Berkshire Hathaway Inc. Financial Ratios — BRH 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 (%)	6.37	8.41	9.51	8.6	9.72	8.96	14.26	1.15	21.05	9.8	18.95	-4.65	18.6	14.7	9.8
Return on Assets (%)	2.68	3.62	4.27	3.93	4.47	4.1	6.79	0.57	10.67	5.03	9.82	-2.39	9.53	8	5.64
Return on Capital (%)	5.16	6.71	7.64	7.07	7.87	7.24	- -	- -	17.15	8.17	15.42	- -	15.24	12.56	8.71
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	10.66	13.69	15.81	14.44	16.57	15.07	9.85	1.78	31.38	19.45	31.53	-13.03	27.35	26.02	20.09
Profit Margin (%)	7.14	9.12	10.69	10.21	11.42	10.78	18.57	1.78	24.88	14.85	25.35	-9.72	21.9	20.98	16.31
Net Income to Common Margin (%)	7.14	9.12	10.69	10.21	11.42	10.78	18.57	1.78	24.88	14.85	25.35	-9.72	21.9	20.98	16.31
Effective Tax Rate (%)	29.83	31.14	31.08	28.23	30.14	27.45	- -	- -	20.36	22.34	18.69	- -	19.16	18.86	18.43
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	6.37	8.41	9.51	8.6	9.72	8.96	14.26	1.15	21.05	9.8	18.95	-4.65	18.6	14.7	9.8

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	60,384	62,736	72,224	79,890	84,289	101,644	102,587	97,490	103,368	116,895	114,262	122,744	128,271	124,762	129,081
ST Debt	1,490	1,416	949	839	1,989	3,963	6,320	4,373	4,686	3,348	2,351	2,429	5,335	2,438	3,318
LT Debt	58,894	61,320	71,275	79,051	82,300	97,681	96,267	93,117	98,682	113,547	111,911	120,315	122,936	122,324	125,763
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	2,664	2,744	2,801	3,253	3,515	3,741	4,386	3,853	3,961	4,083	4,172	4,352	5,003	5,200	5,069
Common Equity/Total Assets	41.98	43.9	45.76	45.67	46.27	45.43	49.61	49.27	51.95	50.72	52.8	49.91	52.46	56.28	58.7
Long-Term Debt/Equity (%)	34.86	32.01	31.75	32.53	31.82	34.22	27.35	26.42	23.03	25.16	21.73	24.98	21.54	18.77	17.47
Long-Term Debt/Capital (%)	25.68	24.11	24.02	24.48	24	25.24	21.18	20.69	18.55	19.98	17.79	19.91	17.59	15.75	14.82
Long-Term Debt/Total Assets (%)	15	14.35	14.7	15.03	14.9	15.73	13.71	13.16	12.07	13	11.67	12.69	11.49	10.6	10.29
Total Debt/Equity (%)	35.74	32.75	32.17	32.87	32.59	35.61	29.15	27.66	24.12	25.9	22.19	25.48	22.47	19.15	17.94
Total Debt/Capital (%)	26.33	24.67	24.34	24.74	24.58	26.26	22.57	21.66	19.43	20.57	18.16	20.31	18.35	16.07	15.21
Total Debt/Total Assets (%)	15.38	14.68	14.89	15.19	15.26	16.37	14.61	13.77	12.64	13.38	11.92	12.94	11.99	10.81	10.56
Net Debt to Equity	13.66	8.22	10.71	6.84	4.86	25.78	20.17	19.04	9.15	15.27	5.06	18.05	15.81	11.82	10.73
Net Debt/Capital (%)	12.02	7.59	9.67	6.4	4.63	20.5	16.79	16	8.38	13.24	4.82	15.29	13.65	10.57	9.69
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	41.98	43.9	45.76	45.67	46.27	45.43	49.61	49.27	51.95	50.72	52.8	49.91	52.46	56.28	58.7
Long-Term Debt/Equity (%)	34.86	32.01	31.75	32.53	31.82	34.22	27.35	26.42	23.03	25.16	21.73	24.98	21.54	18.77	17.47
Long-Term Debt/Capital (%)	25.68	24.11	24.02	24.48	24	25.24	21.18	20.69	18.55	19.98	17.79	19.91	17.59	15.75	14.82
Long-Term Debt/Total Assets (%)	15	14.35	14.7	15.03	14.9	15.73	13.71	13.16	12.07	13	11.67	12.69	11.49	10.6	10.29
Total Debt/Equity (%)	35.74	32.75	32.17	32.87	32.59	35.61	29.15	27.66	24.12	25.9	22.19	25.48	22.47	19.15	17.94
Total Debt/Capital (%)	26.33	24.67	24.34	24.74	24.58	26.26	22.57	21.66	19.43	20.57	18.16	20.31	18.35	16.07	15.21
Total Debt/Total Assets (%)	15.38	14.68	14.89	15.19	15.26	16.37	14.61	13.77	12.64	13.38	11.92	12.94	11.99	10.81	10.56
CFO/Total Liabilities	9.15	8.88	10.64	11.32	10.72	9.73	13.06	10.53	9.94	9.42	8.88	8	9.85	6.09	9.15
CFO/CapEx	2.5	2.14	2.5	2.11	1.96	2.52	3.91	2.57	2.42	3.06	2.97	2.42	2.53	1.61	2.2
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	7.13	7.82	8.52	9.1	9.2	8.74	8.48	7.37	10.1	8.53	10.06	5.8	9.68	9.46	9.47
Days Sales Outstanding	51.19	46.65	42.86	40.12	39.65	41.74	43.02	49.55	36.14	42.79	36.27	62.98	37.71	38.6	38.53
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	188,408	217,696	290,069	371,970	325,803	398,292	489,370	484,443	546,082	529,027	661,973	676,801	781,287	977,680	1,072,204
- Cash & Cash Equivalents	37,299	46,992	48,186	63,269	71,730	28,048	31,583	30,361	64,175	47,990	88,184	35,811	38,022	47,729	51,877
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	4,111	3,941	2,595	2,857	3,077	3,358	3,658	3,797	3,772	8,172	8,731	8,257	9,497	2,287	2,284
+ Total Debt	60,384	62,736	72,224	79,890	84,289	101,644	102,587	97,490	103,368	116,895	114,262	122,744	128,271	124,762	129,081
Enterprise Value	184,382	200,673	287,917	364,051	315,451	416,924	479,661	473,863	525,225	515,804	638,247	679,217	751,414	770,528	830,258
Total Capital	229,345	254,324	296,709	322,917	342,916	387,072	454,541	449,990	531,931	568,231	629,192	604,425	699,041	776,417	848,784
Total Debt/Capital (%)	26.33	24.67	24.34	24.74	24.58	26.26	22.57	21.66	19.43	20.57	18.16	20.31	18.35	16.07	15.21
Total Debt / EV	0.33	0.31	0.25	0.22	0.27	0.24	0.21	0.21	0.2	0.23	0.18	0.18	0.17	0.16	0.16
EV/Sales	1.28	1.24	1.58	1.87	1.5	1.87	1.98	2.1	1.61	1.8	1.8	2.9	1.71	1.82	2.02
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	8.25	8.79	9.72	10.6	9.29	11.79	- -	- -	12.55	12.01	14.91	- -	14.11	22.13	16.57
EV/Free Cash Flow to Firm	13.03	15.36	15.52	19	17.66	18.61	- -	- -	20.31	17.23	21.6	- -	22.21	48.66	28.46
Diluted Market Cap	188,304	218,802	290,009	372,094	325,762	398,172	489,301	485,289	549,102	546,333	676,647	681,040	785,296	977,338	1,072,204
Diluted Enterprise Value	184,278	201,779	287,857	364,175	315,410	416,804	479,592	474,709	528,245	533,110	652,921	683,456	755,423	770,186	830,258
EV per Share	111,692.2	122,142.37	175,137.18	221,589.18	191,951.25	253,554.08	291,614.67	288,777.34	323,223.74	334,078.38	431,998.12	465,302.17	521,278.63	535,750.17	577,280.17
TTM Sales	143,688	162,463	182,150	194,699	210,943	223,418	242,061	225,382	327,223	286,325	354,727	234,121	439,337	424,232	410,522
TTM EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Operating Income	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Cash Flow to Firm	22,345	22,840	29,634	34,345	33,947	35,361	- -	- -	41,842	42,944	42,819	- -	53,241	34,811	50,104
TTM Free Cash Flow to Firm	14,154	13,065	18,547	19,160	17,865	22,407	- -	- -	25,863	29,932	29,543	- -	33,832	15,835	29,177

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	15.33	19.58	17.45	22.12	21.14	20.22	14.38	21.23	24.18	20.42	25.87	31.12	26.36	84.14	42.82
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	184,382	200,673	287,917	364,051	315,451	416,924	479,661	473,863	525,225	515,804	638,247	679,217	751,414	770,528	830,258
Low Price	100,976.73	113,778.57	17,901.48	163,337.82	188,339.53	185,069.57	235,663.01	279,048.4	284,319.43	244,188.53	338,512.76	393,991.75	441,775.68	538,411.03	662,329.68
EV/Sales	1.28	1.24	1.58	1.87	1.5	1.87	1.98	2.1	1.61	1.8	1.8	2.9	1.71	1.82	2.02
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	18.36	14.76	14.89	18.72	13.53	16.54	10.89	120.69	6.74	12.85	7.52	- -	8.16	10.98	16.01
Price/Earnings Average	18.86	13.75	13.66	15.99	14.24	14.6	9.51	123.93	6.2	11.44	6.83	- -	7.62	10.35	15.86
Price/Earnings High	20.85	14.94	15.02	18.72	15.37	16.86	10.89	136.09	6.8	13.08	7.52	- -	8.47	11.82	17.26
Price/Earnings Low	16.25	12.67	1.51	13.51	12.85	12.64	8.62	114.08	5.71	9.16	5.68	- -	6.65	8.7	14.22
Price/Book Value	1.14	1.16	1.31	1.55	1.27	1.41	1.41	1.39	1.29	1.19	1.31	1.43	1.39	1.51	1.49
Price/Book Value Average	1.17	1.08	1.2	1.32	1.34	1.25	1.23	1.43	1.18	1.06	1.19	1.4	1.3	1.42	1.48
Price/Book Value High	1.3	1.17	1.32	1.55	1.45	1.44	1.41	1.57	1.3	1.22	1.31	1.68	1.44	1.62	1.61
Price/Book Value Low	1.01	1	0.13	1.12	1.21	1.08	1.11	1.31	1.09	0.85	0.99	1.21	1.13	1.19	1.33
Price/Tangible Book Value	1.69	1.77	1.86	2.19	1.78	2.36	2.09	2.06	1.75	1.56	1.64	1.85	1.77	1.84	1.79
Price/Tangible Book Value Average	1.73	1.65	1.71	1.87	1.87	2.09	1.83	2.11	1.61	1.39	1.49	1.81	1.66	1.74	1.77
Price/Tangible Book Value High	1.92	1.79	1.88	2.19	2.02	2.41	2.09	2.32	1.77	1.58	1.64	2.17	1.84	1.98	1.92
Price/Tangible Book Value Low	1.49	1.52	0.19	1.58	1.69	1.81	1.66	1.94	1.48	1.11	1.24	1.57	1.44	1.46	1.59
Price/Sales	1.31	1.35	1.59	1.91	1.54	1.78	2.02	2.15	1.68	1.91	1.91	2.91	1.79	2.3	2.61
Price/Sales Average	1.35	1.25	1.46	1.63	1.63	1.57	1.77	2.21	1.54	1.7	1.73	2.84	1.67	2.17	2.59
Price/Sales High	1.49	1.36	1.61	1.91	1.76	1.82	2.02	2.43	1.69	1.94	1.91	3.41	1.85	2.48	2.82
Price/Sales Low	1.16	1.16	0.16	1.38	1.47	1.36	1.6	2.04	1.42	1.36	1.44	2.47	1.46	1.82	2.32
Price/Cash Flow	9.2	10.44	10.47	11.62	10.34	12.2	10.7	12.98	14.19	13.74	17.16	18.23	15.96	31.95	23.32
Price/Cash Flow Average	9.45	9.73	9.6	9.93	10.89	10.77	9.35	13.32	13.05	12.23	15.57	17.83	14.91	30.1	23.1
Price/Cash Flow High	10.44	10.57	10.56	11.62	11.76	12.43	10.7	14.63	14.3	13.98	17.16	21.4	16.56	34.4	25.14
Price/Cash Flow Low	8.14	8.97	1.06	8.39	9.83	9.32	8.48	12.26	12.01	9.79	12.97	15.49	13.01	25.3	20.72
Price/Free Cash Flow Average	15.74	18.24	16.01	18.88	22.26	17.85	12.56	21.8	22.23	18.18	23.47	30.43	24.63	79.26	42.4
Price/Free Cash Flow High	17.41	19.81	17.6	22.12	24.03	20.61	14.39	23.93	24.37	20.78	25.87	36.52	27.36	90.58	46.15
Price/Free Cash Flow Low	13.56	16.81	1.77	15.95	20.08	15.45	11.39	20.06	20.46	14.55	19.55	26.44	21.49	66.64	38.04
EV/Sales Average	1.32	1.14	1.45	1.59	1.58	1.66	1.73	2.16	1.47	1.6	1.63	2.84	1.59	1.68	2
EV/Sales High	1.46	1.25	1.59	1.87	1.71	1.9	1.98	2.38	1.62	1.83	1.8	3.4	1.78	1.99	2.23
EV/Sales Low	1.13	1.05	0.15	1.34	1.42	1.45	1.56	1.98	1.35	1.27	1.34	2.47	1.38	1.34	1.73
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Last Price	114,131.01	132,503.64	176,446.22	226,409.29	198,250.41	242,222.96	297,517.35	295,224.91	336,059.15	342,642.72	448,057.1	463,647.07	542,002.43	679,783.47	745,505.82
High Price	129,607.17	134,087.43	177,957.13	226,409.29	225,313.17	246,857.97	297,630.65	332,900.96	338,698.86	348,809.38	448,057.1	544,153.54	562,439.91	731,874.87	803,629.29
Enterprise Value Average	189,500	185,791	263,959	309,679	332,631	370,248	417,730	486,886	481,153	457,814	576,786	664,211	700,079	713,901	819,941
Enterprise Value High	209,930	203,275	290,401	364,051	359,926	424,546	479,848	535,687	529,514	525,325	638,247	796,735	780,875	845,447	913,852
Enterprise Value Low	162,667	169,909	27,277	260,430	299,164	322,946	377,920	447,319	441,150	363,794	476,403	577,539	606,939	567,203	710,632

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	2	2	2	2	2	2	2	2	2	2	1	1	1	1	1
Diluted Weighted Avg Shares	2	2	2	2	2	2	2	2	2	2	2	1	1	1	1
Basic Weighted Avg Shares	2	2	2	2	2	2	2	2	2	2	2	1	1	1	1
Revenue per Share	87,089.39	98,385.27	110,822.92	118,469.25	128,374.62	135,913.41	147,183.99	137,110.77	200,265.49	179,573.89	234,890.54	159,387.86	303,225.25	295,072.75	285,436.96
EBITDA per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Income per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Basic EPS, GAAP	6,214.96	8,977.2	11,849.5	12,091.59	14,656.31	14,645.1	27,325.54	2,446.17	49,828.45	26,667.81	59,553.83	-15,494.16	66,411.99	61,900.09	46,563.02
Basic EPS from Cont Ops	6,513.16	9,272.73	12,074.01	12,272.92	14,857.75	14,859.85	27,576.67	2,629.28	50,057.96	27,126.9	60,223.95	-14,976.08	67,049.72	62,293.77	46,766.04
Diluted EPS, GAAP	6,214.96	8,977.2	11,849.5	12,091.59	14,656.31	14,645.1	27,325.54	2,446.17	49,828.45	26,667.81	59,553.83	-15,494.16	66,411.99	61,900.09	46,563.02
Diluted EPS from Cont Ops	6,513.16	9,272.73	12,074.01	12,272.92	14,857.75	14,859.85	27,576.67	2,629.28	50,057.96	27,126.9	60,223.95	-14,976.08	67,049.72	62,293.77	46,766.04
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	12,410.52	12,687.02	16,855.55	19,477.25	19,164.63	19,860.37	27,804.68	22,752.23	23,677.04	24,944.35	26,107.48	25,427.61	33,954.5	21,278.13	31,962.36
Free Cash Flow per Basic Share	7,445.95	6,767.42	10,110.04	10,237.57	9,377.53	11,979.98	20,685.69	13,908.67	13,897.64	16,783.64	17,316.48	14,899.83	20,558.64	8,079.46	17,411.76
Cash & Equivalents per Share	41,507.6	50,945.1	46,820.65	55,186.26	59,461.13	52,526.24	70,495.35	68,172.97	78,769.42	89,568.38	99,306.97	88,088.03	116,297.59	232,370.78	259,564.06
Book Value per Share	99,860.31	114,213.81	134,973.36	146,185.82	155,501.45	171,541.93	211,749.91	212,503.41	261,416.6	287,030.75	342,621.54	324,322.32	389,371.92	451,507.17	498,823.2
Tangible Book Value per Share	67,625.75	74,945.3	94,708.25	103,201.09	111,382.37	102,472.69	142,175.01	143,534.55	191,551.41	220,192.23	273,338.35	250,811.62	305,770.52	369,101.31	417,559.03