Artisan Partners Asset Management Inc. Financial Ratios — AP0

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 (%)	- -	- -	-605.75	32.26	67.91	55.8	41.05	129.25	116.82	135.67	147.37	76.8	75.82	72.85	70.15
Return on Assets (%)	- -	- -	5.71	9.73	9.11	7.76	5.59	19.28	18.01	20.39	28.52	16.93	16.84	17.18	18.17
Return on Capital (%)	33.22	8.99	- -	-42.66	-18.38	-5.67	-15.54	22.22	20.94	24.77	36.96	24.01	16.93	17.96	19.54
Return on Invested Capital (%)	- -	- -	- -	46.9	30.82	19.96	9.47	36.65	33.37	33.2	51.37	29.79	20.44	21.78	22.15
Gross Margin (%)	48.75	24.23	-24.86	49.93	48.57	46.74	49.36	50.14	49.88	51.55	54.12	48.62	45.71	46.56	45.72
EBITDA Margin (%)	34.42	9.79	-37.61	37.43	35.62	33.23	36.66	37.48	36.26	40.57	44.61	35.43	32.09	33.86	34.18
Operating Margin (%)	33.9	9.31	-38.09	37.03	35.06	32.49	36	36.8	35.48	39.83	44.04	34.64	31.13	32.98	33.39
Incremental Operating Margin (%)	122.37	- -	- -	397.67	105.54	56.91	69.79	56.13	72.38	74.41	55.59	83.95	223.12	46.12	38.88
Pretax Margin (%)	28.81	8.63	-30.29	35.18	32.14	31.14	71.8	36.42	33.7	41.05	44.94	31.39	39.35	39.63	40.87
Profit Margin (%)	- -	- -	3.62	8.4	10.16	10.13	6.23	19.1	19.59	23.64	27.42	20.82	22.8	23.36	24.26
Net Income to Common Margin (%)	- -	- -	-3.92	2.33	10.16	10.13	6.23	19.1	19.59	23.64	27.42	20.82	22.8	23.36	24.26
Effective Tax Rate (%)	0.89	2.4	- -	16.75	18.07	22.93	73.61	15.77	10.33	16.46	19.4	20.35	18.74	20.63	22.74
Dvd Payout Ratio (%)	- -	- -	6.8	13.54	36.2	42.27	52.02	47.93	57.66	50.2	49.72	85.75	45.69	50.5	55.24
Sustainable Growth Rate (%)	- -	- -	-564.55	27.89	43.33	32.21	19.7	67.3	49.46	67.56	74.09	10.94	41.17	36.07	31.4

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	325	290	200	- -	199	199	199	199	300	292	300	320	313	301	310
ST Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
LT Debt	325	290	200	- -	199	199	199	199	300	292	300	320	313	301	310
Total Debt/EBITDA	2.07	5.86	-0.78	- -	0.69	0.83	0.68	0.64	1.04	0.8	0.55	0.91	1	0.8	0.76
Net Debt/EBITDA	1.23	2.8	0.12	-0.59	0.12	0.18	0.14	0.08	0.19	- -	- -	0.16	0.07	-0.18	-0.16
Total Debt/EBIT	2.1	6.16	-0.77	- -	0.71	0.85	0.7	0.65	1.06	0.81	0.55	0.93	1.03	0.82	0.78
Net Debt/EBIT	1.25	2.94	0.12	-0.59	0.12	0.18	0.14	0.08	0.2	- -	- -	0.16	0.07	-0.19	-0.17
EBITDA to Interest Expense	8.52	4.33	-21.74	26.8	24.51	20.55	25.48	27.68	26.21	33.78	50.67	35.5	36.51	43.73	47.84
EBITDA-CapEx/Interest Expense	8.37	3.85	-22	25.97	23.88	19.93	24.97	26.44	24.6	33.49	50.12	33.53	35.5	43.18	47.76
EBIT to Interest Expense	8.39	4.12	-22.01	26.52	24.12	20.1	25.02	27.17	25.64	33.17	50.03	34.72	35.42	42.58	46.74
Interest Expense	18	11	12	12	12	12	11	11	11	11	11	10	9	9	9
Common Equity/Total Assets	-295.42	- -	1.53	13.05	13.75	14.07	13.13	16.78	14.24	15.67	22.86	21.24	23.06	24.03	27.82
Long-Term Debt/Equity (%)	- -	- -	151.16	- -	171.01	169.46	184.27	141.86	216.79	102.51	73.65	77.15	51.79	40.1	39.62
Long-Term Debt/Capital (%)	-102.68	-75.77	60.18	- -	63.1	62.89	64.82	58.65	68.43	50.62	42.41	43.55	34.12	28.62	28.38
Long-Term Debt/Total Assets (%)	144.45	100.85	34.4	- -	21.07	21.31	23.79	24.76	32.16	25.34	24.81	25.91	22.24	18.58	19.66
Total Debt/Equity (%)	-50.66	-43.11	151.16	- -	171.01	169.46	184.27	141.86	216.79	102.51	73.65	77.15	51.79	40.1	39.62
Total Debt/Capital (%)	-102.68	-75.77	60.18	- -	63.1	62.89	64.82	58.65	68.43	50.62	42.41	43.55	34.12	28.62	28.38
Total Debt/Total Assets (%)	144.45	100.85	34.4	- -	21.07	21.31	23.79	24.76	32.16	25.34	24.81	25.91	22.24	18.58	19.66
Net Debt to Equity	-30.06	-20.61	-23.43	-169.57	28.42	36.27	36.98	17.36	40.06	0.16	-0.17	13.46	3.45	-9.17	-8.48
Net Debt/Capital (%)	-42.97	-25.96	-30.59	243.74	22.13	26.62	27	14.79	18.8	0.12	-0.14	9.44	2.82	-8.79	-7.93
EBITDA	157	49	-258	310	287	240	292	311	290	365	547	352	313	376	409
EBITDA-CapEx	154	44	-261	301	280	232	286	297	272	362	541	332	304	372	408
Operating Income (Loss)	154	47	-261	307	282	234	286	305	283	358	540	344	304	367	400

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	14.24	5.39	1.24	0.36	0.27	0.26	0.39	0.45	0.33	0.36	0.42	0.32	0.4	0.53	0.67
Current Ratio	18.96	7.58	1.65	0.51	0.39	0.38	0.64	0.66	0.55	0.57	0.71	0.58	0.69	0.82	1.17
Quick Ratio	18.5	7.4	1.62	0.49	0.37	0.36	0.62	0.63	0.53	0.55	0.68	0.55	0.66	0.79	1.11
CFO/Avg Current Liab	0.5	6.96	1.04	1.01	0.57	0.45	0.45	0.83	0.71	0.65	0.78	0.68	0.56	0.79	0.39
Common Equity/Total Assets	-295.42	- -	1.53	13.05	13.75	14.07	13.13	16.78	14.24	15.67	22.86	21.24	23.06	24.03	27.82
Long-Term Debt/Equity (%)	- -	- -	151.16	- -	171.01	169.46	184.27	141.86	216.79	102.51	73.65	77.15	51.79	40.1	39.62
Long-Term Debt/Capital (%)	-102.68	-75.77	60.18	- -	63.1	62.89	64.82	58.65	68.43	50.62	42.41	43.55	34.12	28.62	28.38
Long-Term Debt/Total Assets (%)	144.45	100.85	34.4	- -	21.07	21.31	23.79	24.76	32.16	25.34	24.81	25.91	22.24	18.58	19.66
Total Debt/Equity (%)	-50.66	-43.11	151.16	- -	171.01	169.46	184.27	141.86	216.79	102.51	73.65	77.15	51.79	40.1	39.62
Total Debt/Capital (%)	-102.68	-75.77	60.18	- -	63.1	62.89	64.82	58.65	68.43	50.62	42.41	43.55	34.12	28.62	28.38
Total Debt/Total Assets (%)	144.45	100.85	34.4	- -	21.07	21.31	23.79	24.76	32.16	25.34	24.81	25.91	22.24	18.58	19.66
CFO/Total Liabilities	11.92	13.54	24.98	47.38	38.74	33.03	30.99	50.16	36.82	36.75	49.75	38.12	31.55	42.91	21.64
CFO/CapEx	37.73	23.8	35.15	36.55	43.8	37.16	38.72	24.08	16.46	102.83	66.79	15.98	29.32	78.46	254.04
Altman's Z-Score	- -	- -	1.67	3.23	2.42	2.05	3.44	3.21	3.03	3.85	4.87	3.16	3.74	3.62	4.02

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	11.95	10.53	10.7	11.76	12.45	12.03	10.63	10.29	10.48	9.85	11.28	9.63	9.85	9.64	8.5
Days Sales Outstanding	30.55	34.68	34.1	31.03	29.32	30.33	34.32	35.48	34.84	37.05	32.35	37.89	37.06	37.88	42.95
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	- -	- -	1,286	1,717	1,439	1,248	1,992	1,171	1,795	3,169	3,143	2,063	3,103	3,049	2,915
- Cash & Cash Equivalents	132	151	231	182	166	157	159	175	144	199	200	143	178	268	256
+ Preferred Equity and Hybrid Capital	- -	- -	35	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	23	-673	89	-3	-13	-14	-2	5	6	104	131	152	280	361	344
+ Total Debt	325	290	200	- -	199	199	199	199	300	292	300	320	313	301	310
Enterprise Value	- -	- -	1,379	1,531	1,459	1,277	2,030	1,201	1,957	3,366	3,374	2,392	3,516	3,443	3,313
Total Capital	-316	-383	332	107	316	317	307	340	439	577	707	735	916	1,051	1,092
Total Debt/Capital (%)	-102.68	-75.77	60.18	- -	63.1	62.89	64.82	58.65	68.43	50.62	42.41	43.55	34.12	28.62	28.38
Total Debt / EV	- -	- -	0.15	- -	0.14	0.16	0.1	0.17	0.15	0.09	0.09	0.13	0.09	0.09	0.09
EV/Sales	- -	- -	2.01	1.85	1.81	1.77	2.55	1.45	2.45	3.74	2.75	2.41	3.61	3.1	2.77
EV/EBITDA	- -	- -	- -	4.94	5.08	5.33	6.96	3.87	6.76	9.22	6.16	6.8	11.24	9.14	8.1
EV/EBIT	- -	- -	- -	4.99	5.17	5.45	7.09	3.94	6.91	9.39	6.24	6.95	11.58	9.39	8.29
EV/Cash Flow to Firm	- -	- -	- -	4.24	4.41	4.57	8.87	3.5	6.47	10.27	8.28	7.46	13.53	9.07	18.55
EV/Free Cash Flow to Firm	- -	- -	- -	4.35	4.51	4.69	9.1	3.65	6.87	10.37	8.41	7.95	13.99	9.18	18.62
Diluted Market Cap	- -	- -	1,286	1,717	1,605	1,378	1,992	1,163	1,788	2,791	3,077	2,067	3,123	3,063	2,932
Diluted Enterprise Value	- -	- -	1,379	1,531	1,625	1,407	2,030	1,193	1,950	2,988	3,308	2,396	3,537	3,457	3,330
EV per Share	- -	- -	69.62	44.71	36.99	30.32	40.23	22.21	34.69	53.32	50.58	35.19	51.29	49.13	47.01
TTM Sales	455	506	686	829	805	721	796	829	799	900	1,227	993	975	1,112	1,197
TTM EBITDA	157	49	-258	310	287	240	292	311	290	365	547	352	313	376	409
TTM Operating Income	154	47	-261	307	282	234	286	305	283	358	540	344	304	367	400
TTM Cash Flow to Firm	121	141	- -	361	331	279	229	343	303	328	407	321	260	380	179
TTM Free Cash Flow to Firm	119	136	- -	352	323	272	223	329	285	325	401	301	251	375	178

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	- -	- -	11.81	5.02	5.11	5.24	9.05	3.64	6.5	8.84	7.84	7.05	12.78	8.32	17.12
EV/EBIT	- -	- -	- -	4.99	5.17	5.45	7.09	3.94	6.91	9.39	6.24	6.95	11.58	9.39	8.29
Enterprise Value	- -	- -	1,379	1,531	1,459	1,277	2,030	1,201	1,957	3,366	3,374	2,392	3,516	3,443	3,313
Low Price	- -	- -	36.29	44.66	33.25	22.94	26.47	20.92	21.45	17.38	42.73	25.86	29.37	37.56	31.44
EV/Sales	- -	- -	2.01	1.85	1.81	1.77	2.55	1.45	2.45	3.74	2.75	2.41	3.61	3.1	2.77
EV/EBITDA	- -	- -	- -	4.94	5.08	5.33	6.96	3.87	6.76	9.22	6.16	6.8	11.24	9.14	8.1
Price/Earnings	- -	- -	- -	88.87	19.62	18.87	40.16	7.35	10.39	13.13	8.39	9.17	12.91	10.87	9.35
Price/Earnings Average	- -	- -	- -	99.44	23.18	18.47	31.88	10.76	8.69	9.08	8.92	10.71	10.37	10.81	9.69
Price/Earnings High	- -	- -	- -	127.87	27.01	22.61	41.22	13.95	10.51	13.17	10.12	14.35	13.1	12.38	11.06
Price/Earnings Low	- -	- -	- -	79.17	17.88	14.6	26.93	7.1	7	4.54	7.61	7.82	8.38	9.39	7.1
Price/Book Value	- -	- -	145.03	15.48	11.07	9.48	18.12	8.67	13.5	17.56	11.38	7.87	9.57	7.84	6.64
Price/Book Value Average	- -	- -	113.32	17.32	13.07	9.27	14.38	12.7	11.3	12.15	12.1	9.18	7.69	7.8	6.89
Price/Book Value High	- -	- -	145.04	22.28	15.23	11.35	18.6	16.47	13.66	17.62	13.72	12.31	9.71	8.93	7.86
Price/Book Value Low	- -	- -	81.03	13.79	10.08	7.33	12.15	8.38	9.11	6.08	10.32	6.7	6.21	6.77	5.05
Price/Tangible Book Value	- -	- -	145.03	15.48	11.07	9.48	18.12	8.67	13.5	17.56	11.38	7.87	9.57	7.84	6.64
Price/Tangible Book Value Average	- -	- -	113.32	17.32	13.07	9.27	14.38	12.7	11.3	12.15	12.1	9.18	7.69	7.8	6.89
Price/Tangible Book Value High	- -	- -	145.04	22.28	15.23	11.35	18.6	16.47	13.66	17.62	13.72	12.31	9.71	8.93	7.86
Price/Tangible Book Value Low	- -	- -	81.03	13.79	10.08	7.33	12.15	8.38	9.11	6.08	10.32	6.7	6.21	6.77	5.05
Price/Sales	- -	- -	1.88	2.07	1.99	1.91	2.5	1.4	2.03	3.1	2.3	1.91	2.94	2.54	2.27
Price/Sales Average	- -	- -	1.47	2.32	2.35	1.87	1.99	2.05	1.7	2.15	2.44	2.23	2.36	2.53	2.35
Price/Sales High	- -	- -	1.88	2.98	2.74	2.29	2.57	2.67	2.06	3.11	2.77	2.99	2.99	2.89	2.68
Price/Sales Low	- -	- -	1.05	1.85	1.82	1.48	1.68	1.36	1.37	1.07	2.09	1.63	1.91	2.19	1.72
Price/Cash Flow	- -	- -	11.47	4.88	5	5.1	8.82	3.49	5.55	8.76	7.08	6.07	11.34	7.57	15.77
Price/Cash Flow Average	- -	- -	8.96	5.46	5.9	4.99	7	5.11	4.65	6.06	7.53	7.08	9.11	7.53	16.36
Price/Cash Flow High	- -	- -	11.47	7.03	6.88	6.11	9.05	6.63	5.62	8.79	8.54	9.49	11.51	8.63	18.67
Price/Cash Flow Low	- -	- -	6.41	4.35	4.55	3.94	5.91	3.37	3.74	3.03	6.42	5.17	7.36	6.54	11.99
Price/Free Cash Flow Average	- -	- -	9.22	5.62	6.04	5.13	7.18	5.33	5.44	6.12	8.33	8.23	10.26	8.28	17.76
Price/Free Cash Flow High	- -	- -	11.81	7.22	7.04	6.28	9.29	6.91	6.58	8.87	9.45	11.03	12.97	9.48	20.26
Price/Free Cash Flow Low	- -	- -	6.6	4.47	4.66	4.05	6.07	3.52	4.38	3.06	7.11	6.01	8.29	7.18	13.01
EV/Sales Average	- -	- -	1.6	2.09	2.13	1.73	2.04	2.11	2.08	2.66	2.91	2.76	2.98	3.08	2.86
EV/Sales High	- -	- -	2.01	2.76	2.48	2.11	2.62	2.72	2.48	3.75	3.28	3.58	3.65	3.48	3.22
EV/Sales Low	- -	- -	1.18	1.62	1.65	1.38	1.73	1.4	1.72	1.44	2.51	2.1	2.49	2.72	2.18
EV/EBITDA Average	- -	- -	- -	5.59	5.99	5.22	5.55	5.62	5.75	6.55	6.52	7.78	9.29	9.1	8.37
EV/EBITDA High	- -	- -	- -	7.37	6.97	6.36	7.14	7.26	6.83	9.25	7.35	10.11	11.38	10.27	9.41
EV/EBITDA Low	- -	- -	- -	4.33	4.64	4.15	4.71	3.74	4.74	3.55	5.63	5.93	7.76	8.04	6.39
EV/EBIT Average	- -	- -	- -	5.65	6.09	5.34	5.65	5.72	5.87	6.67	6.61	7.96	9.57	9.34	8.56
EV/EBIT High	- -	- -	- -	7.44	7.09	6.51	7.27	7.39	6.98	9.42	7.44	10.34	11.73	10.55	9.63
EV/EBIT Low	- -	- -	- -	4.38	4.71	4.25	4.8	3.81	4.84	3.61	5.7	6.06	8	8.25	6.54
Last Price	- -	- -	64.95	50.13	36.5	29.64	39.48	21.66	31.81	50.2	47.13	30.35	45.26	43.51	41.36
High Price	- -	- -	64.95	72.14	50.24	35.51	40.52	41.12	32.19	50.36	56.83	47.47	45.93	49.56	48.95
Enterprise Value Average	- -	- -	1,098	1,735	1,720	1,250	1,619	1,744	1,665	2,390	3,571	2,737	2,906	3,425	3,422
Enterprise Value High	- -	- -	1,379	2,284	2,001	1,524	2,083	2,253	1,979	3,377	4,021	3,556	3,562	3,866	3,847
Enterprise Value Low	- -	- -	811	1,344	1,331	995	1,374	1,161	1,373	1,295	3,081	2,087	2,427	3,026	2,614

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	11	11	20	34	39	42	50	54	56	63	67	68	69	70	70
Diluted Weighted Avg Shares	66	11	20	34	44	46	50	54	56	56	65	68	69	70	71
Basic Weighted Avg Shares	66	11	20	34	44	46	50	54	51	56	60	63	63	65	66
Revenue per Share	6.92	45.74	34.63	24.2	18.32	15.5	15.77	15.43	15.64	16.18	20.49	15.89	15.38	17.13	18.24
EBITDA per Share	2.38	4.48	-13.02	9.06	6.52	5.15	5.78	5.78	5.67	6.56	9.14	5.63	4.94	5.8	6.23
Operating Income per Share	2.35	4.26	-13.19	8.96	6.42	5.04	5.68	5.68	5.55	6.44	9.02	5.51	4.79	5.65	6.09
Basic EPS, GAAP	- -	- -	-1.36	0.56	1.86	1.57	0.98	2.95	3.06	3.82	5.62	3.31	3.51	4	4.43
Basic EPS from Cont Ops	1.98	3.85	-11.82	7.09	4.82	3.72	2.99	4.73	4.73	5.55	7.42	3.97	4.92	5.39	5.76
Diluted EPS, GAAP	- -	- -	-1.36	0.56	1.86	1.57	0.98	2.95	2.79	3.82	5.15	3.04	3.22	3.69	4.09
Diluted EPS from Cont Ops	1.98	3.85	-11.82	7.09	4.82	3.72	2.99	4.73	4.3	5.55	6.81	3.65	4.52	4.97	5.33
Dividend per Share	- -	- -	0.74	2.91	2.82	2.48	2.6	3.12	3.68	3.65	4.59	3.98	2.89	3.42	3.92
Cash Flow per Share	1.57	11.77	5.66	10.27	7.3	5.81	4.48	6.21	5.73	5.73	6.65	5	3.99	5.74	2.62
Free Cash Flow per Basic Share	1.53	11.27	5.5	9.99	7.14	5.66	4.36	5.95	5.38	5.68	6.55	4.69	3.85	5.67	2.61
Cash & Equivalents per Share	11.95	13.69	11.66	5.32	4.21	3.72	3.15	3.23	2.55	3.15	3	2.11	2.6	3.83	3.63
Book Value per Share	-60.09	- -	0.45	3.24	3.3	3.13	2.18	2.5	2.36	2.86	4.14	3.86	4.73	5.55	6.23
Tangible Book Value per Share	-60.09	- -	0.45	3.24	3.3	3.13	2.18	2.5	2.36	2.86	4.14	3.86	4.73	5.55	6.23