Ameriprise Financial, Inc. Financial Ratios — A4S 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 (%)	11.32	11.38	15.44	19.85	20.4	19.48	24.09	36.23	33.45	26.46	57.88	64.63	59.92	68.31	60.51
Return on Assets (%)	0.85	0.77	0.96	1.1	1.06	0.92	1.03	1.47	1.31	0.97	2	1.88	1.53	1.91	1.91
Return on Capital (%)	7.81	7.68	7.85	7.95	9.11	9.9	14.06	21.25	19.71	15.56	32.56	32.55	28.59	34.58	33.07
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	14.2	12.12	17.59	20.76	17.6	13.48	18.25	19.35	17.5	15.39	31.29	27.57	20.82	24.72	24.37
Profit Margin (%)	10.95	10.07	11.91	13.2	12.83	11.13	12.2	16.35	14.84	12.89	25.54	22.09	16.45	19.7	19.28
Net Income to Common Margin (%)	10.95	10.07	11.91	13.2	12.83	11.13	12.2	16.35	14.84	12.89	25.54	22.09	16.45	19.7	19.28
Effective Tax Rate (%)	26.05	27.06	24.97	21.4	21.24	17.47	33.15	15.54	15.19	16.22	18.35	19.89	20.96	20.3	20.89
Dvd Payout Ratio (%)	21.99	39.35	24.77	17.88	25.66	36.48	33.18	24.12	26.62	32.4	14.95	16.96	21.52	16.88	16.73
Sustainable Growth Rate (%)	8.83	6.9	11.61	16.3	15.16	12.37	16.1	27.49	24.55	17.89	49.22	53.67	47.02	56.78	50.39

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	8,075	7,885	8,956	10,129	10,423	5,436	5,297	4,811	4,926	4,944	5,196	5,385	5,755	5,472	5,862
ST Debt	504	501	500	200	200	200	200	201	201	200	200	1,501	751	701	200
LT Debt	7,571	7,384	8,456	9,929	10,223	5,236	5,097	4,610	4,725	4,744	4,996	3,884	5,004	4,771	5,662
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	317	276	281	328	387	241	207	245	214	162	191	198	324	329	326
Common Equity/Total Assets	6.79	6.75	5.67	5.46	4.95	4.5	4.06	4.07	3.77	3.54	3.38	2.39	2.7	2.88	3.43
Long-Term Debt/Equity (%)	78.1	76.03	91.59	106.71	122.01	83.22	85.02	82.5	82.48	80.86	84.09	102.13	105.82	91.26	86.46
Long-Term Debt/Capital (%)	42.61	41.96	46.49	51.09	54.37	44.65	45.14	44.33	44.35	43.88	44.86	42.27	47.73	44.59	45.62
Long-Term Debt/Total Assets (%)	5.72	5.48	5.85	6.67	7.03	3.74	3.46	3.36	3.11	2.86	2.84	2.45	2.86	2.63	2.97
Total Debt/Equity (%)	83.3	81.19	97.01	108.86	124.39	86.4	88.36	86.1	85.98	84.27	87.46	141.6	121.7	104.67	89.51
Total Debt/Capital (%)	45.44	44.81	49.24	52.12	55.44	46.35	46.91	46.26	46.23	45.73	46.66	58.61	54.89	51.14	47.23
Total Debt/Total Assets (%)	6.1	5.85	6.19	6.81	7.17	3.89	3.59	3.51	3.24	2.98	2.95	3.39	3.28	3.02	3.07
Net Debt to Equity	49.76	50.81	63.96	76.31	89.56	46.11	44.02	30.23	18.19	-33.15	-35.21	-45.81	-38.68	-58.51	-64.76
Net Debt/Capital (%)	33.23	33.69	39.01	43.28	47.07	31.39	30.43	23.13	15.26	-49.04	-53.79	-83.31	-62.64	-140.45	-183.75
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	6.79	6.75	5.67	5.46	4.95	4.5	4.06	4.07	3.77	3.54	3.38	2.39	2.7	2.88	3.43
Long-Term Debt/Equity (%)	78.1	76.03	91.59	106.71	122.01	83.22	85.02	82.5	82.48	80.86	84.09	102.13	105.82	91.26	86.46
Long-Term Debt/Capital (%)	42.61	41.96	46.49	51.09	54.37	44.65	45.14	44.33	44.35	43.88	44.86	42.27	47.73	44.59	45.62
Long-Term Debt/Total Assets (%)	5.72	5.48	5.85	6.67	7.03	3.74	3.46	3.36	3.11	2.86	2.84	2.45	2.86	2.63	2.97
Total Debt/Equity (%)	83.3	81.19	97.01	108.86	124.39	86.4	88.36	86.1	85.98	84.27	87.46	141.6	121.7	104.67	89.51
Total Debt/Capital (%)	45.44	44.81	49.24	52.12	55.44	46.35	46.91	46.26	46.23	45.73	46.66	58.61	54.89	51.14	47.23
Total Debt/Total Assets (%)	6.1	5.85	6.19	6.81	7.17	3.89	3.59	3.51	3.24	2.98	2.95	3.39	3.28	3.02	3.07
CFO/Total Liabilities	1.78	1.2	1.01	1.72	1.96	1.75	1.08	1.97	1.6	2.89	1.96	2.84	2.75	3.74	4.51
CFO/CapEx	8.71	10.99	12.99	21.23	20.23	25.34	9.4	16.03	16.37	31.45	27.71	24.21	25.46	37.47	51.38
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	- -	2.38	2.56	2.6	2.42	2.25	2.19	2.15	1.91	1.58	1.11	0.9	1.01	1.17	1.26
Days Sales Outstanding	- -	153.63	142.72	140.21	150.77	161.87	166.39	169.7	191.39	230.38	327.76	407.03	360.34	312.38	290.26
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	11,145	12,699	21,880	24,505	18,457	16,959	25,184	14,125	20,409	21,980	33,157	32,602	37,586	50,536	45,198
- Cash & Cash Equivalents	3,251	2,950	3,051	3,028	2,859	2,486	2,620	3,097	3,827	6,845	7,248	7,097	7,564	8,522	10,103
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	706	620	1,040	1,181	1,188	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	8,075	7,885	8,956	10,129	10,423	5,436	5,297	4,811	4,926	4,944	5,196	5,385	5,755	5,472	5,862
Enterprise Value	-17,830	-13,218	-1,485	2,760	-1,464	-10,810	-3,066	-15,219	-11,621	-16,204	-945	-9,921	-15,785	-4,667	-12,634
Total Capital	17,769	17,597	18,188	19,434	18,802	11,728	11,292	10,399	10,655	10,811	11,137	9,188	10,484	10,700	12,411
Total Debt/Capital (%)	45.44	44.81	49.24	52.12	55.44	46.35	46.91	46.26	46.23	45.73	46.66	58.61	54.89	51.14	47.23
Total Debt / EV	-0.45	-0.6	-6.03	3.67	-7.12	-0.5	-1.73	-0.32	-0.42	-0.31	-5.5	-0.54	-0.36	-1.17	-0.46
EV/Sales	- -	- -	- -	0.22	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	1.04	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	1.09	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Diluted Market Cap	12,368	13,873	23,586	26,096	19,878	18,427	26,913	15,303	22,395	23,662	33,157	32,602	37,586	50,536	45,198
Diluted Enterprise Value	-16,607	-12,044	221	4,351	-43	-9,342	-1,337	-14,041	-9,635	-14,522	-945	-9,921	-15,785	-4,667	-12,634
EV per Share	- -	- -	- -	15.07	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Sales	10,192	10,217	11,199	12,268	12,170	11,800	12,132	12,835	12,754	11,899	13,377	14,258	15,535	17,264	18,480
TTM EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Operating Income	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Cash Flow to Firm	2,412	1,706	1,575	2,657	2,996	2,530	1,661	2,804	2,522	4,759	3,481	4,566	4,941	6,857	8,581
TTM Free Cash Flow to Firm	2,162	1,569	1,470	2,544	2,863	2,438	1,499	2,642	2,379	4,612	3,361	4,384	4,757	6,681	8,419

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	6.41	10.14	18.73	11.42	7.77	8.23	19.77	6.28	10.19	5.29	10.35	7.72	8.35	7.87	5.54
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	-17,830	-13,218	-1,485	2,760	-1,464	-10,810	-3,066	-15,219	-11,621	-16,204	-945	-9,921	-15,785	-4,667	-12,634
Low Price	37.03	45.18	63.96	101.18	102.64	75.26	110.16	101.23	101.28	81.87	184.52	221.13	278.22	368.21	399.19
EV/Sales	- -	- -	- -	0.22	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	10.86	13.23	17.35	15.84	12.55	13.88	17.88	7.19	11.67	15.19	9.7	10.35	14.7	14.86	12.69
Price/Earnings Average	11.64	11.57	12.89	13.87	14.15	12.23	14.23	9.97	9.93	12.2	8.24	9.44	12.89	12.65	12.81
Price/Earnings High	13.95	13.5	17.38	16.05	16.02	15.07	17.88	12.69	11.92	15.85	9.92	11.28	14.93	16.36	14.76
Price/Earnings Low	8.01	9.6	9.74	11.97	11.94	9.53	11.47	7.03	7.17	6.61	5.99	7.39	10.9	10.41	10.23
Price/Book Value	1.24	1.4	2.67	3.02	2.57	2.7	4.2	2.53	3.56	3.75	5.58	8.57	7.95	9.67	6.9
Price/Book Value Average	1.33	1.22	1.98	2.64	2.89	2.38	3.34	3.5	3.03	3.01	4.74	7.82	6.97	8.23	6.97
Price/Book Value High	1.59	1.43	2.68	3.06	3.28	2.93	4.2	4.46	3.64	3.91	5.7	9.34	8.07	10.64	8.03
Price/Book Value Low	0.91	1.01	1.5	2.28	2.44	1.85	2.69	2.47	2.19	1.63	3.44	6.12	5.89	6.77	5.56
Price/Tangible Book Value	1.24	1.4	2.67	3.02	2.57	2.7	4.2	2.53	3.56	3.75	5.58	8.57	7.95	9.67	6.9
Price/Tangible Book Value Average	1.33	1.22	1.98	2.64	2.89	2.38	3.34	3.5	3.03	3.01	4.74	7.82	6.97	8.23	6.97
Price/Tangible Book Value High	1.59	1.43	2.68	3.06	3.28	2.93	4.2	4.46	3.64	3.91	5.7	9.34	8.07	10.64	8.03
Price/Tangible Book Value Low	0.91	1.01	1.5	2.28	2.44	1.85	2.69	2.47	2.19	1.63	3.44	6.12	5.89	6.77	5.56
Price/Sales	1.19	1.33	2.07	2.09	1.61	1.54	2.18	1.18	1.73	1.96	2.48	2.29	2.42	2.93	2.45
Price/Sales Average	1.27	1.17	1.54	1.83	1.82	1.36	1.74	1.63	1.47	1.57	2.1	2.09	2.12	2.49	2.47
Price/Sales High	1.53	1.36	2.07	2.12	2.06	1.68	2.18	2.07	1.77	2.04	2.53	2.49	2.46	3.22	2.85
Price/Sales Low	0.88	0.97	1.16	1.58	1.53	1.06	1.4	1.15	1.06	0.85	1.53	1.63	1.79	2.05	1.97
Price/Cash Flow	5.57	9.05	16.97	10.69	7.29	7.82	17.38	5.81	9.43	5.04	9.97	7.4	8.02	7.66	5.43
Price/Cash Flow Average	5.96	7.91	12.6	9.36	8.21	6.89	13.83	8.05	8.03	4.05	8.47	6.75	7.03	6.52	5.48
Price/Cash Flow High	7.15	9.23	17	10.83	9.3	8.49	17.38	10.25	9.64	5.26	10.19	8.06	8.14	8.44	6.32
Price/Cash Flow Low	4.1	6.57	9.53	8.08	6.93	5.37	11.15	5.68	5.8	2.19	6.15	5.28	5.95	5.37	4.38
Price/Free Cash Flow Average	6.87	8.86	13.92	10	8.76	7.26	15.74	8.71	8.67	4.24	8.78	7.04	7.32	6.7	5.59
Price/Free Cash Flow High	8.24	10.35	18.77	11.57	9.92	8.94	19.77	11.09	10.41	5.52	10.57	8.41	8.48	8.67	6.44
Price/Free Cash Flow Low	4.73	7.36	10.52	8.63	7.39	5.65	12.68	6.14	6.27	2.3	6.38	5.51	6.19	5.52	4.46
EV/Sales Average	- -	- -	- -	- -	0.07	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Sales High	- -	- -	- -	0.25	0.3	- -	- -	- -	- -	- -	- -	- -	- -	0.02	- -
EV/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Last Price	50.21	62.27	113.89	133.83	107.92	109.55	171.75	103.61	164.67	188.24	299.08	309.67	375.21	525.5	495.24
High Price	64.49	63.54	114.11	135.65	137.76	119.02	171.75	182.82	168.32	196.41	305.71	337.51	380.89	578.48	576.13
Enterprise Value Average	-17,035	-14,816	-7,110	-283	877	-12,816	-8,208	-9,765	-14,658	-20,536	-5,950	-12,781	-20,422	-12,188	-12,190
Enterprise Value High	-14,663	-12,959	-1,442	3,093	3,640	-9,345	-3,066	-4,420	-11,169	-15,250	-211	-6,990	-15,216	427	-5,252
Enterprise Value Low	-20,756	-16,702	-11,078	-3,219	-2,366	-16,119	-12,096	-15,543	-19,477	-28,625	-13,645	-19,243	-25,501	-19,793	-21,400

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	222	204	192	183	171	155	147	136	124	117	111	105	100	96	91
Diluted Weighted Avg Shares	246	223	207	195	184	168	157	148	136	126	111	105	100	96	91
Basic Weighted Avg Shares	241	219	203	192	182	166	154	146	134	124	111	105	100	96	91
Revenue per Share	42.22	46.72	55.11	64.03	66.98	70.96	78.73	88.15	95.11	96.11	120.66	135.43	155.08	179.52	202.49
EBITDA per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Income per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Basic EPS, GAAP	4.62	4.71	6.56	8.45	8.6	7.9	9.6	14.41	14.12	12.39	30.82	29.91	25.52	35.37	39.04
Basic EPS from Cont Ops	4.43	4.13	7.27	10.45	9.28	7.9	9.6	14.41	14.12	12.39	30.82	29.91	25.52	35.37	39.04
Diluted EPS, GAAP	4.53	4.62	6.44	8.3	8.48	7.81	9.44	14.2	13.92	12.2	30.82	29.91	25.52	35.37	39.04
Diluted EPS from Cont Ops	4.34	4.05	7.14	10.27	9.16	7.81	9.44	14.2	13.92	12.2	30.82	29.91	25.52	35.37	39.04
Dividend per Share	0.88	1.39	1.97	2.22	2.56	2.88	3.19	3.48	3.76	4.01	4.61	5.07	5.49	5.97	6.53
Cash Flow per Share	9.02	6.88	6.71	12.52	14.81	14.02	9.88	17.84	17.46	37.34	29.99	41.86	46.77	68.58	91.2
Free Cash Flow per Basic Share	7.99	6.26	6.2	11.93	14.08	13.46	8.83	16.72	16.39	36.16	28.91	40.13	44.93	66.75	89.42
Cash & Equivalents per Share	170.12	168.78	173.65	180.52	184.36	214.5	228.78	250.53	298.18	369.36	354.48	455.06	590.24	630.94	697.91
Book Value per Share	40.5	44.58	42.64	44.37	42.04	40.65	40.88	40.99	46.22	50.25	53.59	36.12	47.21	54.36	71.76
Tangible Book Value per Share	40.5	44.58	42.64	44.37	42.04	40.65	40.88	40.99	46.22	50.25	53.59	36.12	47.21	54.36	71.76