First Interstate BancSystem, Inc. Financial Ratios — 4FB

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 (%)	5.84	7.46	11.09	9.87	9.34	9.9	8.84	10.26	9.76	8.11	9.74	7.99	8.17	6.92	8.95
Return on Assets (%)	0.6	0.77	1.13	1.04	1	1.08	1	1.26	1.3	1	1.03	0.78	0.82	0.76	1.08
Return on Capital (%)	4.86	6.46	9.61	8.65	8.3	8.89	8.08	9.59	9.26	7.54	8.84	5.14	4.36	4.01	6.78
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	19.3	24.61	38.06	35.97	33.81	35.26	31.88	36.11	36.87	32.02	38.8	23.25	32.83	29.46	36.99
Profit Margin (%)	13	16.23	24.71	23.43	22.49	23.22	21.66	28.04	28.39	24.66	30.08	18.29	25.1	22.61	28.53
Net Income to Common Margin (%)	12	15.31	24.71	23.43	22.49	23.22	21.66	28.04	28.39	24.66	30.08	18.29	25.1	22.61	28.53
Effective Tax Rate (%)	32.67	34.03	35.09	34.88	33.47	34.14	32.04	22.35	23.01	22.98	22.48	21.35	23.55	23.26	22.87
Dvd Payout Ratio (%)	46.77	47.72	20.79	33.92	41.81	41.17	45.63	40.01	43.76	79.78	52.89	90.06	75.77	86.68	64.32
Sustainable Growth Rate (%)	3.11	3.9	8.79	6.52	5.43	5.82	4.8	6.16	5.49	1.64	4.59	0.79	1.98	0.92	3.19

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	161	120	119	121	110	110	116	103	101	199	199	2,611	2,887	1,863	296
ST Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	2,327	2,603	1,568	- -
LT Debt	161	120	119	121	110	110	116	103	101	199	199	284	284	295	296
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	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	9.84	9.73	10.6	10.56	10.89	10.84	11.69	12.74	13.75	11.1	10.1	9.52	10.52	11.34	12.94
Long-Term Debt/Equity (%)	20.87	15.93	14.9	13.26	11.61	11.24	8.1	6.06	5.01	10.17	10.04	9.24	8.8	8.94	8.59
Long-Term Debt/Capital (%)	17.27	13.74	12.96	11.71	10.4	10.11	7.49	5.72	4.77	9.23	9.12	4.99	4.64	5.72	7.91
Long-Term Debt/Total Assets (%)	2.2	1.55	1.58	1.4	1.26	1.22	0.95	0.77	0.69	1.13	1.01	0.88	0.93	1.01	1.11
Total Debt/Equity (%)	20.87	15.93	14.9	13.26	11.61	11.24	8.1	6.06	5.01	10.17	10.04	84.94	89.45	56.38	8.59
Total Debt/Capital (%)	17.27	13.74	12.96	11.71	10.4	10.11	7.49	5.72	4.77	9.23	9.12	45.93	47.21	36.05	7.91
Total Debt/Total Assets (%)	2.2	1.55	1.58	1.4	1.26	1.22	0.95	0.77	0.69	1.13	1.01	8.09	9.41	6.39	1.11
Net Debt to Equity	-40.59	-90.88	-51.95	-74.73	-70.61	-68.34	-45.15	-42.53	-48.52	-106.05	-108.04	56.59	71.51	29.22	-29.42
Net Debt/Capital (%)	-68.07	-971.73	-107.66	-293.59	-238.86	-215.83	-82.18	-73.92	-94.13	1,768.85	1,352.43	36.13	41.69	22.61	-41.68
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	9.84	9.73	10.6	10.56	10.89	10.84	11.69	12.74	13.75	11.1	10.1	9.52	10.52	11.34	12.94
Long-Term Debt/Equity (%)	20.87	15.93	14.9	13.26	11.61	11.24	8.1	6.06	5.01	10.17	10.04	9.24	8.8	8.94	8.59
Long-Term Debt/Capital (%)	17.27	13.74	12.96	11.71	10.4	10.11	7.49	5.72	4.77	9.23	9.12	4.99	4.64	5.72	7.91
Long-Term Debt/Total Assets (%)	2.2	1.55	1.58	1.4	1.26	1.22	0.95	0.77	0.69	1.13	1.01	0.88	0.93	1.01	1.11
Total Debt/Equity (%)	20.87	15.93	14.9	13.26	11.61	11.24	8.1	6.06	5.01	10.17	10.04	84.94	89.45	56.38	8.59
Total Debt/Capital (%)	17.27	13.74	12.96	11.71	10.4	10.11	7.49	5.72	4.77	9.23	9.12	45.93	47.21	36.05	7.91
Total Debt/Total Assets (%)	2.2	1.55	1.58	1.4	1.26	1.22	0.95	0.77	0.69	1.13	1.01	8.09	9.41	6.39	1.11
CFO/Total Liabilities	2.18	1.95	2.22	1.58	1.48	1.46	1.43	1.89	1.01	1.71	1.6	1.83	1.56	1.37	1.32
CFO/CapEx	15.6	- -	- -	- -	- -	- -	5.52	- -	- -	- -	- -	- -	- -	- -	- -
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	10.45	11.79	12.6	13.47	14.09	14.31	14.49	13.78	13.92	13.37	12.97	13.35	8.29	8.13	9.65
Days Sales Outstanding	34.93	30.96	28.96	27.11	25.91	25.5	25.19	26.48	26.22	27.3	28.15	27.35	44.01	44.89	37.82
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	564	665	1,301	1,298	1,363	1,941	2,357	2,224	2,771	2,523	2,557	4,104	3,275	3,374	3,729
- Cash & Cash Equivalents	472	801	534	798	780	782	759	822	1,077	2,277	2,345	870	578	897	1,310
+ Preferred Equity and Hybrid Capital	50	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	161	120	119	121	110	110	116	103	101	199	199	2,611	2,887	1,863	296
Enterprise Value	-1,715	-2,011	-1,062	-1,091	-763	-342	-495	-766	-1,165	-3,563	-4,409	-1,102	-258	-717	2,602
Total Capital	932	871	921	1,029	1,061	1,093	1,543	1,797	2,115	2,159	2,186	5,685	6,114	5,167	3,743
Total Debt/Capital (%)	17.27	13.74	12.96	11.71	10.4	10.11	7.49	5.72	4.77	9.23	9.12	45.93	47.21	36.05	7.91
Total Debt / EV	-0.09	-0.06	-0.11	-0.11	-0.14	-0.32	-0.23	-0.13	-0.09	-0.06	-0.05	-2.37	-11.2	-2.6	0.11
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	2.46
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	8.52
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	8.52
Diluted Market Cap	562	665	1,298	1,282	1,370	1,941	2,167	2,136	2,714	2,589	2,538	4,060	3,270	3,329	3,793
Diluted Enterprise Value	-1,716	-2,011	-1,065	-1,107	-757	-343	-685	-854	-1,222	-3,497	-4,428	-1,145	-263	-762	2,666
EV per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	25.25
TTM Sales	343	359	349	360	386	412	492	571	638	654	639	1,106	1,026	1,000	1,059
TTM EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Operating Income	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Cash Flow to Firm	143	136	150	122	115	118	155	219	127	268	282	534	428	355	306
TTM Free Cash Flow to Firm	134	136	150	122	115	118	127	219	127	268	282	534	428	355	306

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	4.19	4.9	8.64	10.51	11.87	16.45	17.11	9.75	21.32	9.65	8.99	7.6	7.64	9.38	12.41
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	-1,715	-2,011	-1,062	-1,091	-763	-342	-495	-766	-1,165	-3,563	-4,409	-1,102	-258	-717	2,602
Low Price	9.79	12.86	15.58	24.12	23.62	24.85	33.29	35.92	35.6	24.46	37.45	32.15	21.14	24.06	23
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	2.46
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	13.63	12.11	14.9	14.99	15.62	20.1	20.16	13.23	14.94	16.03	13.19	20.07	12.69	14.7	12.52
Price/Earnings Average	13.86	11.42	11.21	14.4	14.54	14.17	18.9	15.53	14.32	13.47	14.11	20.35	11.42	13.29	10.47
Price/Earnings High	16.63	12.44	14.9	15.95	16.71	20.24	22.02	17.22	15.47	16.73	16.47	24.05	16.2	16	12.52
Price/Earnings Low	10.37	10.33	8.03	12.99	12.53	11.78	16.38	13.21	12.76	9.84	12.25	16.74	8.68	11.17	7.96
Price/Book Value	0.78	0.89	1.62	1.43	1.43	1.98	1.65	1.31	1.38	1.29	1.29	1.34	1.01	1.02	1.08
Price/Book Value Average	0.79	0.84	1.22	1.37	1.34	1.39	1.55	1.54	1.32	1.08	1.38	1.35	0.91	0.92	0.9
Price/Book Value High	0.95	0.91	1.62	1.52	1.53	1.99	1.8	1.71	1.43	1.34	1.61	1.6	1.3	1.11	1.08
Price/Book Value Low	0.59	0.76	0.87	1.24	1.15	1.16	1.34	1.31	1.18	0.79	1.2	1.11	0.69	0.78	0.69
Price/Tangible Book Value	1.09	1.21	2.17	1.92	1.89	2.62	2.59	2.09	2.13	2	1.97	2.22	1.62	1.6	1.64
Price/Tangible Book Value Average	1.11	1.14	1.63	1.84	1.76	1.85	2.43	2.46	2.04	1.68	2.11	2.26	1.46	1.45	1.37
Price/Tangible Book Value High	1.33	1.25	2.17	2.04	2.03	2.64	2.83	2.72	2.21	2.08	2.46	2.67	2.07	1.74	1.64
Price/Tangible Book Value Low	0.83	1.03	1.17	1.66	1.52	1.53	2.11	2.09	1.82	1.23	1.83	1.86	1.11	1.22	1.04
Price/Sales	1.64	1.85	3.68	3.51	3.51	4.67	4.37	3.71	4.24	3.95	3.97	3.67	3.19	3.32	3.57
Price/Sales Average	1.66	1.75	2.77	3.37	3.27	3.29	4.09	4.36	4.07	3.32	4.25	3.72	2.87	3	2.99
Price/Sales High	2	1.91	3.68	3.74	3.76	4.7	4.77	4.83	4.39	4.12	4.95	4.4	4.07	3.62	3.57
Price/Sales Low	1.24	1.58	1.98	3.04	2.82	2.74	3.55	3.7	3.62	2.43	3.69	3.06	2.18	2.53	2.27
Price/Cash Flow	3.92	4.9	8.54	10.37	11.75	16.3	13.89	9.68	21.24	9.63	8.98	7.59	7.64	9.36	12.38
Price/Cash Flow Average	3.98	4.62	6.43	9.96	10.94	11.5	13.02	11.36	20.37	8.09	9.6	7.7	6.87	8.46	10.35
Price/Cash Flow High	4.78	5.03	8.54	11.03	12.57	16.42	15.17	12.59	22	10.05	11.21	9.1	9.75	10.19	12.38
Price/Cash Flow Low	2.98	4.18	4.6	8.99	9.43	9.55	11.29	9.66	18.14	5.91	8.34	6.33	5.22	7.11	7.87
Price/Free Cash Flow Average	4.27	4.62	6.5	10.09	11.05	11.6	16.04	11.45	20.44	8.11	9.62	7.7	6.87	8.48	10.37
Price/Free Cash Flow High	5.12	5.03	8.64	11.18	12.7	16.56	18.7	12.69	22.08	10.07	11.22	9.1	9.75	10.21	12.41
Price/Free Cash Flow Low	3.19	4.18	4.66	9.11	9.52	9.64	13.91	9.73	18.21	5.92	8.35	6.34	5.22	7.13	7.89
EV/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.88
EV/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.63	- -	2.46
EV/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.17
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Last Price	12.86	15.07	28.9	27.82	29.44	42.39	40.95	36	41.67	39.86	40.33	38.55	30.91	31.65	36.19
High Price	15.7	15.49	28.9	29.59	31.49	42.7	44.74	46.83	43.17	41.58	50.35	46.19	39.46	34.45	36.19
Enterprise Value Average	-1,705	-2,049	-1,384	-1,142	-857	-914	-642	-379	-1,278	-3,966	-4,230	-1,044	-586	-1,041	1,989
Enterprise Value High	-1,590	-1,993	-1,062	-1,008	-668	-328	-277	-96	-1,065	-3,454	-3,773	-288	648	-418	2,602
Enterprise Value Low	-1,849	-2,109	-1,661	-1,264	-1,033	-1,145	-936	-770	-1,568	-4,538	-4,591	-1,783	-1,293	-1,526	1,243

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	44	44	45	47	46	46	58	62	67	63	63	106	106	107	103
Diluted Weighted Avg Shares	44	44	45	46	47	46	53	59	65	65	63	105	106	105	105
Basic Weighted Avg Shares	44	44	44	45	46	45	52	59	65	65	63	105	106	105	105
Revenue per Share	7.87	8.13	7.85	7.92	8.38	9.08	9.38	9.7	9.83	10.08	10.16	10.5	9.7	9.52	10.13
EBITDA per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Income per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Basic EPS, GAAP	0.94	1.24	1.94	1.86	1.88	2.11	2.03	2.72	2.79	2.49	3.06	1.92	2.43	2.15	2.89
Basic EPS from Cont Ops	1.02	1.32	1.94	1.86	1.88	2.11	2.03	2.72	2.79	2.49	3.06	1.92	2.43	2.15	2.89
Diluted EPS, GAAP	0.94	1.24	1.92	1.83	1.87	2.09	2.01	2.7	2.78	2.48	3.05	1.92	2.43	2.15	2.88
Diluted EPS from Cont Ops	1.02	1.32	1.92	1.83	1.87	2.09	2.01	2.7	2.78	2.48	3.05	1.92	2.43	2.15	2.88
Dividend per Share	0.52	0.67	0.4	0.63	0.79	0.87	0.93	1.09	1.22	1.98	1.62	1.73	1.84	1.87	1.86
Cash Flow per Share	3.28	3.08	3.38	2.68	2.51	2.6	2.95	3.72	1.96	4.14	4.49	5.08	4.05	3.38	2.92
Free Cash Flow per Basic Share	3.07	3.08	3.38	2.68	2.51	2.6	2.42	3.72	1.96	4.14	4.49	5.08	4.05	3.38	2.92
Cash & Equivalents per Share	56.8	63.36	55.14	53.78	48.3	52.27	51.56	50.05	60.7	99.31	113.02	73.42	60.59	55.85	13.81
Book Value per Share	16.46	17.02	17.81	19.47	20.53	21.46	24.8	27.41	30.28	30.96	31.33	28.87	30.46	30.99	33.45
Tangible Book Value per Share	11.83	12.44	13.33	14.48	15.54	16.2	15.79	17.2	19.55	19.95	20.43	17.33	19.04	19.8	22.02