Crown Holdings, Inc. Financial Ratios — CWN 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 (%)	- -	- -	- -	634.15	369.01	215.65	66.8	57.09	38.49	29.61	-27.25	38.66	21.13	16.42	25.65
Return on Assets (%)	4.1	7.78	4.17	4.41	3.99	5.05	3.19	3.39	3.32	3.6	-3.67	5.16	3.07	2.94	5.25
Return on Capital (%)	9.84	- -	9.98	11	9.05	10.33	5.88	7.66	6.75	6.4	- -	8.94	6.26	6.22	9.27
Return on Invested Capital (%)	16.16	- -	15.57	15.17	11.53	13.02	8.82	9.45	7.86	7.05	- -	11.04	8.97	10.41	12.01
Gross Margin (%)	17.63	17.2	17.05	17.28	18.79	20.05	19.45	19.04	20.76	21.65	20.76	17.77	20.52	21.52	22.03
EBITDA Margin (%)	11.41	12.28	11.38	11.05	13.28	15.02	14.61	13.64	15.87	16.28	16.03	13.88	14.72	15.82	16.25
Operating Margin (%)	10.7	10.15	10.22	10.38	11.33	12.4	12.36	10.22	10.43	11.48	11.72	9.92	11.52	12.66	13.23
Incremental Operating Margin (%)	11.52	37.36	13.44	13.38	- -	- -	11.59	2.65	8.98	- -	12.84	- -	- -	- -	25.18
Pretax Margin (%)	6.79	7.58	6.65	5.73	7.29	9.28	9.53	6.64	6.6	7.72	-3.68	8.16	6.62	6.3	9.38
Profit Margin (%)	3.26	6.6	3.74	4.29	4.49	5.99	3.71	3.94	5.34	6.16	-4.91	5.62	3.75	3.59	5.97
Net Income to Common Margin (%)	3.26	6.6	3.74	4.29	4.49	5.99	3.71	3.94	5.34	6.16	-4.91	5.62	3.75	3.59	5.97
Effective Tax Rate (%)	33.05	- -	25.69	8.25	27.86	24.19	48.37	29.19	21.55	27.45	- -	23.01	27.92	24.63	24.22
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-50.24	10.78	15.88	17.1	11.67
Sustainable Growth Rate (%)	- -	- -	- -	634.15	369.01	215.65	66.8	57.09	38.49	29.61	-40.94	34.49	17.78	13.61	22.65

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	3,532	3,665	3,842	5,194	5,518	4,911	5,343	8,687	8,173	8,379	6,462	7,210	7,694	6,418	6,170
ST Debt	195	376	373	250	263	194	126	170	188	214	252	229	820	193	611
LT Debt	3,337	3,289	3,469	4,944	5,255	4,717	5,217	8,517	7,985	8,165	6,210	6,981	6,874	6,225	5,559
Total Debt/EBITDA	3.58	3.52	3.9	5.17	4.74	3.95	4.2	5.71	5.39	5.48	3.54	4.01	4.35	3.44	3.07
Net Debt/EBITDA	3.24	3.19	3.2	4.21	4.12	3.5	3.87	5.3	4.84	4.59	3.14	3.58	3.49	2.83	2.59
Total Debt/EBIT	4.36	4.26	4.51	6.37	5.95	4.93	5.22	7.93	7.96	8	4.74	5.4	6.06	4.52	3.97
Net Debt/EBIT	3.94	3.85	3.71	5.19	5.18	4.37	4.8	7.35	7.15	6.7	4.2	4.81	4.86	3.73	3.35
EBITDA to Interest Expense	4.25	4.6	4.17	3.97	4.31	5.12	5.04	3.96	4.13	5.27	7.22	6.32	4.06	4.13	5.05
EBITDA-CapEx/Interest Expense	4.25	4.6	4.17	3.97	4.31	5.12	5.04	3.96	4.13	5.27	7.22	6.32	4.06	4.13	5.05
EBIT to Interest Expense	3.99	3.81	3.75	3.73	3.68	4.23	4.27	2.97	2.72	3.72	5.28	4.52	3.17	3.31	4.11
Interest Expense	232	226	236	253	270	243	252	384	367	290	253	284	436	452	398
Common Equity/Total Assets	-6.89	-2.13	0.05	1.23	0.94	3.81	5.64	6.14	11.05	13.17	13.8	12.93	16.03	19.9	21.01
Long-Term Debt/Equity (%)	- -	2,549.61	1,200.35	1,277.52	1,364.94	706.14	565.22	662.29	381.69	313.56	266.52	305.25	240.01	192.84	159.74
Long-Term Debt/Capital (%)	101.34	86.69	83.97	88.59	89.02	84.55	83.26	85.4	77.79	74.34	70.63	73.51	65.11	64.53	57.61
Long-Term Debt/Total Assets (%)	48.59	43.85	43.2	51.27	52.29	49.14	48.93	55.81	51.5	48.92	44.81	48.81	45.72	44.95	38.95
Total Debt/Equity (%)	-1,477.82	2,841.09	1,329.41	1,342.12	1,433.25	735.18	578.87	675.51	390.68	321.77	277.34	315.26	268.65	198.82	177.3
Total Debt/Capital (%)	107.26	96.6	93	93.07	93.48	88.03	85.27	87.11	79.62	76.29	73.5	75.92	72.87	66.54	63.94
Total Debt/Total Assets (%)	51.43	48.87	47.85	53.86	54.91	51.16	50.11	56.92	52.71	50.2	46.63	50.42	51.18	46.35	43.23
Net Debt to Equity	-1,334.73	2,569.77	1,091	1,092.76	1,247.01	651.5	532.94	626.44	351.24	269.62	245.97	281.02	215.22	163.75	149.43
Net Debt/Capital (%)	108.1	96.25	91.6	91.62	92.58	86.69	84.2	86.01	76.08	71.57	69.37	71.83	66.65	60.56	58.52
EBITDA	986	1,040	985	1,005	1,164	1,244	1,271	1,521	1,517	1,529	1,826	1,796	1,768	1,867	2,009
EBITDA-CapEx	986	1,040	985	1,005	1,164	1,244	1,271	1,521	1,517	1,529	1,826	1,796	1,768	1,867	2,009
Operating Income (Loss)	925	860	885	944	993	1,027	1,075	1,140	997	1,078	1,335	1,284	1,383	1,494	1,636

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	0.15	0.14	0.24	0.33	0.25	0.19	0.13	0.16	0.16	0.27	0.13	0.14	0.31	0.26	0.18
Current Ratio	1.14	1.09	1.09	1.24	1.05	0.98	0.95	1.04	1.03	1.15	1.09	1.18	1.15	1.22	1.03
Quick Ratio	0.56	0.56	0.6	0.68	0.56	0.49	0.45	0.56	0.55	0.63	0.59	0.61	0.72	0.74	0.59
CFO/Avg Current Liab	0.16	0.26	0.33	0.31	0.33	-0.05	-0.08	0.16	0.3	0.32	0.22	0.2	0.36	0.31	0.4
Common Equity/Total Assets	-6.89	-2.13	0.05	1.23	0.94	3.81	5.64	6.14	11.05	13.17	13.8	12.93	16.03	19.9	21.01
Long-Term Debt/Equity (%)	- -	2,549.61	1,200.35	1,277.52	1,364.94	706.14	565.22	662.29	381.69	313.56	266.52	305.25	240.01	192.84	159.74
Long-Term Debt/Capital (%)	101.34	86.69	83.97	88.59	89.02	84.55	83.26	85.4	77.79	74.34	70.63	73.51	65.11	64.53	57.61
Long-Term Debt/Total Assets (%)	48.59	43.85	43.2	51.27	52.29	49.14	48.93	55.81	51.5	48.92	44.81	48.81	45.72	44.95	38.95
Total Debt/Equity (%)	-1,477.82	2,841.09	1,329.41	1,342.12	1,433.25	735.18	578.87	675.51	390.68	321.77	277.34	315.26	268.65	198.82	177.3
Total Debt/Capital (%)	107.26	96.6	93	93.07	93.48	88.03	85.27	87.11	79.62	76.29	73.5	75.92	72.87	66.54	63.94
Total Debt/Total Assets (%)	51.43	48.87	47.85	53.86	54.91	51.16	50.11	56.92	52.71	50.2	46.63	50.42	51.18	46.35	43.23
CFO/Total Liabilities	5.33	8.42	11.43	9.85	9.89	-1.5	-2.58	4.09	8.67	9.33	7.85	6.68	11.94	11.22	14.18
CFO/CapEx	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	2.94	2.74	2.63	2.86	2.94

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	- -	10.07	9.79	10.48	10.98	11.53	11.47	10.82	8.18	8.68	9.77	10.88	10.9	11.12	12.05
Days Sales Outstanding	- -	36.24	37.3	34.83	33.24	31.66	31.81	33.73	44.64	42.05	37.37	33.54	33.48	32.83	30.3
Inventory Turnover	6.45	6.06	6.04	5.93	5.61	5.39	5.33	5.87	4.57	5.09	6.02	5.68	5.26	6.07	6.39
Days Inventory Outstanding	56.6	60.22	60.47	61.53	65.06	67.73	68.51	62.16	79.89	71.65	60.6	64.29	69.34	60.16	57.11
Accounts Payable Turnover	5.35	4.91	4.46	4.19	3.77	3.51	3.31	3.66	2.79	2.92	3.77	3.85	3.5	3.72	3.86
Accounts Payable Turnover Days	68.18	74.31	81.77	87.21	96.89	103.91	110.28	99.71	130.67	124.88	96.85	94.81	104.41	98.07	94.59
Cash Conversion Cycle	- -	22.15	16	9.14	1.42	-4.52	-9.96	-3.82	-6.15	-11.18	1.12	3.02	-1.59	-5.08	-7.18
Inventory to Cash Days	- -	-23.98	-23.17	-26.7	-31.82	-36.07	-36.7	-28.43	-35.25	-29.6	-23.23	-30.74	-35.86	-27.33	-26.81
Inventories	1,148	1,166	1,213	1,324	1,213	1,245	1,385	1,690	1,626	1,263	1,735	2,014	1,613	1,440	1,577
Raw Materials	602	602	645	684	599	658	737	937	905	800	1,094	1,352	1,031	965	1,006
Work In Process	136	128	128	134	129	116	139	144	151	89	120	156	139	106	103
Finished Goods	410	436	440	506	485	471	509	609	570	374	521	506	443	369	468
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	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	13,789	9,954	11,187	9,800	11,701
- Cash & Cash Equivalents	342	350	689	965	717	559	424	607	607	1,173	531	550	1,310	918	764
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	234	289	285	268	291	302	322	349	379	406	418	438	454	472	481
+ Total Debt	3,532	3,665	3,842	5,194	5,518	4,911	5,343	8,687	8,173	8,379	6,462	7,210	7,694	6,418	6,170
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	20,138	17,052	18,025	15,772	17,588
Total Capital	3,293	3,794	4,131	5,581	5,903	5,579	6,266	9,973	10,265	10,983	8,792	9,497	10,558	9,646	9,650
Total Debt/Capital (%)	107.26	96.6	93	93.07	93.48	88.03	85.27	87.11	79.62	76.29	73.5	75.92	72.87	66.54	63.94
Total Debt / EV	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.32	0.42	0.43	0.41	0.35
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.77	1.32	1.5	1.34	1.42
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	11.03	9.49	10.2	8.45	8.75
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	14.77	12.76	14.2	11.11	11.32
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	16.69	10.2	10.29	9.6
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	16.69	10.2	10.29	9.6
Diluted Market Cap	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	14,359	10,072	11,096	9,876	11,940
Diluted Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	20,708	17,170	17,934	15,848	17,827
EV per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	159.66	142.16	149.4	133.09	155.06
TTM Sales	8,644	8,470	8,656	9,097	8,762	8,284	8,698	11,151	9,559	9,392	11,394	12,943	12,010	11,801	12,365
TTM EBITDA	986	1,040	985	1,005	1,164	1,244	1,271	1,521	1,517	1,529	1,826	1,796	1,768	1,867	2,009
TTM Operating Income	925	860	885	944	993	1,027	1,075	1,140	997	1,078	1,335	1,284	1,383	1,494	1,636
TTM Cash Flow to Firm	534	- -	1,060	1,144	1,151	50	-121	843	1,451	1,525	- -	1,022	1,767	1,533	1,832
TTM Free Cash Flow to Firm	534	- -	1,060	1,144	1,151	50	-121	843	1,451	1,525	- -	1,022	1,767	1,533	1,832

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	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	15.87	12.54	7.64	8.29	7.8
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	14.77	12.76	14.2	11.11	11.32
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	20,138	17,052	18,025	15,772	17,588
Low Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	99.77	66.8	75.23	71.19	75.38
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.77	1.32	1.5	1.34	1.42
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	11.03	9.49	10.2	8.45	8.75
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	13.8	24.6	23.25	16.11
Price/Earnings Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	16.53	22.68	23.89	14.86
Price/Earnings High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	21.58	25.6	27.67	16.96
Price/Earnings Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	11.11	19.96	20.01	11.77
Price/Book Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	7.21	5.38	4.64	3.56	3.9
Price/Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	7.01	6.45	4.28	3.65	3.6
Price/Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	7.45	8.42	4.83	4.23	4.11
Price/Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	6.58	4.33	3.77	3.06	2.85
Price/Tangible Book Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-5.26	-4.05	-5.69	-7.89	-10.49
Price/Tangible Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-5.11	-4.85	-5.25	-8.11	-9.68
Price/Tangible Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-5.44	-6.33	-5.92	-9.39	-11.05
Price/Tangible Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-4.8	-3.26	-4.62	-6.79	-7.67
Price/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.25	0.77	0.92	0.84	0.96
Price/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.22	0.93	0.85	0.86	0.89
Price/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.29	1.21	0.96	0.99	1.01
Price/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.14	0.62	0.75	0.72	0.7
Price/Cash Flow	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	15.75	12.49	7.62	8.27	7.77
Price/Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	15.31	14.96	7.02	8.5	7.17
Price/Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	16.27	19.54	7.93	9.84	8.18
Price/Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	14.37	10.05	6.18	7.12	5.68
Price/Free Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	15.42	15.03	7.04	8.51	7.2
Price/Free Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	16.39	19.62	7.95	9.86	8.22
Price/Free Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	14.48	10.1	6.2	7.13	5.7
EV/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.73	1.47	1.43	1.36	1.35
EV/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.81	1.75	1.54	1.49	1.47
EV/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.66	1.17	1.33	1.22	1.17
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	10.82	10.59	9.7	8.59	8.3
EV/EBITDA High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	11.28	12.62	10.45	9.45	9.06
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	10.37	8.41	9	7.72	7.19
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	14.49	14.24	13.51	11.3	10.74
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	15.11	16.97	14.56	12.43	11.72
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	13.89	11.31	12.54	10.15	9.3
Last Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	109.32	82.99	92.73	82.7	103.16
High Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	112.94	129.8	96.48	98.43	108.61
Enterprise Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	19,750	19,023	17,149	16,042	16,680
Enterprise Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	20,595	22,667	18,478	17,637	18,206
Enterprise Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	18,933	15,111	15,914	14,409	14,436

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	148	143	138	139	139	140	134	135	136	135	126	120	121	119	113
Diluted Weighted Avg Shares	154	148	141	139	139	139	136	134	135	135	131	121	120	119	116
Basic Weighted Avg Shares	152	146	140	137	138	139	135	134	134	134	130	121	119	119	115
Revenue per Share	56.98	57.99	62.05	66.29	63.52	59.81	64.29	83.44	71.4	70.34	87.39	107.09	100.58	99.01	107.32
EBITDA per Share	6.5	7.12	7.06	7.32	8.44	8.98	9.39	11.38	11.33	11.45	14.01	14.86	14.81	15.66	17.44
Operating Income per Share	6.1	5.89	6.34	6.88	7.2	7.42	7.95	8.53	7.45	8.07	10.24	10.62	11.58	12.53	14.2
Basic EPS, GAAP	1.86	3.83	2.32	2.84	2.85	3.58	2.39	3.28	3.81	4.34	-4.3	6.02	3.77	3.56	6.41
Basic EPS from Cont Ops	2.61	4.55	3.07	3.48	3.34	4.21	3.16	3.95	3.73	3.98	-2.75	7.07	4.92	4.7	7.66
Diluted EPS, GAAP	1.83	3.77	2.3	2.82	2.82	3.56	2.38	3.28	3.78	4.3	-4.26	5.99	3.76	3.55	6.38
Diluted EPS from Cont Ops	2.57	4.47	3.04	3.45	3.31	4.19	3.16	3.94	3.71	3.95	-2.73	7.04	4.91	4.69	7.63
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.81	0.88	0.96	1	1.04
Cash Flow per Share	2.5	4.25	6.34	6.65	6.93	-0.97	-1.86	4.27	8.69	9.85	6.94	6.64	12.17	10	13.28
Free Cash Flow per Basic Share	2.5	4.25	6.34	6.65	6.93	-0.97	-1.86	4.27	8.69	9.85	6.94	6.64	12.17	10	13.28
Cash & Equivalents per Share	2.3	2.45	4.99	6.94	5.14	4	3.16	4.49	4.48	8.7	4.21	4.59	10.86	7.75	6.74
Book Value per Share	-3.19	-1.12	0.03	0.86	0.67	2.62	4.48	6.93	12.63	16.31	15.16	15.42	19.98	23.26	26.44
Tangible Book Value per Share	-16.34	-15.08	-14.73	-20.19	-25	-20.72	-21.72	-42.15	-34.9	-20.05	-20.77	-20.51	-16.29	-10.48	-9.83