,013	18,940	19,601	22,445	20,123	25,896	29,356	27,400	11,734	13,014	14,624	17,337
Total Debt/Capital (%)	30.28	27.36	30.2	25.09	28.1	26.14	22.82	28.69	23.97	22.68	24.26	56.52	47.03	43.46	37.09
Total Debt / EV	- -	- -	- -	- -	- -	- -	- -	- -	- -	-0.06	-0.06	-0.07	-0.08	-0.08	-0.34
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Diluted Market Cap	- -	- -	- -	- -	- -	- -	- -	- -	- -	10,319	12,374	5,044	3,878	5,269	8,216
Diluted Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	-107,776	-102,303	-90,417	-81,118	-80,302	-19,141
EV per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Sales	10,641	11,535	11,963	13,591	13,566	13,330	14,257	16,418	17,255	17,579	17,605	18,929	11,711	17,989	18,342
TTM EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Operating Income	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Cash Flow to Firm	1,410	1,493	1,001	2,728	2,463	1,543	- -	2,202	-2,372	- -	3	3,832	- -	-1,733	33
TTM Free Cash Flow to Firm	1,410	1,493	1,001	2,728	2,463	1,543	- -	2,202	-2,372	- -	3	3,832	- -	-1,733	33

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	- -	- -	- -	- -	- -	- -	- -	- -	- -	19.32	-57.02	1.4	-1.87	-2.63	-49.2
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	-107,959	-103,082	-90,519	-81,141	-80,385	-18,994
Low Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	16.57	51.19	29.65	19.2	26.95	29.26
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	- -	20.31	3.07	3.68	- -	1.63	7.4
Price/Earnings Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	13.55	3.04	5.87	- -	1.59	6.06
Price/Earnings High	- -	- -	- -	- -	- -	- -	- -	- -	- -	22.7	3.46	8.6	- -	1.81	7.48
Price/Earnings Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	6.19	2.33	3.62	- -	1.4	4.77
Price/Book Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.45	0.56	1.2	0.65	0.71	0.84
Price/Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.3	0.55	1.92	0.66	0.69	0.69
Price/Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.5	0.63	2.81	0.91	0.79	0.85
Price/Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.14	0.42	1.18	0.53	0.61	0.54
Price/Tangible Book Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.48	0.61	1.66	0.81	0.84	0.95
Price/Tangible Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.32	0.6	2.66	0.82	0.82	0.78
Price/Tangible Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.54	0.69	3.89	1.13	0.94	0.96
Price/Tangible Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.15	0.46	1.64	0.66	0.72	0.61
Price/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.58	0.66	0.26	0.33	0.29	0.44
Price/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.38	0.65	0.42	0.33	0.28	0.36
Price/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.64	0.74	0.62	0.46	0.32	0.44
Price/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.18	0.5	0.26	0.27	0.25	0.28
Price/Cash Flow	- -	- -	- -	- -	- -	- -	- -	- -	- -	18.98	-53.43	1.38	-1.86	-2.59	-48.14
Price/Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	12.66	-52.87	2.21	-1.87	-2.52	-39.4
Price/Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	- -	21.21	-60.2	3.24	-2.6	-2.87	-48.64
Price/Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	5.78	-40.52	1.36	-1.52	-2.22	-31.03
Price/Free Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	12.89	-56.42	2.23	-1.89	-2.56	-40.26
Price/Free Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	- -	21.59	-64.24	3.27	-2.61	-2.91	-49.71
Price/Free Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	5.89	-43.24	1.38	-1.53	-2.25	-31.71
EV/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Last Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	54.37	67.51	30.13	23.44	31.4	45.4
High Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	60.75	76.05	70.45	32.75	34.83	45.87
Enterprise Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	-111,332	-103,205	-87,569	-81,109	-80,510	-20,513
Enterprise Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	-106,769	-101,614	-83,904	-79,610	-79,818	-18,907
Enterprise Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	-115,007	-105,884	-90,597	-81,838	-81,120	-21,967

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	282	263	255	249	236	219	211	200	191	186	172	164	164	165	184
Diluted Weighted Avg Shares	305	279	267	260	247	230	219	213	196	190	183	167	165	168	181
Basic Weighted Avg Shares	298	263	255	249	236	219	211	200	191	186	172	166	164	165	177
Revenue per Share	35.73	43.85	46.94	54.65	57.39	60.76	67.44	82.27	90.51	94.29	102.5	114.17	71.23	108.78	103.57
EBITDA per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Income per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Basic EPS, GAAP	0.74	4.99	4.88	6.09	4.88	5.43	9.83	8.22	4.65	2.68	22	8.19	-5.07	19.25	6.13
Basic EPS from Cont Ops	0.77	4.89	4.88	6.09	4.88	5.43	9.83	8.22	4.65	2.68	22	8.19	-4.57	19.8	6.65
Diluted EPS, GAAP	0.72	4.71	4.66	5.83	4.67	5.19	9.48	7.71	4.52	2.63	20.61	8.11	-5.04	18.98	6
Diluted EPS from Cont Ops	0.75	4.61	4.66	5.83	4.67	5.19	9.48	7.71	4.52	2.63	20.61	8.11	-4.54	19.52	6.5
Dividend per Share	0.2	0.35	0.5	0.68	0.86	1.08	1.24	1.45	1.59	1.67	1.86	1.87	2.35	2.41	2.35
Cash Flow per Share	4.28	4.82	3.14	10.16	9.49	5.8	3.73	9.74	-14.09	2.86	-1.26	21.77	-12.62	-12.14	-0.94
Free Cash Flow per Basic Share	4.28	4.82	3.14	10.16	9.49	5.8	3.73	9.74	-14.09	2.86	-1.26	21.77	-12.62	-12.14	-0.94
Cash & Equivalents per Share	286.07	331.19	327.03	365.87	376.31	420.29	457.48	482.92	565.27	669.15	706.34	628.4	560.01	562.56	188.76
Book Value per Share	46.39	56.91	52.79	63.29	57.61	65.99	81.94	71.91	103.28	121.75	120.83	25.09	35.92	44.1	53.85
Tangible Book Value per Share	38.34	48.27	43.87	54.15	47.99	55.63	75.47	62.98	93.95	112.22	110.48	18.12	28.96	37.17	47.64