Expeditors International of Washington, Inc. Financial Ratios — EW1

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 (%)	20.6	16.54	16.95	19.07	25.68	24.36	25.51	31.08	28.24	28.68	46	41.11	27.38	35.12	35.4
Return on Assets (%)	13.91	11.45	11.68	12.76	16.76	16.09	16.57	19.22	16.85	16.15	22.58	20.57	14.89	17.46	16.8
Return on Capital (%)	20.53	16.55	16.85	18.91	25.51	24.23	25.42	30.97	25.73	24.4	39.97	36.1	23.13	28.3	28.26
Return on Invested Capital (%)	19.78	15.8	16.28	18.54	24.99	23.63	24.77	30.22	24.84	23.91	39.17	35.05	21.1	26.87	27.08
Gross Margin (%)	12.7	11.71	11.57	11.64	13.54	13.95	12.76	12.54	12.55	12.13	13.11	12.72	13.39	12.73	12.92
EBITDA Margin (%)	10.63	9.52	9.87	9.81	11.6	11.76	10.83	10.45	10.29	10.41	11.87	11.02	10.84	10.4	10.02
Operating Margin (%)	10.04	8.86	9.08	9.06	10.9	10.99	10.12	9.79	9.65	9.81	11.56	10.69	10.11	9.82	9.51
Incremental Operating Margin (%)	36.65	51.69	24.16	8.79	244.33	9.9	3.66	7.91	15.24	10.58	13.96	- -	11.38	7.8	2.4
Pretax Margin (%)	10.36	9.19	9.42	9.31	11.13	11.26	10.38	10.06	10.02	9.98	11.65	10.75	10.91	10.33	9.88
Profit Margin (%)	6.26	5.56	5.73	5.74	6.91	7.06	7.07	7.6	7.43	7.26	8.57	7.95	8.1	7.64	7.32
Net Income to Common Margin (%)	6.26	5.56	5.73	5.74	6.91	7.06	7.07	7.6	7.43	7.26	8.57	7.95	8.1	7.64	7.32
Effective Tax Rate (%)	39.46	39.5	38.87	37.88	37.63	37.03	31.76	24.26	25.61	27.01	26.28	25.89	25.94	25.86	25.78
Dvd Payout Ratio (%)	27.41	35.26	35.08	32.62	29.38	33.42	30.62	25.24	28.73	24.98	13.77	15.68	26.91	25.1	25.49
Sustainable Growth Rate (%)	14.95	10.71	11	12.85	18.14	16.22	17.7	23.23	20.12	21.52	39.67	34.66	20.01	26.3	26.37

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	- -	- -	- -	- -	- -	- -	- -	- -	392	438	468	518	528	569	571
ST Debt	- -	- -	- -	- -	- -	- -	- -	- -	65	74	82	96	100	107	111
LT Debt	- -	- -	- -	- -	- -	- -	- -	- -	326	364	386	423	428	462	460
Total Debt/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	0.48	0.44	0.24	0.28	0.52	0.52	0.51
Net Debt/EBITDA	-1.98	-2.21	-2.08	-1.44	-1.05	-1.36	-1.4	-1.09	-1.5	-1.53	-0.88	-1.08	-1.5	-1.04	-1.18
Total Debt/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	0.51	0.47	0.24	0.28	0.56	0.55	0.54
Net Debt/EBIT	-2.09	-2.38	-2.26	-1.56	-1.12	-1.45	-1.5	-1.16	-1.6	-1.62	-0.91	-1.11	-1.61	-1.1	-1.25
EBITDA to Interest Expense	675.36	456.23	- -	- -	- -	- -	- -	- -	- -	4,554.32	4,770.41	80.84	209.94	- -	- -
EBITDA-CapEx/Interest Expense	594.83	418.16	- -	- -	- -	- -	- -	- -	- -	4,337.23	4,682.22	77.11	201.75	- -	- -
EBIT to Interest Expense	637.45	424.3	- -	- -	- -	- -	- -	- -	- -	4,294.23	4,645.56	78.38	195.82	- -	- -
Interest Expense	1	1	- -	- -	- -	- -	- -	- -	- -	- -	- -	23	5	- -	- -
Common Equity/Total Assets	69.89	68.64	69.15	64.63	65.95	66.1	63.9	59.94	59.46	53.98	45.92	55.63	52.84	46.76	48.14
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	14.85	13.67	11.02	13.58	17.9	20.77	19.49
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	12.61	11.74	9.72	11.64	14.66	16.54	15.7
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	8.84	7.39	5.07	7.56	9.46	9.72	9.39
Total Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	17.83	16.45	13.37	16.65	22.07	25.56	24.2
Total Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	15.13	14.13	11.79	14.27	18.08	20.36	19.48
Total Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	10.61	8.89	6.15	9.27	11.67	11.97	11.66
Net Debt to Equity	-64.39	-62.03	-59.8	-49.54	-47.67	-52.75	-52.7	-46.47	-56	-57.37	-49.42	-65.33	-63.26	-51.59	-55.74
Net Debt/Capital (%)	-180.85	-163.38	-148.76	-98.16	-91.08	-111.65	-111.43	-86.82	-90.58	-97.09	-77.28	-127.3	-107.58	-69.75	-81.41
EBITDA	655	571	600	644	767	717	750	851	818	997	1,961	1,882	1,008	1,102	1,109
EBITDA-CapEx	577	523	547	579	723	658	655	803	771	950	1,924	1,795	968	1,062	1,056
Operating Income (Loss)	618	531	552	595	721	670	700	797	767	940	1,909	1,824	940	1,041	1,053

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	1.63	1.5	1.46	0.98	0.94	1.05	0.96	0.7	1.05	0.81	0.46	0.99	0.89	0.56	0.63
Current Ratio	2.87	2.8	2.78	2.33	2.29	2.39	2.32	2.06	2.37	2.09	1.78	2.2	2.02	1.77	1.81
Quick Ratio	2.8	2.72	2.7	2.24	2.23	2.33	2.26	1.89	2.18	1.86	1.49	2.02	1.79	1.52	1.61
CFO/Avg Current Liab	0.55	0.45	0.48	0.43	0.61	0.59	0.48	0.47	0.62	0.43	0.31	0.74	0.56	0.38	0.49
Common Equity/Total Assets	69.89	68.64	69.15	64.63	65.95	66.1	63.9	59.94	59.46	53.98	45.92	55.63	52.84	46.76	48.14
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	14.85	13.67	11.02	13.58	17.9	20.77	19.49
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	12.61	11.74	9.72	11.64	14.66	16.54	15.7
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	8.84	7.39	5.07	7.56	9.46	9.72	9.39
Total Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	17.83	16.45	13.37	16.65	22.07	25.56	24.2
Total Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	15.13	14.13	11.79	14.27	18.08	20.36	19.48
Total Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	10.61	8.89	6.15	9.27	11.67	11.97	11.66
CFO/Total Liabilities	53.36	40.16	43.89	38.75	65.05	56.11	43.53	43.17	51.63	28.93	21.12	85.98	49.39	28.61	39.7
CFO/CapEx	5.85	7.77	7.63	6.12	12.77	8.93	5.14	12.07	16.41	13.78	23.96	24.53	26.79	17.88	18.95
Altman's Z-Score	- -	- -	- -	- -	10.74	10.62	10.64	9.8	9.55	8.1	7.39	9.43	9.15	7.7	8.87

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	6.36	6.1	5.78	5.68	5.64	5.3	5.31	5.43	5.48	5.79	5.69	5.77	5.11	6.01	5.51
Days Sales Outstanding	57.42	59.88	63.18	64.21	64.77	68.91	68.69	67.19	66.56	63.09	64.15	63.27	71.43	60.78	66.28
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	- -	- -	- -	- -	8,317	9,593	11,560	11,396	13,206	16,142	22,353	16,234	18,263	15,257	20,080
- Cash & Cash Equivalents	1,294	1,261	1,248	927	808	974	1,051	924	1,230	1,528	1,729	2,034	1,513	1,148	1,314
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	6	5	2	3	3	3	3	1	2	4	4	4	1	3	2
+ Total Debt	- -	- -	- -	- -	- -	- -	- -	- -	392	438	468	518	528	569	571
Enterprise Value	- -	- -	- -	- -	7,512	8,621	10,511	10,473	12,369	15,056	21,095	14,722	17,279	14,680	19,339
Total Capital	2,010	2,033	2,086	1,872	1,695	1,847	1,994	1,988	2,589	3,101	3,966	3,632	2,919	2,795	2,929
Total Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	15.13	14.13	11.79	14.27	18.08	20.36	19.48
Total Debt / EV	- -	- -	- -	- -	- -	- -	- -	- -	0.03	0.03	0.02	0.04	0.03	0.04	0.03
EV/Sales	- -	- -	- -	- -	1.14	1.41	1.52	1.29	1.56	1.57	1.28	0.86	1.86	1.38	1.75
EV/EBITDA	- -	- -	- -	- -	9.79	12.02	14.02	12.31	15.13	15.1	10.76	7.82	17.15	13.32	17.43
EV/EBIT	- -	- -	- -	- -	10.41	12.86	15.01	13.15	16.13	16.01	11.05	8.07	18.38	14.1	18.37
EV/Cash Flow to Firm	- -	- -	- -	- -	13.26	16.28	21.51	18.28	16.03	22.98	24.28	6.86	16.35	20.29	19.21
EV/Free Cash Flow to Firm	- -	- -	- -	- -	14.39	18.34	26.7	19.94	17.07	24.78	25.34	7.15	16.98	21.5	20.28
Diluted Market Cap	- -	- -	- -	- -	8,690	9,745	11,907	11,811	13,563	16,295	22,893	17,298	19,065	15,668	20,435
Diluted Enterprise Value	- -	- -	- -	- -	7,884	8,773	10,858	10,889	12,726	15,209	21,635	15,786	18,081	15,092	19,694
EV per Share	- -	- -	- -	- -	41.26	47.93	59.6	61.04	72.92	88.93	126.16	95.4	120.11	106.38	144.45
TTM Sales	6,162	5,992	6,080	6,565	6,617	6,098	6,921	8,138	7,942	9,584	16,524	17,071	9,300	10,601	11,069
TTM EBITDA	655	571	600	644	767	717	750	851	818	997	1,961	1,882	1,008	1,102	1,109
TTM Operating Income	618	531	552	595	721	670	700	797	767	940	1,909	1,824	940	1,041	1,053
TTM Cash Flow to Firm	458	371	408	395	567	529	489	573	772	655	869	2,147	1,057	723	1,007
TTM Free Cash Flow to Firm	380	323	354	330	522	470	394	525	725	608	833	2,060	1,017	683	953

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	- -	- -	- -	- -	16.64	20.73	30.25	22.48	18.72	26.83	27.51	8.47	18.8	22.94	21.43
EV/EBIT	- -	- -	- -	- -	10.41	12.86	15.01	13.15	16.13	16.01	11.05	8.07	18.38	14.1	18.37
Enterprise Value	- -	- -	- -	- -	7,512	8,621	10,511	10,473	12,369	15,056	21,095	14,722	17,279	14,680	19,339
Low Price	- -	- -	- -	- -	42.06	41.53	51.8	60.17	64.9	54.18	88.06	86.28	101.98	110.18	100.22
EV/Sales	- -	- -	- -	- -	1.14	1.41	1.52	1.29	1.56	1.57	1.28	0.86	1.86	1.38	1.75
EV/EBITDA	- -	- -	- -	- -	9.79	12.02	14.02	12.31	15.13	15.1	10.76	7.82	17.15	13.32	17.43
Price/Earnings	- -	- -	- -	- -	18.88	22.44	24.01	18.71	22.54	23.06	15.97	12.63	25.15	19.24	25.14
Price/Earnings Average	- -	- -	- -	- -	19.62	20.76	20.91	19.65	21.4	19.4	13.9	12.5	22.74	21.12	20.18
Price/Earnings High	- -	- -	- -	- -	21.27	23.57	24.19	34.85	23.4	23.11	16.39	16.02	25.74	22.83	25.8
Price/Earnings Low	- -	- -	- -	- -	17.38	17.48	18.97	16.95	18.79	13.1	10.52	10.36	20.2	19.18	16.8
Price/Book Value	- -	- -	- -	- -	4.92	5.2	5.8	5.74	6.02	6.07	6.4	5.22	7.64	6.86	8.52
Price/Book Value Average	- -	- -	- -	- -	5.11	4.81	5.05	6.02	5.71	5.11	5.57	5.17	6.91	7.53	6.84
Price/Book Value High	- -	- -	- -	- -	5.54	5.46	5.85	10.68	6.25	6.08	6.56	6.62	7.82	8.14	8.75
Price/Book Value Low	- -	- -	- -	- -	4.53	4.05	4.59	5.2	5.01	3.45	4.21	4.28	6.14	6.84	5.7
Price/Tangible Book Value	- -	- -	- -	- -	4.94	5.22	5.83	5.76	6.04	6.09	6.41	5.23	7.67	6.89	8.55
Price/Tangible Book Value Average	- -	- -	- -	- -	5.13	4.83	5.07	6.05	5.73	5.12	5.58	5.18	6.93	7.56	6.87
Price/Tangible Book Value High	- -	- -	- -	- -	5.56	5.48	5.87	10.73	6.27	6.1	6.58	6.63	7.85	8.17	8.78
Price/Tangible Book Value Low	- -	- -	- -	- -	4.55	4.07	4.6	5.22	5.03	3.46	4.22	4.29	6.16	6.86	5.72
Price/Sales	- -	- -	- -	- -	1.3	1.59	1.7	1.42	1.68	1.67	1.37	1	2.04	1.47	1.84
Price/Sales Average	- -	- -	- -	- -	1.36	1.47	1.48	1.49	1.59	1.41	1.19	0.99	1.84	1.61	1.48
Price/Sales High	- -	- -	- -	- -	1.47	1.67	1.71	2.65	1.74	1.68	1.4	1.27	2.08	1.74	1.89
Price/Sales Low	- -	- -	- -	- -	1.2	1.23	1.34	1.29	1.4	0.95	0.9	0.82	1.64	1.47	1.23
Price/Cash Flow	- -	- -	- -	- -	15.23	18.26	24.04	20.19	17.24	24.51	26.04	8.05	17.98	21.55	20.24
Price/Cash Flow Average	- -	- -	- -	- -	15.83	16.89	20.94	21.2	16.37	20.62	22.66	7.97	16.26	23.65	16.25
Price/Cash Flow High	- -	- -	- -	- -	17.16	19.18	24.22	37.61	17.9	24.56	26.71	10.21	18.4	25.57	20.77
Price/Cash Flow Low	- -	- -	- -	- -	14.03	14.22	19	18.29	14.37	13.92	17.15	6.6	14.44	21.48	13.52
Price/Free Cash Flow Average	- -	- -	- -	- -	17.29	19.17	26.34	23.61	17.77	22.58	23.94	8.38	17.01	25.18	17.21
Price/Free Cash Flow High	- -	- -	- -	- -	18.75	21.76	30.47	41.88	19.43	26.89	28.22	10.74	19.25	27.23	22
Price/Free Cash Flow Low	- -	- -	- -	- -	15.32	16.14	23.91	20.37	15.6	15.24	18.12	6.94	15.11	22.87	14.32
EV/Sales Average	- -	- -	- -	- -	1.18	1.3	1.3	1.36	1.47	1.3	1.1	0.85	1.67	1.53	1.39
EV/Sales High	- -	- -	- -	- -	1.29	1.49	1.53	2.49	1.62	1.57	1.31	1.12	1.9	1.65	1.8
EV/Sales Low	- -	- -	- -	- -	1.04	1.07	1.17	1.16	1.28	0.84	0.82	0.69	1.47	1.38	1.15
EV/EBITDA Average	- -	- -	- -	- -	10.21	11.02	12.03	12.98	14.31	12.53	9.28	7.74	15.41	14.67	13.86
EV/EBITDA High	- -	- -	- -	- -	11.16	12.7	14.14	23.87	15.75	15.13	11.05	10.13	17.58	15.9	17.91
EV/EBITDA Low	- -	- -	- -	- -	8.93	9.06	10.79	11.05	12.44	8.11	6.87	6.27	13.58	13.27	11.43
EV/EBIT Average	- -	- -	- -	- -	10.86	11.79	12.88	13.86	15.27	13.29	9.53	7.98	16.52	15.53	14.61
EV/EBIT High	- -	- -	- -	- -	11.87	13.58	15.13	25.49	16.79	16.05	11.35	10.45	18.84	16.83	18.88
EV/EBIT Low	- -	- -	- -	- -	9.5	9.7	11.55	11.8	13.27	8.6	7.05	6.47	14.56	14.05	12.04
Last Price	- -	- -	- -	- -	45.68	53.34	65.54	66.42	77.85	95.35	133.68	105.2	126.95	110.56	149.98
High Price	- -	- -	- -	- -	51.46	56.01	66.03	123.72	80.84	95.58	137.14	133.38	129.96	131.2	153.95
Enterprise Value Average	- -	- -	- -	- -	7,837	7,901	9,017	11,044	11,704	12,499	18,197	14,555	15,532	16,169	15,381
Enterprise Value High	- -	- -	- -	- -	8,564	9,102	10,597	20,305	12,876	15,095	21,674	19,070	17,712	17,529	19,870
Enterprise Value Low	- -	- -	- -	- -	6,853	6,498	8,087	9,402	10,171	8,086	13,467	11,802	13,688	14,629	12,676

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	212	206	203	192	182	180	176	172	170	169	167	154	144	138	134
Diluted Weighted Avg Shares	215	212	207	197	190	183	182	178	174	171	171	164	150	142	136
Basic Weighted Avg Shares	212	210	206	196	189	181	179	174	171	168	169	163	149	141	136
Revenue per Share	29.05	28.48	29.52	33.47	35.02	33.64	38.61	46.74	46.47	56.94	97.69	104.73	62.36	75.19	81.5
EBITDA per Share	3.09	2.71	2.91	3.28	4.06	3.95	4.18	4.88	4.78	5.93	11.59	11.54	6.76	7.82	8.17
Operating Income per Share	2.92	2.52	2.68	3.03	3.82	3.7	3.91	4.57	4.49	5.59	11.29	11.19	6.3	7.39	7.75
Basic EPS, GAAP	1.82	1.58	1.69	1.92	2.42	2.38	2.73	3.55	3.45	4.14	8.37	8.33	5.05	5.75	5.97
Basic EPS from Cont Ops	1.82	1.58	1.7	1.93	2.43	2.39	2.74	3.56	3.46	4.15	8.39	8.35	5.04	5.76	5.98
Diluted EPS, GAAP	1.79	1.57	1.68	1.92	2.4	2.36	2.69	3.48	3.39	4.07	8.27	8.26	5.01	5.72	5.95
Diluted EPS from Cont Ops	1.8	1.57	1.69	1.93	2.42	2.37	2.7	3.49	3.4	4.09	8.29	8.27	5.01	5.73	5.96
Dividend per Share	0.5	0.56	0.6	0.64	0.72	0.8	0.84	0.9	1	1.04	1.16	1.31	1.35	1.45	1.53
Cash Flow per Share	2.16	1.76	1.98	2.01	3	2.92	2.73	3.29	4.52	3.89	5.13	13.06	7.06	5.13	7.41
Free Cash Flow per Basic Share	1.79	1.53	1.72	1.68	2.76	2.59	2.2	3.02	4.24	3.61	4.92	12.53	6.8	4.84	7.02
Cash & Equivalents per Share	6.11	6.11	6.29	5.05	4.44	5.42	5.96	5.38	7.25	9.02	10.34	13.18	10.52	8.32	9.82
Book Value per Share	9.45	9.82	10.29	9.75	9.29	10.26	11.29	11.58	12.94	15.71	20.9	20.15	16.62	16.11	17.59
Tangible Book Value per Share	9.41	9.79	10.25	9.71	9.25	10.21	11.25	11.53	12.89	15.66	20.85	20.1	16.56	16.05	17.54