Elevance Health, Inc. Financial Ratios — ELV 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 (%)	11.24	11.28	10.25	10.49	10.83	10.26	14.89	13.63	15.95	14.08	17.78	16.3	15.85	14.83	13.29
Return on Assets (%)	5.17	4.78	4.2	4.24	4.15	3.9	5.67	5.28	6.45	5.57	6.69	5.89	5.66	5.3	4.75
Return on Capital (%)	8.91	8.36	7.44	7.44	7.47	7.18	10.45	9.15	10.86	9.8	12.07	10.97	10.86	10.04	9.21
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	6.52	6.27	5.41	5.91	5.85	5.37	4.4	5.5	5.74	5.12	5.77	4.85	4.5	4.47	3.37
Profit Margin (%)	4.36	4.32	3.51	3.48	3.23	2.91	4.27	4.07	4.61	3.75	4.44	3.76	3.49	3.38	2.84
Net Income to Common Margin (%)	4.36	4.32	3.51	3.48	3.23	2.91	4.27	4.07	4.61	3.75	4.44	3.76	3.49	3.38	2.84
Effective Tax Rate (%)	33.13	31.29	31.4	41.39	44.72	45.77	3.05	26.01	19.68	26.71	23.09	22.53	22.35	24.46	15.63
Dvd Payout Ratio (%)	13.52	13.85	17.01	18.78	25.65	27.69	18.35	20.69	17.02	20.87	17.98	20.89	23.27	25.29	27.01
Sustainable Growth Rate (%)	9.72	9.72	8.51	8.52	8.05	7.42	12.16	10.81	13.24	11.14	14.59	12.9	12.16	11.08	9.7

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	9,840	14,978	14,492	15,044	15,865	15,727	19,932	19,211	20,085	20,035	23,031	24,114	25,120	31,232	32,046
ST Debt	1,375	807	918	1,024	540	1,368	2,550	1,994	2,298	700	1,874	1,765	1,874	2,014	1,249
LT Debt	8,466	14,171	13,574	14,020	15,325	14,359	17,382	17,217	17,787	19,335	21,157	22,349	23,246	29,218	30,797
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	430	512	603	601	653	723	739	753	746	784	798	851	1,030	1,185	1,402
Common Equity/Total Assets	44.64	40.37	41.57	39.32	37.34	38.57	37.57	39.88	40.96	38.33	37	35.27	36.08	35.35	36.12
Long-Term Debt/Equity (%)	36.35	59.53	54.81	57.81	66.5	57.2	65.59	60.32	56.06	58.24	58.56	61.52	58.99	70.53	69.95
Long-Term Debt/Capital (%)	25.55	36.54	34.58	35.68	39.39	35.17	37.43	36.06	34.33	36.32	35.76	36.97	36.03	40.21	40.48
Long-Term Debt/Total Assets (%)	16.23	24.04	22.78	22.73	24.83	22.06	24.64	24.06	22.96	22.32	21.71	21.75	21.34	25	25.35
Total Debt/Equity (%)	42.25	62.93	58.52	62.03	68.84	62.66	75.21	67.31	63.3	60.35	63.75	66.37	63.75	75.39	72.79
Total Debt/Capital (%)	29.7	38.62	36.91	38.28	40.77	38.52	42.92	40.23	38.76	37.64	38.93	39.89	38.93	42.98	42.13
Total Debt/Total Assets (%)	18.86	25.41	24.33	24.39	25.7	24.16	28.26	26.84	25.93	23.13	23.63	23.47	23.06	26.72	26.38
Net Debt to Equity	32.8	52.53	52.13	53.16	59.67	46.42	61.59	53.53	47.74	43.06	50.24	46.04	47.19	55.39	51.23
Net Debt/Capital (%)	24.7	34.44	34.27	34.71	37.37	31.7	38.11	34.86	32.32	30.1	33.44	31.53	32.06	35.64	33.88
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	44.64	40.37	41.57	39.32	37.34	38.57	37.57	39.88	40.96	38.33	37	35.27	36.08	35.35	36.12
Long-Term Debt/Equity (%)	36.35	59.53	54.81	57.81	66.5	57.2	65.59	60.32	56.06	58.24	58.56	61.52	58.99	70.53	69.95
Long-Term Debt/Capital (%)	25.55	36.54	34.58	35.68	39.39	35.17	37.43	36.06	34.33	36.32	35.76	36.97	36.03	40.21	40.48
Long-Term Debt/Total Assets (%)	16.23	24.04	22.78	22.73	24.83	22.06	24.64	24.06	22.96	22.32	21.71	21.75	21.34	25	25.35
Total Debt/Equity (%)	42.25	62.93	58.52	62.03	68.84	62.66	75.21	67.31	63.3	60.35	63.75	66.37	63.75	75.39	72.79
Total Debt/Capital (%)	29.7	38.62	36.91	38.28	40.77	38.52	42.92	40.23	38.76	37.64	38.93	39.89	38.93	42.98	42.13
Total Debt/Total Assets (%)	18.86	25.41	24.33	24.39	25.7	24.16	28.26	26.84	25.93	23.13	23.63	23.47	23.06	26.72	26.38
CFO/Total Liabilities	11.69	7.81	8.77	9	10.89	8.18	9.5	8.89	13.26	20.01	13.64	12.64	11.59	7.7	5.54
CFO/CapEx	6.5	5.04	4.72	4.71	6.6	5.6	5.29	3.17	5.63	10.47	7.69	7.29	6.22	4.62	3.84
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	18.84	17.35	18.55	16.8	16.79	16.22	14.95	14.25	17.73	23.68	25.3	24.54	22.87	22.22	22.02
Days Sales Outstanding	19.37	21.04	19.67	21.73	21.74	22.5	24.42	25.62	20.59	15.41	14.43	14.88	15.96	16.43	16.57
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	- -	- -	- -	34,073	36,558	38,179	58,047	67,321	73,832	74,641	110,393	121,888	112,733	86,239	73,668
- Cash & Cash Equivalents	2,202	2,475	1,582	2,152	2,114	4,075	3,609	3,934	4,937	5,741	4,880	7,387	6,526	8,288	9,491
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	68	87	99	111	144
+ Total Debt	9,840	14,978	14,492	15,044	15,865	15,727	19,932	19,211	20,085	20,035	23,031	24,114	25,120	31,232	32,046
Enterprise Value	- -	- -	- -	29,478	33,370	32,652	56,976	65,885	69,304	65,502	102,345	112,750	101,812	84,093	70,483
Total Capital	33,128	38,781	39,257	39,295	38,909	40,827	46,435	47,752	51,813	53,234	59,159	60,444	64,525	72,658	76,072
Total Debt/Capital (%)	29.7	38.62	36.91	38.28	40.77	38.52	42.92	40.23	38.76	37.64	38.93	39.89	38.93	42.98	42.13
Total Debt / EV	- -	- -	- -	0.51	0.48	0.48	0.35	0.29	0.29	0.31	0.23	0.21	0.25	0.37	0.45
EV/Sales	- -	- -	- -	0.4	0.42	0.38	0.63	0.72	0.67	0.54	0.74	0.72	0.59	0.48	0.35
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	7.92	7.3	8.92	11.62	15.03	10.41	5.82	11.4	12.45	11.49	12.55	12.88
EV/Free Cash Flow to Firm	- -	- -	- -	9.8	8.48	10.61	13.86	20.74	12.41	6.4	12.97	14.26	13.46	15.44	16.18
Diluted Market Cap	- -	- -	- -	36,334	38,190	38,809	60,703	69,101	75,986	77,347	112,690	124,368	114,827	88,294	74,961
Diluted Enterprise Value	- -	- -	- -	31,739	35,002	33,282	59,632	67,665	71,458	68,208	104,642	115,230	103,906	86,148	71,776
EV per Share	- -	- -	- -	109.95	127.74	123.8	222.49	255.97	274.01	266.92	423.32	473.82	436.83	369.67	319.33
TTM Sales	60,711	61,497	71,024	73,874	79,157	84,863	90,040	92,105	104,213	121,867	138,639	156,595	171,340	176,810	199,125
TTM EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Operating Income	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Cash Flow to Firm	3,662	3,096	3,466	3,721	4,573	3,662	4,901	4,384	6,660	11,263	8,978	9,058	8,861	6,703	5,473
TTM Free Cash Flow to Firm	3,143	2,551	2,819	3,007	3,935	3,078	4,110	3,176	5,583	10,242	7,891	7,906	7,565	5,447	4,357

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	- -	- -	- -	13.69	10.69	14.45	17.89	26.38	15.25	8	15.49	17.16	16.97	19.4	23.62
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	- -	- -	- -	29,478	33,370	32,652	56,976	65,885	69,304	65,502	102,345	112,750	101,812	84,093	70,483
Low Price	- -	- -	- -	123.54	126.64	118.61	144.17	220.87	237.32	252.67	299.93	430.31	432.4	378.4	282.98
EV/Sales	- -	- -	- -	0.4	0.42	0.38	0.63	0.72	0.67	0.54	0.74	0.72	0.59	0.48	0.35
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	13.26	14.28	15.46	15.1	17.95	15.36	16.33	17.93	20.68	18.83	14.42	13.01
Price/Earnings Average	- -	- -	- -	13.19	14.48	14.45	11.88	17.69	14.78	15.45	15	19.26	18.08	19.08	13.48
Price/Earnings High	- -	- -	- -	13.65	16.78	15.81	15.16	20.51	16.47	18.05	17.93	21.73	20.06	21.55	17.51
Price/Earnings Low	- -	- -	- -	12.89	12.92	12.67	9.61	15.16	12.49	13.56	11.78	17.37	16.83	14.39	11.03
Price/Book Value	- -	- -	- -	1.41	1.59	1.52	2.19	2.36	2.33	2.25	3.06	3.36	2.87	2.09	1.68
Price/Book Value Average	- -	- -	- -	1.4	1.61	1.42	1.72	2.32	2.24	2.13	2.56	3.13	2.75	2.76	1.74
Price/Book Value High	- -	- -	- -	1.45	1.86	1.56	2.2	2.69	2.5	2.49	3.06	3.53	3.06	3.12	2.26
Price/Book Value Low	- -	- -	- -	1.37	1.44	1.25	1.39	1.99	1.89	1.87	2.01	2.83	2.56	2.08	1.42
Price/Tangible Book Value	- -	- -	- -	-43.2	-13.66	-89.69	-52.96	-69.4	28.91	35.49	90.71	78.89	30.34	91.35	16.98
Price/Tangible Book Value Average	- -	- -	- -	-42.96	-13.85	-83.84	-41.66	-68.37	27.82	33.59	75.9	73.49	29.13	120.84	17.59
Price/Tangible Book Value High	- -	- -	- -	-44.46	-16.06	-91.73	-53.17	-79.29	31	39.24	90.71	82.89	32.33	136.54	22.85
Price/Tangible Book Value Low	- -	- -	- -	-41.99	-12.36	-73.49	-33.69	-58.61	23.5	29.48	59.58	66.28	27.12	91.18	14.4
Price/Sales	- -	- -	- -	0.46	0.46	0.45	0.64	0.73	0.71	0.61	0.8	0.78	0.66	0.49	0.37
Price/Sales Average	- -	- -	- -	0.46	0.47	0.42	0.51	0.72	0.68	0.58	0.67	0.73	0.63	0.65	0.38
Price/Sales High	- -	- -	- -	0.47	0.54	0.46	0.65	0.84	0.76	0.68	0.8	0.82	0.7	0.73	0.5
Price/Sales Low	- -	- -	- -	0.45	0.42	0.37	0.41	0.62	0.58	0.51	0.52	0.65	0.59	0.49	0.31
Price/Cash Flow	- -	- -	- -	10.11	8.68	11.68	13.87	17.59	12.18	6.98	13.2	14.51	13.98	14.85	17.17
Price/Cash Flow Average	- -	- -	- -	10.06	8.8	10.91	10.91	17.33	11.72	6.61	11.04	13.52	13.43	19.64	17.79
Price/Cash Flow High	- -	- -	- -	10.41	10.2	11.94	13.92	20.1	13.06	7.72	13.2	15.25	14.9	22.19	23.11
Price/Cash Flow Low	- -	- -	- -	9.83	7.85	9.57	8.82	14.86	9.9	5.8	8.67	12.19	12.5	14.82	14.56
Price/Free Cash Flow Average	- -	- -	- -	13.61	10.83	13.51	14.07	25.99	14.67	7.57	12.96	15.99	16.3	25.66	24.47
Price/Free Cash Flow High	- -	- -	- -	14.09	12.56	14.78	17.95	30.14	16.35	8.85	15.49	18.03	18.09	28.99	31.78
Price/Free Cash Flow Low	- -	- -	- -	13.3	9.67	11.84	11.38	22.28	12.39	6.65	10.17	14.42	15.17	19.36	20.02
EV/Sales Average	- -	- -	- -	0.4	0.43	0.36	0.5	0.7	0.64	0.5	0.61	0.67	0.57	0.63	0.37
EV/Sales High	- -	- -	- -	0.41	0.5	0.4	0.64	0.82	0.72	0.6	0.74	0.76	0.64	0.72	0.48
EV/Sales Low	- -	- -	- -	0.39	0.38	0.3	0.4	0.6	0.53	0.43	0.46	0.6	0.52	0.47	0.3
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Last Price	- -	- -	- -	127.09	139.94	144.76	226.67	261.55	291.92	304.16	456.6	512.22	483.68	379.1	333.76
High Price	- -	- -	- -	130.8	164.47	148.05	227.55	298.81	313.01	336.3	456.6	538.19	515.41	566.6	449.1
Enterprise Value Average	- -	- -	- -	29,291	33,875	30,164	44,587	64,886	66,530	61,510	84,322	104,402	97,314	111,923	73,141
Enterprise Value High	- -	- -	- -	30,475	39,778	33,521	57,201	75,475	74,640	73,390	102,345	118,929	109,206	126,744	95,943
Enterprise Value Low	- -	- -	- -	28,527	29,895	25,756	35,849	55,415	55,496	52,866	64,466	93,258	89,860	83,932	59,276

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	339	305	293	268	261	264	256	257	253	245	242	238	233	227	221
Diluted Weighted Avg Shares	365	325	304	286	273	268	268	264	260	254	247	243	237	233	225
Basic Weighted Avg Shares	339	305	293	268	261	264	256	257	253	245	242	238	233	227	221
Revenue per Share	178.89	201.82	242.17	275.54	303.01	321.76	351.6	357.83	412.04	496.6	573.43	658.08	735.14	777.26	902.15
EBITDA per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Income per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Basic EPS, GAAP	7.8	8.71	8.49	9.58	9.8	9.37	15.01	14.57	19.01	18.63	25.47	24.77	25.69	26.29	25.65
Basic EPS from Cont Ops	7.8	8.7	8.98	9.55	9.8	9.37	15.01	14.57	19.01	18.63	25.43	24.74	25.7	26.25	25.65
Diluted EPS, GAAP	7.25	8.18	8.2	8.99	9.38	9.21	14.35	14.19	18.47	17.98	24.95	24.28	25.22	25.68	25.21
Diluted EPS from Cont Ops	7.25	8.16	8.67	8.95	9.38	9.21	14.35	14.19	18.47	17.98	24.91	24.25	25.24	25.64	25.2
Dividend per Share	1.05	1.2	1.53	1.79	2.51	2.59	2.75	3.01	3.23	3.89	4.57	5.16	5.99	6.63	6.93
Cash Flow per Share	9.94	9.01	10.41	12.57	16.12	12.4	16.34	14.87	23.96	43.55	34.59	35.3	34.59	25.53	19.44
Free Cash Flow per Basic Share	8.41	7.22	8.2	9.9	13.68	10.18	13.25	10.18	19.71	39.39	30.1	30.45	29.03	20.01	14.38
Cash & Equivalents per Share	53.42	63.68	63.55	73.25	72.93	80.59	82.02	80.22	97.31	118.88	128.83	140.1	155.06	147.22	160.27
Book Value per Share	68.62	78.11	84.44	90.45	88.21	95.17	103.49	110.88	125.45	135.28	149.15	152.31	168.64	181.62	198.81
Tangible Book Value per Share	4.41	-5.75	-2.02	-2.94	-10.24	-1.61	-4.28	-3.77	10.1	8.57	5.03	6.49	15.94	4.15	19.65