MetLife, Inc. Financial Ratios — MWZ 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 (%)	11.6	1.97	5.15	9.26	7.45	1.1	6.19	8.94	9.62	7.38	9.37	10.47	4.61	14.71	11.36
Return on Assets (%)	0.84	0.16	0.39	0.71	0.6	0.1	0.5	0.73	0.83	0.7	0.88	0.74	0.23	0.65	0.48
Return on Capital (%)	8.92	2.92	5.13	8.08	6.81	2.05	- -	8.18	8.82	6.94	8.51	9.07	4.79	10.95	8.65
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	13.07	2.12	5.94	12.01	9.21	7.04	5.68	9.28	9.87	10.35	13.44	9.44	3.18	8.02	6.16
Profit Margin (%)	9.14	1.94	4.94	8.61	8.76	1.4	6.44	7.54	8.57	8.08	10.82	7.84	2.32	6.31	4.47
Net Income to Common Margin (%)	8.76	1.76	4.76	8.44	8.5	1.23	6.27	7.33	8.31	7.76	10.5	7.56	2.03	6.03	4.19
Effective Tax Rate (%)	30.41	8.88	16.31	28	28.14	16.19	- -	18.69	13.04	21.78	19.28	16.69	25.9	20.95	26.99
Dvd Payout Ratio (%)	10.48	65.93	33.97	24.01	41.15	49.76	91.8	33.61	28.62	31.52	24.51	31.12	109.66	35.83	46.48
Sustainable Growth Rate (%)	10.38	0.67	3.4	7.04	4.38	0.55	0.51	5.94	6.87	5.05	7.07	7.21	-0.45	9.44	6.08

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	27,570	22,354	22,021	19,579	21,317	19,852	19,307	16,244	16,851	18,149	17,430	17,980	18,828	18,715	20,183
ST Debt	686	100	175	100	100	242	477	268	235	393	341	175	119	465	1,561
LT Debt	26,884	22,254	21,846	19,479	21,217	19,610	18,830	15,976	16,616	17,756	17,089	17,805	18,709	18,250	18,622
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	1,724	1,356	1,282	1,216	1,168	1,157	1,129	1,122	955	913	920	938	1,045	1,037	1,061
Common Equity/Total Assets	7.22	7.7	6.95	7.99	7.74	7.51	8.15	7.67	8.93	9.38	8.88	4.51	4.37	4.05	3.81
Long-Term Debt/Equity (%)	46.36	34.26	34.69	26.81	30.98	28.97	31.99	30.17	25.03	23.73	25.22	59.1	61.84	65.88	64.39
Long-Term Debt/Capital (%)	31.42	25.49	25.7	21.12	23.62	22.4	24.09	23.09	19.96	19.1	20.06	37.01	38.12	39.32	37.92
Long-Term Debt/Total Assets (%)	3.38	2.66	2.47	2.16	2.42	2.18	2.62	2.32	2.24	2.23	2.25	2.69	2.72	2.69	2.5
Total Debt/Equity (%)	47.54	34.41	34.96	26.95	31.12	29.32	32.8	30.67	25.38	24.26	25.73	59.68	62.24	67.56	69.79
Total Debt/Capital (%)	32.22	25.6	25.91	21.23	23.73	22.67	24.7	23.47	20.25	19.52	20.46	37.38	38.36	40.32	41.1
Total Debt/Total Assets (%)	3.46	2.67	2.49	2.17	2.43	2.21	2.68	2.36	2.28	2.28	2.29	2.71	2.74	2.76	2.71
Net Debt to Equity	29.44	10.19	22.92	12.07	12.5	10.64	11.22	0.8	0.38	-2.2	-3.86	-7.54	-6.09	-4.91	-6.41
Net Debt/Capital (%)	22.73	9.24	18.65	10.77	11.11	9.61	10.09	0.79	0.38	-2.25	-4.02	-8.14	-6.48	-5.16	-6.85
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	7.22	7.7	6.95	7.99	7.74	7.51	8.15	7.67	8.93	9.38	8.88	4.51	4.37	4.05	3.81
Long-Term Debt/Equity (%)	46.36	34.26	34.69	26.81	30.98	28.97	31.99	30.17	25.03	23.73	25.22	59.1	61.84	65.88	64.39
Long-Term Debt/Capital (%)	31.42	25.49	25.7	21.12	23.62	22.4	24.09	23.09	19.96	19.1	20.06	37.01	38.12	39.32	37.92
Long-Term Debt/Total Assets (%)	3.38	2.66	2.47	2.16	2.42	2.18	2.62	2.32	2.24	2.23	2.25	2.69	2.72	2.69	2.5
Total Debt/Equity (%)	47.54	34.41	34.96	26.95	31.12	29.32	32.8	30.67	25.38	24.26	25.73	59.68	62.24	67.56	69.79
Total Debt/Capital (%)	32.22	25.6	25.91	21.23	23.73	22.67	24.7	23.47	20.25	19.52	20.46	37.38	38.36	40.32	41.1
Total Debt/Total Assets (%)	3.46	2.67	2.49	2.17	2.43	2.21	2.68	2.36	2.28	2.28	2.29	2.71	2.74	2.76	2.71
CFO/Total Liabilities	1.39	2.22	1.96	1.97	1.74	1.78	1.86	1.85	2.05	1.62	1.78	2.06	2.09	2.25	2.39
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	3.32	3.09	3.14	3.32	2.73	3.19	3.68	3.57	3.43	3.49	3.62	3.91	2.93	2.39	1.92
Days Sales Outstanding	109.93	118.14	116.39	109.78	133.72	114.53	99.2	102.23	106.26	104.48	100.86	93.44	124.48	152.84	190.14
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	29,665	31,929	54,231	55,444	47,990	52,625	53,069	39,082	46,346	41,086	51,438	55,794	47,944	55,963	51,951
- Cash & Cash Equivalents	10,461	15,738	7,585	10,808	12,752	12,651	12,701	15,821	16,598	19,795	20,047	20,195	20,639	20,068	22,032
+ Preferred Equity and Hybrid Capital	1	1	1	1	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	475	505	1,430	606	547	171	194	217	238	259	267	244	238	258	523
+ Total Debt	27,570	22,354	22,021	19,579	21,317	19,852	19,307	16,244	16,851	18,149	17,430	17,980	18,828	18,715	20,183
Enterprise Value	-323,354	-355,012	-297,446	-312,855	-306,920	-238,983	-253,932	-262,480	-284,833	-319,014	-298,362	-227,892	-241,086	-231,331	-45,660
Total Capital	85,564	87,312	85,004	92,238	89,813	87,554	78,177	69,202	83,233	92,966	85,179	48,105	49,081	46,418	49,104
Total Debt/Capital (%)	32.22	25.6	25.91	21.23	23.73	22.67	24.7	23.47	20.25	19.52	20.46	37.38	38.36	40.32	41.1
Total Debt / EV	-0.09	-0.06	-0.07	-0.06	-0.07	-0.08	-0.08	-0.06	-0.06	-0.06	-0.06	-0.08	-0.08	-0.08	-0.44
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Diluted Market Cap	29,665	31,929	54,231	55,444	47,990	52,625	53,069	39,082	46,346	41,086	51,438	57,928	50,018	55,963	51,951
Diluted Enterprise Value	-323,354	-355,012	-297,446	-312,855	-306,920	-238,983	-253,932	-262,480	-284,833	-319,014	-298,362	-225,758	-239,012	-231,331	-45,660
EV per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Sales	70,241	68,150	68,199	73,316	61,343	60,787	62,308	67,960	68,848	66,922	63,366	67,409	67,934	70,131	75,654
TTM EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Operating Income	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Cash Flow to Firm	11,473	18,396	17,204	17,252	14,891	15,744	- -	12,650	14,616	12,353	13,090	13,825	14,495	15,418	17,867
TTM Free Cash Flow to Firm	11,473	18,396	17,204	17,252	14,891	15,744	- -	12,650	14,616	12,353	13,090	13,825	14,495	15,418	17,867

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	2.89	1.86	3.36	3.39	3.42	3.56	4.32	3.33	3.36	3.53	4.17	4.44	3.65	3.83	3.04
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	-323,354	-355,012	-297,446	-312,855	-306,920	-238,983	-253,932	-262,480	-284,833	-319,014	-298,362	-227,892	-241,086	-231,331	-45,660
Low Price	23.65	24.77	30.91	42	40.93	31.3	44.48	38.68	40.42	23.39	45.52	57.52	48.81	64.31	64.82
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	4.82	26.56	16.71	8.96	9.2	70.45	13.58	7.84	8.1	7.91	7.73	10.94	36.24	13.24	16.37
Price/Earnings Average	6.08	27.66	13.68	8.66	9.66	58.65	13.04	8.84	7.47	6.86	7.48	10.26	34.16	12.16	16.4
Price/Earnings High	7.43	31.62	16.73	9.36	10.89	75.6	14.76	10.49	8.23	9.05	8.37	11.79	41.02	14.45	18.35
Price/Earnings Low	4.07	22.5	10.68	7.68	8.62	45.91	11.88	7.44	6.47	4.02	5.65	8.79	26.97	10.49	13.39
Price/Book Value	0.52	0.5	0.88	0.77	0.71	0.78	0.9	0.74	0.7	0.55	0.76	1.87	1.6	2.04	1.83
Price/Book Value Average	0.65	0.52	0.72	0.74	0.74	0.65	0.87	0.83	0.65	0.48	0.74	1.75	1.51	1.87	1.83
Price/Book Value High	0.79	0.59	0.88	0.8	0.84	0.84	0.98	0.99	0.71	0.63	0.83	2.01	1.81	2.22	2.05
Price/Book Value Low	0.44	0.42	0.56	0.66	0.66	0.51	0.79	0.7	0.56	0.28	0.56	1.5	1.19	1.61	1.5
Price/Tangible Book Value	0.65	0.59	1.06	0.89	0.82	0.9	1.08	0.9	0.82	0.64	0.89	2.71	2.31	3.02	2.77
Price/Tangible Book Value Average	0.82	0.61	0.87	0.86	0.86	0.75	1.04	1.02	0.75	0.55	0.86	2.54	2.17	2.77	2.77
Price/Tangible Book Value High	1	0.7	1.06	0.93	0.97	0.97	1.17	1.21	0.83	0.73	0.96	2.92	2.61	3.29	3.1
Price/Tangible Book Value Low	0.55	0.5	0.68	0.76	0.77	0.59	0.95	0.86	0.65	0.32	0.65	2.18	1.72	2.39	2.26
Price/Sales	0.42	0.47	0.8	0.76	0.78	0.87	0.85	0.58	0.67	0.61	0.81	0.83	0.74	0.8	0.69
Price/Sales Average	0.53	0.49	0.65	0.73	0.82	0.72	0.82	0.65	0.62	0.53	0.79	0.78	0.69	0.73	0.69
Price/Sales High	0.65	0.56	0.8	0.79	0.93	0.93	0.93	0.77	0.68	0.7	0.88	0.89	0.83	0.87	0.77
Price/Sales Low	0.36	0.4	0.51	0.65	0.73	0.56	0.74	0.55	0.54	0.31	0.59	0.66	0.55	0.63	0.56
Price/Cash Flow	2.89	1.86	3.36	3.39	3.42	3.56	4.32	3.33	3.36	3.53	4.17	4.28	3.65	3.83	3.04
Price/Cash Flow Average	3.64	1.94	2.75	3.27	3.58	2.97	4.15	3.75	3.1	3.06	4.03	4.01	3.44	3.52	3.04
Price/Cash Flow High	4.45	2.22	3.37	3.54	4.04	3.82	4.69	4.45	3.41	4.04	4.51	4.61	4.13	4.18	3.41
Price/Cash Flow Low	2.44	1.58	2.15	2.9	3.2	2.32	3.78	3.16	2.68	1.79	3.04	3.44	2.71	3.04	2.49
Price/Free Cash Flow Average	3.64	1.94	2.75	3.27	3.58	2.97	4.15	3.75	3.1	3.06	4.03	4.16	3.44	3.52	3.04
Price/Free Cash Flow High	4.45	2.22	3.37	3.54	4.04	3.82	4.69	4.45	3.41	4.04	4.51	4.78	4.13	4.18	3.41
Price/Free Cash Flow Low	2.44	1.58	2.15	2.9	3.2	2.32	3.78	3.16	2.68	1.79	3.04	3.57	2.71	3.04	2.49
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	28.04	29.25	48.33	48.98	43.71	48.04	50.85	40.77	50.63	46.01	62.31	71.61	65.6	81.2	79.27
High Price	43.21	34.82	48.41	51.18	51.7	51.55	55.25	54.5	51.42	52.6	67.48	77.13	74.24	88.59	88.86
Enterprise Value Average	-315,605	-353,697	-307,272	-314,747	-304,547	-247,799	-256,069	-257,541	-288,471	-324,511	-300,041	-231,376	-243,848	-235,905	-45,570
Enterprise Value High	-307,310	-348,930	-297,363	-310,366	-298,139	-235,133	-249,343	-249,315	-284,113	-313,131	-294,094	-223,594	-234,771	-226,240	-39,378
Enterprise Value Low	-327,995	-359,900	-316,996	-320,758	-309,964	-257,316	-260,582	-264,484	-294,177	-339,217	-312,225	-238,874	-253,357	-242,973	-55,133

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	1,058	1,092	1,122	1,132	1,098	1,096	1,044	959	915	893	826	779	731	689	655
Diluted Weighted Avg Shares	1,058	1,092	1,122	1,132	1,098	1,096	1,044	959	915	893	826	809	762	689	655
Basic Weighted Avg Shares	1,058	1,092	1,122	1,132	1,098	1,096	1,044	959	915	893	826	779	762	689	655
Revenue per Share	66.39	62.43	60.78	64.77	55.87	55.49	59.71	70.89	75.22	74.95	76.76	86.52	89.1	101.76	115.44
EBITDA per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Income per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Basic EPS, GAAP	5.82	1.1	2.89	5.47	4.75	0.68	3.74	5.2	6.25	5.81	8.06	6.54	1.81	6.13	4.84
Basic EPS from Cont Ops	6.04	1.2	3.02	5.6	3.7	3.28	4.8	5.35	6.46	6.07	8.33	6.81	2.1	6.45	5.19
Diluted EPS, GAAP	5.82	1.1	2.89	5.47	4.75	0.68	3.74	5.2	6.25	5.81	8.06	6.3	1.81	6.13	4.84
Diluted EPS from Cont Ops	6.04	1.2	3.02	5.6	3.7	3.28	4.8	5.35	6.46	6.07	8.33	6.55	2.1	6.45	5.19
Dividend per Share	0.86	0.85	1.11	1.43	1.61	1.68	4.42	1.9	1.99	2.08	2.23	2.29	2.31	2.51	2.6
Cash Flow per Share	9.71	15.72	14.38	14.47	12.8	13.49	11.77	12.24	15.06	13.03	14.96	16.74	18	21.18	26.08
Free Cash Flow per Basic Share	9.71	15.72	14.38	14.47	12.8	13.49	11.77	12.24	15.06	13.03	14.96	16.74	18	21.18	26.08
Cash & Equivalents per Share	360.19	375.38	334.33	343.21	343.14	284.46	312.86	331.75	380.48	423.9	445.16	387.51	421.58	444.37	180.54
Book Value per Share	54.37	59.04	54.86	63.65	61.88	61.64	56.23	55.02	72.26	83.5	81.74	38.35	41.07	39.82	43.33
Tangible Book Value per Share	43.09	49.92	45.46	54.93	53.25	53.23	47.04	45.19	62.09	72.18	70.19	26.42	28.43	26.91	28.66