Expeditors International of Washington, Inc. Financial Ratios — EXPD

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	- -	- -	- -	- -	- -	- -	- -	9.86	9.33	7.79	7.24	9.49	9.21	7.7	8.86

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	- -	- -	- -	- -	- -	- -	- -	11,528	12,654	14,983	21,326	16,494	18,477	15,246	20,027
- 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	- -	- -	- -	- -	- -	- -	- -	10,605	11,818	13,897	20,069	14,981	17,493	14,669	19,285
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	0.03	0.02	0.03	0.03	0.04	0.03
EV/Sales	- -	- -	- -	- -	- -	- -	- -	1.3	1.49	1.45	1.21	0.88	1.88	1.38	1.74
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	12.47	14.45	13.93	10.24	7.96	17.36	13.31	17.38
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	13.31	15.41	14.78	10.51	8.21	18.61	14.09	18.32
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	18.51	15.31	21.21	23.1	6.98	16.55	20.28	19.16
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	20.19	16.31	22.87	24.1	7.27	17.19	21.48	20.23
Diluted Market Cap	- -	- -	- -	- -	- -	- -	- -	11,948	12,997	15,125	21,841	17,575	19,289	15,657	20,380
Diluted Enterprise Value	- -	- -	- -	- -	- -	- -	- -	11,025	12,160	14,039	20,584	16,062	18,305	15,080	19,639
EV per Share	- -	- -	- -	- -	- -	- -	- -	61.81	69.67	82.09	120.02	97.08	121.59	106.3	144.05
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	- -	- -	- -	- -	- -	- -	- -	22.74	17.93	24.9	26.24	8.6	19.03	22.93	21.38
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	13.31	15.41	14.78	10.51	8.21	18.61	14.09	18.32
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	10,605	11,818	13,897	20,069	14,981	17,493	14,669	19,285
Low Price	- -	- -	- -	- -	- -	- -	- -	66.2	68.5	67.64	92.43	88.96	104.47	110.47	109.94
EV/Sales	- -	- -	- -	- -	- -	- -	- -	1.3	1.49	1.45	1.21	0.88	1.88	1.38	1.74
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	12.47	14.45	13.93	10.24	7.96	17.36	13.31	17.38
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	18.93	21.6	21.4	15.24	12.84	25.44	19.23	25.07
Price/Earnings Average	- -	- -	- -	- -	- -	- -	- -	20.08	21.66	18.83	14.59	12.95	22.53	21.03	20.47
Price/Earnings High	- -	- -	- -	- -	- -	- -	- -	20.71	23.22	22.77	16.51	15.77	25.44	22.54	25.07
Price/Earnings Low	- -	- -	- -	- -	- -	- -	- -	18.65	19.83	16.36	11.04	10.68	20.69	19.23	18.43
Price/Book Value	- -	- -	- -	- -	- -	- -	- -	5.8	5.77	5.63	6.1	5.3	7.73	6.86	8.5
Price/Book Value Average	- -	- -	- -	- -	- -	- -	- -	6.16	5.78	4.96	5.84	5.35	6.84	7.5	6.94
Price/Book Value High	- -	- -	- -	- -	- -	- -	- -	6.35	6.2	5.99	6.61	6.52	7.73	8.04	8.5
Price/Book Value Low	- -	- -	- -	- -	- -	- -	- -	5.72	5.29	4.31	4.42	4.41	6.29	6.86	6.25
Price/Tangible Book Value	- -	- -	- -	- -	- -	- -	- -	5.83	5.79	5.65	6.12	5.32	7.76	6.88	8.53
Price/Tangible Book Value Average	- -	- -	- -	- -	- -	- -	- -	6.18	5.8	4.97	5.85	5.36	6.87	7.53	6.97
Price/Tangible Book Value High	- -	- -	- -	- -	- -	- -	- -	6.38	6.22	6.01	6.62	6.53	7.76	8.07	8.53
Price/Tangible Book Value Low	- -	- -	- -	- -	- -	- -	- -	5.74	5.31	4.32	4.43	4.43	6.31	6.88	6.27
Price/Sales	- -	- -	- -	- -	- -	- -	- -	1.44	1.61	1.55	1.31	1.02	2.06	1.47	1.84
Price/Sales Average	- -	- -	- -	- -	- -	- -	- -	1.53	1.61	1.37	1.25	1.03	1.82	1.61	1.5
Price/Sales High	- -	- -	- -	- -	- -	- -	- -	1.57	1.73	1.65	1.41	1.25	2.06	1.72	1.84
Price/Sales Low	- -	- -	- -	- -	- -	- -	- -	1.42	1.47	1.19	0.95	0.85	1.68	1.47	1.35
Price/Cash Flow	- -	- -	- -	- -	- -	- -	- -	20.43	16.52	22.75	24.84	8.18	18.19	21.53	20.18
Price/Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	21.67	16.57	20.01	23.77	8.25	16.1	23.55	16.48
Price/Cash Flow High	- -	- -	- -	- -	- -	- -	- -	22.35	17.76	24.2	26.9	10.05	18.19	25.24	20.18
Price/Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	20.12	15.17	17.38	18	6.81	14.79	21.53	14.83
Price/Free Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	24.13	17.99	21.91	25.12	8.68	16.85	25.07	17.46
Price/Free Cash Flow High	- -	- -	- -	- -	- -	- -	- -	24.89	19.28	26.49	28.42	10.57	19.03	26.87	21.38
Price/Free Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	22.41	16.47	19.03	19.02	7.16	15.48	22.93	15.71
EV/Sales Average	- -	- -	- -	- -	- -	- -	- -	1.39	1.49	1.26	1.16	0.89	1.65	1.52	1.41
EV/Sales High	- -	- -	- -	- -	- -	- -	- -	1.44	1.61	1.55	1.32	1.1	1.88	1.63	1.74
EV/Sales Low	- -	- -	- -	- -	- -	- -	- -	1.28	1.36	1.08	0.86	0.72	1.51	1.38	1.26
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	- -	13.29	14.5	12.13	9.77	8.04	15.26	14.6	14.07
EV/EBITDA High	- -	- -	- -	- -	- -	- -	- -	13.75	15.61	14.89	11.14	9.97	17.36	15.69	17.38
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	- -	12.27	13.19	10.39	7.24	6.49	13.94	13.31	12.6
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	14.2	15.47	12.86	10.03	8.29	16.36	15.46	14.83
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	14.68	16.65	15.79	11.44	10.28	18.61	16.61	18.32
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	13.1	14.06	11.02	7.44	6.7	14.94	14.09	13.28
Last Price	- -	- -	- -	- -	- -	- -	- -	67.19	74.6	88.5	127.54	106.88	128.43	110.47	149.58
High Price	- -	- -	- -	- -	- -	- -	- -	73.53	80.2	94.15	138.12	131.31	128.43	129.5	149.58
Enterprise Value Average	- -	- -	- -	- -	- -	- -	- -	11,308	11,857	12,096	19,154	15,124	15,377	16,097	15,612
Enterprise Value High	- -	- -	- -	- -	- -	- -	- -	11,694	12,767	14,854	21,838	18,751	17,493	17,294	19,285
Enterprise Value Low	- -	- -	- -	- -	- -	- -	- -	10,436	10,782	10,365	14,198	12,215	14,046	14,669	13,978

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	212	206	203	192	182	180	176	172	170	169	167	154	144	138	134
Diluted Weighted Avg Shares	215	212	207	197	190	183	182	178	174	171	171	164	150	142	136
Basic Weighted Avg Shares	212	210	206	196	189	181	179	174	171	168	169	163	149	141	136
Revenue per Share	29.05	28.48	29.52	33.47	35.02	33.64	38.61	46.74	46.47	56.94	97.69	104.73	62.36	75.19	81.5
EBITDA per Share	3.09	2.71	2.91	3.28	4.06	3.95	4.18	4.88	4.78	5.93	11.59	11.54	6.76	7.82	8.17
Operating Income per Share	2.92	2.52	2.68	3.03	3.82	3.7	3.91	4.57	4.49	5.59	11.29	11.19	6.3	7.39	7.75
Basic EPS, GAAP	1.82	1.58	1.69	1.92	2.42	2.38	2.73	3.55	3.45	4.14	8.37	8.33	5.05	5.75	5.97
Basic EPS from Cont Ops	1.82	1.58	1.7	1.93	2.43	2.39	2.74	3.56	3.46	4.15	8.39	8.35	5.04	5.76	5.98
Diluted EPS, GAAP	1.79	1.57	1.68	1.92	2.4	2.36	2.69	3.48	3.39	4.07	8.27	8.26	5.01	5.72	5.95
Diluted EPS from Cont Ops	1.8	1.57	1.69	1.93	2.42	2.37	2.7	3.49	3.4	4.09	8.29	8.27	5.01	5.73	5.96
Dividend per Share	0.5	0.56	0.6	0.64	0.72	0.8	0.84	0.9	1	1.04	1.16	1.31	1.35	1.45	1.53
Cash Flow per Share	2.16	1.76	1.98	2.01	3	2.92	2.73	3.29	4.52	3.89	5.13	13.06	7.06	5.13	7.41
Free Cash Flow per Basic Share	1.79	1.53	1.72	1.68	2.76	2.59	2.2	3.02	4.24	3.61	4.92	12.53	6.8	4.84	7.02
Cash & Equivalents per Share	6.11	6.11	6.29	5.05	4.44	5.42	5.96	5.38	7.25	9.02	10.34	13.18	10.52	8.32	9.82
Book Value per Share	9.45	9.82	10.29	9.75	9.29	10.26	11.29	11.58	12.94	15.71	20.9	20.15	16.62	16.11	17.59
Tangible Book Value per Share	9.41	9.79	10.25	9.71	9.25	10.21	11.25	11.53	12.89	15.66	20.85	20.1	16.56	16.05	17.54