American International Group, Inc. New Financial Ratios — AINN

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 (%)	34.49	3.45	9.15	7.26	2.23	-1.02	-8.6	-0.01	5.47	-9.11	15.74	19.25	8.47	-3.26	7.4
Return on Assets (%)	3.34	0.62	1.67	1.42	0.43	-0.17	-1.22	- -	0.66	-1.07	1.75	1.83	0.69	-0.4	1.92
Return on Capital (%)	- -	- -	7.67	6.24	2.36	- -	-10.67	0.48	3.73	- -	10.69	11.36	5.88	-2.75	6.7
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	-1.38	4.04	13.41	16.25	5.57	-0.14	2.94	0.54	10.62	-16.64	25.67	12.58	10.26	14.19	14.49
Profit Margin (%)	31.52	4.81	13.01	11.65	3.73	-1.61	-12.2	-0.01	6.72	-13.56	19.94	34.12	13.04	-5.15	11.56
Net Income to Common Margin (%)	30.28	4.81	13.01	11.65	3.73	-1.61	-12.2	-0.01	6.68	-13.62	19.89	34.02	12.94	-5.23	11.56
Effective Tax Rate (%)	- -	- -	3.84	27.87	32.28	- -	513.37	59.92	22.05	- -	18.29	23.38	4.39	30.23	20.16
Dvd Payout Ratio (%)	-4.33	- -	3.26	9.41	45.73	569.29	-19.43	669.41	22.64	-19.19	9.49	25.13	33.83	31.75	31.5
Sustainable Growth Rate (%)	35.98	3.45	8.86	6.58	1.21	4.8	-10.27	0.06	4.23	-10.86	14.25	14.41	5.6	-2.23	5.07

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	75,253	48,500	41,693	31,217	29,249	30,912	31,640	34,540	35,350	37,534	30,163	27,179	10,856	8,922	9,191
ST Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1,500	250	- -	- -
LT Debt	75,253	48,500	41,693	31,217	29,249	30,912	31,640	34,540	35,350	37,534	30,163	25,679	10,606	8,922	9,191
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	2,444	2,319	2,142	1,718	1,281	1,260	1,168	1,309	1,417	1,457	1,305	603	516	462	396
Common Equity/Total Assets	18.36	17.86	18.56	20.73	18.05	15.31	13.08	11.46	12.42	11.23	10.98	7.75	8.32	26.36	25.51
Long-Term Debt/Equity (%)	67.85	48.99	41.23	29.1	32.42	40.22	48.15	60.27	52.43	55.85	43.77	59.09	20.67	20.97	22.33
Long-Term Debt/Capital (%)	40.42	32.88	29.2	22.54	24.48	28.68	32.5	37.61	34.39	35.84	30.44	36.36	17.06	17.33	18.25
Long-Term Debt/Total Assets (%)	13.61	8.84	7.7	6.05	5.89	6.2	6.35	7.02	6.73	6.4	5.06	4.92	1.97	5.53	5.7
Total Debt/Equity (%)	67.85	48.99	41.23	29.1	32.42	40.22	48.15	60.27	52.43	55.85	43.77	62.55	21.16	20.97	22.33
Total Debt/Capital (%)	40.42	32.88	29.2	22.54	24.48	28.68	32.5	37.61	34.39	35.84	30.44	38.48	17.47	17.33	18.25
Total Debt/Total Assets (%)	13.61	8.84	7.7	6.05	5.89	6.2	6.35	7.02	6.73	6.4	5.06	5.2	2.01	5.53	5.7
Net Debt to Equity	66.52	47.83	39.02	27.46	30.62	37.79	44.56	55.26	48.19	51.65	40.58	57.85	18.16	17.91	19.23
Net Debt/Capital (%)	39.95	32.35	28.07	21.55	23.44	27.43	30.82	35.59	32.52	34.06	28.87	36.65	15.37	15.19	16.13
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	18.36	17.86	18.56	20.73	18.05	15.31	13.08	11.46	12.42	11.23	10.98	7.75	8.32	26.36	25.51
Long-Term Debt/Equity (%)	67.85	48.99	41.23	29.1	32.42	40.22	48.15	60.27	52.43	55.85	43.77	59.09	20.67	20.97	22.33
Long-Term Debt/Capital (%)	40.42	32.88	29.2	22.54	24.48	28.68	32.5	37.61	34.39	35.84	30.44	36.36	17.06	17.33	18.25
Long-Term Debt/Total Assets (%)	13.61	8.84	7.7	6.05	5.89	6.2	6.35	7.02	6.73	6.4	5.06	4.92	1.97	5.53	5.7
Total Debt/Equity (%)	67.85	48.99	41.23	29.1	32.42	40.22	48.15	60.27	52.43	55.85	43.77	62.55	21.16	20.97	22.33
Total Debt/Capital (%)	40.42	32.88	29.2	22.54	24.48	28.68	32.5	37.61	34.39	35.84	30.44	38.48	17.47	17.33	18.25
Total Debt/Total Assets (%)	13.61	8.84	7.7	6.05	5.89	6.2	6.35	7.02	6.73	6.4	5.06	5.2	2.01	5.53	5.7
CFO/Total Liabilities	-0.02	0.82	1.33	1.23	0.71	0.83	-1.81	-0.09	-0.39	0.2	1.18	0.86	1.28	2.76	2.76
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	4.3	4.98	5.19	5.17	5.01	4.82	4.82	4.47	4.68	4.06	4.38	2.34	2.41	2.67	2.56
Days Sales Outstanding	84.9	73.26	70.36	70.53	72.8	75.8	75.78	81.71	78.01	89.95	83.35	156.18	151.62	136.72	142.49
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	43,799	51,182	74,982	77,530	74,481	65,059	53,982	33,635	44,304	32,001	46,346	46,670	46,194	43,875	46,218
- Cash & Cash Equivalents	1,474	1,151	2,241	1,758	1,629	1,868	2,362	2,873	2,856	2,827	2,198	2,043	1,540	1,302	1,274
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	485	485	485	485	485	- -	- -
+ Minority/Non Controlling Interest	9,378	1,001	641	374	552	558	537	948	1,752	837	2,956	2,484	5,950	29	23
+ Total Debt	75,253	48,500	41,693	31,217	29,249	30,912	31,640	34,540	35,350	37,534	30,163	27,179	10,856	8,922	9,191
Enterprise Value	-159,597	-199,235	-164,816	-163,739	-155,724	-159,178	-165,581	-172,815	-185,281	-221,669	-212,807	-163,757	-16,161	-26,889	17,024
Total Capital	186,169	147,503	142,804	138,489	119,459	107,770	97,348	91,849	102,777	104,733	99,075	70,633	62,157	51,472	50,353
Total Debt/Capital (%)	40.42	32.88	29.2	22.54	24.48	28.68	32.5	37.61	34.39	35.84	30.44	38.48	17.47	17.33	18.25
Total Debt / EV	-0.47	-0.24	-0.25	-0.19	-0.19	-0.19	-0.19	-0.2	-0.19	-0.17	-0.14	-0.17	-0.67	-0.33	0.54
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.64
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	4.69
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	4.69
Diluted Market Cap	41,551	58,493	75,860	81,566	83,249	71,318	55,874	35,324	45,298	32,289	48,961	50,091	48,632	47,577	48,980
Diluted Enterprise Value	-161,845	-191,924	-163,938	-159,703	-146,956	-152,919	-163,689	-171,126	-184,287	-221,381	-210,192	-160,336	-13,723	-23,187	19,786
EV per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	31.63
TTM Sales	65,417	71,523	69,845	64,607	58,867	52,764	49,880	47,481	49,792	43,839	51,985	29,975	27,938	27,270	26,774
TTM EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Operating Income	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Cash Flow to Firm	- -	- -	7,925	6,246	3,745	- -	-12,646	131	-703	- -	7,289	4,596	6,736	3,595	3,630
TTM Free Cash Flow to Firm	- -	- -	7,925	6,246	3,745	- -	-12,646	131	-703	- -	7,289	4,596	6,736	3,595	3,630

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	-512.98	15.91	12.93	16.29	28.94	20.36	-7.15	-89.66	-25.07	31.11	7.87	12.12	7.79	14.54	14.78
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	-159,597	-199,235	-164,816	-163,739	-155,724	-159,178	-165,581	-172,815	-185,281	-221,669	-212,807	-163,757	-16,161	-26,889	17,024
Low Price	19.97	23.64	34.6	46.62	48.79	48.82	57.76	36.61	38.8	18.3	37.08	47.32	46.77	66.3	69.18
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.64
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	2.1	17.01	8.31	10.69	36.93	- -	- -	- -	13.42	- -	4.68	4.85	13.35	- -	15.67
Price/Earnings Average	2.84	15.21	7.2	9.96	34.61	- -	- -	- -	13.2	- -	4.14	4.35	11.69	- -	14.6
Price/Earnings High	5.6	18.19	8.53	10.69	38.6	- -	- -	- -	15.17	- -	5.02	4.92	13.47	- -	15.94
Price/Earnings Low	1.81	11.6	5.61	8.84	28.88	- -	- -	- -	10.23	- -	3.06	3.61	9.31	- -	12.63
Price/Book Value	0.43	0.52	0.75	0.73	0.83	0.85	0.83	0.6	0.68	0.49	0.71	1.15	1.03	1.03	1.12
Price/Book Value Average	0.58	0.47	0.65	0.68	0.78	0.74	0.86	0.81	0.67	0.44	0.63	1.03	0.9	1.06	1.05
Price/Book Value High	1.15	0.56	0.77	0.73	0.87	0.87	0.93	0.99	0.77	0.71	0.76	1.17	1.04	1.14	1.14
Price/Book Value Low	0.37	0.36	0.5	0.6	0.65	0.64	0.8	0.56	0.52	0.24	0.46	0.86	0.72	0.95	0.91
Price/Tangible Book Value	0.44	0.53	0.76	0.74	0.85	0.87	0.85	0.64	0.72	0.52	0.75	1.28	1.12	1.12	1.23
Price/Tangible Book Value Average	0.59	0.47	0.66	0.69	0.79	0.76	0.88	0.87	0.71	0.47	0.67	1.14	0.98	1.15	1.14
Price/Tangible Book Value High	1.17	0.57	0.78	0.74	0.88	0.88	0.95	1.07	0.82	0.76	0.81	1.29	1.13	1.24	1.25
Price/Tangible Book Value Low	0.38	0.36	0.51	0.61	0.66	0.65	0.82	0.61	0.55	0.26	0.49	0.95	0.78	1.03	0.99
Price/Sales	0.64	0.82	1.08	1.25	1.38	1.35	1.12	0.73	0.9	0.74	0.93	1.65	1.73	1.61	1.81
Price/Sales Average	0.86	0.73	0.94	1.16	1.29	1.18	1.16	1	0.88	0.67	0.82	1.48	1.51	1.65	1.69
Price/Sales High	1.7	0.87	1.11	1.25	1.44	1.37	1.25	1.22	1.01	1.08	1	1.67	1.74	1.78	1.84
Price/Sales Low	0.55	0.56	0.73	1.03	1.08	1.01	1.08	0.69	0.68	0.36	0.61	1.23	1.2	1.47	1.46
Price/Cash Flow	-512.96	15.91	12.87	16.07	28.18	20.36	-7.15	-88.5	-24.71	31.11	7.77	11.97	7.73	13.41	14.64
Price/Cash Flow Average	-695.24	14.22	11.16	14.97	26.42	17.79	-7.43	-119.91	-24.3	28.49	6.88	10.72	6.77	13.74	13.64
Price/Cash Flow High	-1,370.78	17.01	13.22	16.07	29.46	20.7	-7.99	-146.63	-27.92	45.47	8.34	12.13	7.8	14.85	14.89
Price/Cash Flow Low	-443.52	10.85	8.7	13.3	22.04	15.21	-6.87	-83.48	-18.83	15.33	5.09	8.91	5.39	12.28	11.8
Price/Free Cash Flow Average	-695.27	14.22	11.21	15.18	27.12	17.79	-7.43	-121.48	-24.66	28.49	6.96	10.85	6.82	14.9	13.76
Price/Free Cash Flow High	-1,370.84	17.01	13.28	16.29	30.25	20.7	-7.99	-148.55	-28.33	45.47	8.44	12.27	7.86	16.1	15.03
Price/Free Cash Flow Low	-443.54	10.85	8.74	13.48	22.63	15.21	-6.87	-84.57	-19.1	15.33	5.15	9.02	5.43	13.31	11.91
EV/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.52
EV/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.67
EV/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.3
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Last Price	23.09	34.67	51.21	56.35	62.38	65.36	60.04	38.81	50.92	37.14	56.61	63.57	67.06	72.38	85.88
High Price	61.71	37.06	52.59	56.35	65.22	66.45	67.14	64.31	57.55	54.3	60.75	64.38	67.67	80.18	87.34
Enterprise Value Average	-144,032	-204,664	-174,803	-169,039	-160,395	-167,400	-163,472	-160,876	-186,008	-224,357	-218,149	-168,630	-21,910	-25,784	13,848
Enterprise Value High	-86,350	-195,699	-162,808	-163,739	-152,344	-158,099	-159,201	-150,722	-179,517	-206,891	-209,419	-163,164	-15,743	-22,163	17,809
Enterprise Value Low	-165,525	-215,520	-189,141	-177,124	-171,958	-175,648	-167,637	-174,725	-195,827	-237,900	-228,796	-175,685	-30,137	-30,575	8,040

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	1,897	1,476	1,464	1,376	1,194	995	899	867	870	862	819	734	689	606	538
Diluted Weighted Avg Shares	1,799	1,687	1,481	1,448	1,334	1,091	931	910	890	869	865	788	725	657	570
Basic Weighted Avg Shares	1,799	1,687	1,474	1,428	1,300	1,091	931	898	877	869	854	779	720	606	565
Revenue per Share	36.36	42.39	47.38	45.24	45.29	48.36	53.6	52.85	56.79	50.43	60.85	38.5	38.83	44.99	47.38
EBITDA per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Income per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Basic EPS, GAAP	11.01	2.04	6.16	5.27	1.69	-0.78	-6.54	-0.01	3.79	-6.87	12.1	13.1	5.02	-2.35	5.48
Basic EPS from Cont Ops	10.48	2.19	6.11	5.3	1.71	-0.24	-6.51	0.11	4.7	-6.71	12.77	3.71	3.81	4.45	5.48
Diluted EPS, GAAP	11.01	2.04	6.13	5.2	1.65	-0.78	-6.54	-0.01	3.74	-6.87	11.95	12.94	4.98	-2.17	5.43
Diluted EPS from Cont Ops	10.48	2.19	6.08	5.23	1.67	-0.24	-6.51	0.11	4.63	-6.71	12.61	3.67	3.78	4.11	5.43
Dividend per Share	- -	- -	0.2	0.5	0.79	1.26	1.26	1.27	1.3	1.3	1.3	1.3	1.43	1.69	1.73
Cash Flow per Share	-0.05	2.18	3.98	3.51	2.21	3.21	-8.4	-0.44	-2.06	1.19	7.28	5.31	8.68	5.4	5.86
Free Cash Flow per Basic Share	-0.05	2.18	3.98	3.51	2.21	3.21	-8.4	-0.44	-2.06	1.19	7.28	5.31	8.68	5.4	5.86
Cash & Equivalents per Share	151.85	203.15	192.7	198.31	217.78	256.91	280.01	279.18	307.09	339.53	357.59	327.7	115.62	131.51	71.37
Book Value per Share	53.53	66.38	68.62	77.69	75.1	76.66	72.49	65.04	74.93	76.46	79.97	55.15	65.13	70.15	76.44
Tangible Book Value per Share	52.81	65.39	67.62	76.63	73.74	75.12	70.72	60.33	70.29	71.73	75.02	49.8	59.69	64.58	70.06