T. Rowe Price Group, Inc. Financial Ratios — TR1 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 (%)	23.02	24.32	24.18	24.08	24.08	24.87	27.65	30.76	32.23	32.04	36.86	17.44	19.5	21.16	19.68
Return on Assets (%)	20.86	22.16	22.69	23.03	22.75	21.44	21.77	24.14	25.05	23.74	26.61	12.9	14.95	16.31	15.01
Return on Capital (%)	23.02	24.32	24.18	24.08	24.08	22.49	22.61	27.87	26.44	24.98	30.79	16.24	16.9	18.49	16.23
Return on Invested Capital (%)	22.37	22.96	23.13	22.59	22.74	21.08	21.09	25.38	23.94	23.86	28.65	17.11	14.13	15.72	13.79
Gross Margin (%)	64.7	65.34	66.8	66.61	65.63	56.43	57.29	58.18	57.55	57.85	60.98	54.96	49.63	51.94	51.27
EBITDA Margin (%)	47.3	47.81	49.6	50.29	48.21	43.57	46.39	46.92	45.89	47.29	51.03	46.54	38.2	40	38.2
Operating Margin (%)	44.66	45.14	47	47.48	45.21	42	42.41	43.67	42.49	44.24	48.36	38.47	31.55	34.91	33.87
Incremental Operating Margin (%)	50.12	49.89	59.15	50.91	3.66	- -	45.47	55.51	16.63	60.92	65.81	102.58	1,641.58	69.28	0.36
Pretax Margin (%)	45.52	47.48	48.8	50.3	47.67	45.75	51.6	44.38	52.11	52.24	52.07	30.03	38.55	39.75	39.31
Profit Margin (%)	28.15	29.23	30.07	30.88	29.11	28.36	30.85	34.2	37.94	38.23	40.18	24.01	27.69	29.61	28.53
Net Income to Common Margin (%)	28.15	29.23	30.07	30.88	29.11	28.36	30.85	34.2	37.94	38.23	40.18	24.01	27.69	29.61	28.53
Effective Tax Rate (%)	38.17	38.43	38.39	38.62	38.92	36.04	36.88	25.83	23.17	22.17	22.43	25.59	26.29	24.25	23.2
Dvd Payout Ratio (%)	41.11	68.29	37.86	37.58	86.59	41.83	33.83	40.84	31.01	31.63	54.65	82.56	59.58	52.3	49.07
Sustainable Growth Rate (%)	13.56	7.71	15.03	15.03	3.23	14.47	18.3	18.19	22.23	21.91	16.71	3.04	7.88	10.09	10.03

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	- -	- -	- -	- -	- -	- -	- -	- -	146	154	249	330	309	279	447
ST Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
LT Debt	- -	- -	- -	- -	- -	- -	- -	- -	146	154	249	330	309	279	447
Total Debt/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	0.06	0.05	0.06	0.11	0.13	0.1	0.16
Net Debt/EBITDA	-0.69	-0.61	-0.81	-0.75	-0.58	-0.65	-0.84	-0.57	-0.69	-0.73	-0.39	-0.58	-0.84	-0.93	-1.21
Total Debt/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	0.06	0.06	0.07	0.14	0.16	0.12	0.2
Net Debt/EBIT	-0.73	-0.64	-0.85	-0.8	-0.62	-0.7	-0.9	-0.6	-0.75	-0.78	-0.41	-0.74	-1.04	-1.14	-1.54
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	90.73	91.51	95.73	95.59	93.25	80.46	77.29	79.65	76.12	72.31	72.13	75.92	77.41	76.79	75.72
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	1.78	1.66	2.43	3.4	3	2.43	3.71
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	1.75	1.64	2.37	3.29	2.91	2.38	3.58
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	1.57	1.45	1.99	2.83	2.51	2.07	3.12
Total Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	1.78	1.66	2.43	3.4	3	2.43	3.71
Total Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	1.75	1.64	2.37	3.29	2.91	2.38	3.58
Total Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	1.57	1.45	1.99	2.83	2.51	2.07	3.12
Net Debt to Equity	-26.25	-22.86	-29.02	-27.92	-24.62	-21.15	-27.91	-20.76	-21.67	-23.21	-14.85	-18.12	-20.08	-23.14	-28.03
Net Debt/Capital (%)	-35.59	-29.63	-40.88	-38.73	-32.66	-26.83	-38.72	-26.2	-27.05	-29.59	-16.96	-21.25	-24.22	-29.19	-37.03
EBITDA	1,299	1,445	1,728	2,003	2,025	1,867	2,252	2,521	2,578	2,935	3,915	3,020	2,468	2,838	2,794
EBITDA-CapEx	1,217	1,368	1,622	1,876	1,874	1,719	2,066	2,352	2,373	2,721	3,676	2,782	2,160	2,414	2,520
Operating Income (Loss)	1,227	1,364	1,637	1,891	1,899	1,800	2,059	2,346	2,387	2,746	3,710	2,496	2,038	2,477	2,477

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	3.14	3.31	9.8	9.02	6.11	5.47	6.69	5.04	7.23	7.89	2.99	3.88	4.23	6.01	8.29
Current Ratio	4.2	4.64	12.6	11.67	8.44	7.54	8.67	6.99	9.86	11.06	5.07	5.53	5.88	8.01	10.57
Quick Ratio	4.2	4.64	12.6	11.67	8.44	7.54	8.67	6.99	9.86	11.06	5.07	5.53	5.88	8.01	10.57
CFO/Avg Current Liab	4.02	3.27	6.04	8.68	8.53	0.83	0.91	5.71	5.76	7.39	8.83	4.91	2.59	3.63	4.13
Common Equity/Total Assets	90.73	91.51	95.73	95.59	93.25	80.46	77.29	79.65	76.12	72.31	72.13	75.92	77.41	76.79	75.72
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	1.78	1.66	2.43	3.4	3	2.43	3.71
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	1.75	1.64	2.37	3.29	2.91	2.38	3.58
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	1.57	1.45	1.99	2.83	2.51	2.07	3.12
Total Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	1.78	1.66	2.43	3.4	3	2.43	3.71
Total Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	1.75	1.64	2.37	3.29	2.91	2.38	3.58
Total Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	1.57	1.45	1.99	2.83	2.51	2.07	3.12
CFO/Total Liabilities	271.28	253.1	573.58	539.29	443.75	32.22	31.95	196.42	137.51	138.02	153.06	120.6	61.34	83.37	76.61
CFO/CapEx	11.52	11.74	11.66	10.65	10.12	1.15	1.23	9.61	7.44	8.94	14.44	9.93	3.96	3.98	6.39
Altman's Z-Score	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	15.8	11.11	10.47	10.79	9.05

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	8.97	9.18	9.26	9.46	9.45	9.51	9.52	9.64	9.39	8.22	7.99	7.18	8.3	8.42	8.09
Days Sales Outstanding	40.68	39.75	39.43	38.57	38.61	38.38	38.36	37.87	38.86	44.39	45.71	50.83	43.97	43.36	45.12
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	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	45,163	24,936	24,245	25,723	22,694
- Cash & Cash Equivalents	898	879	1,398	1,506	1,172	1,205	1,903	1,425	1,782	2,152	1,523	1,756	2,067	2,650	3,378
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	687	993	740	1,121	1,562	1,231	847	786	1,105	1,193
+ Total Debt	- -	- -	- -	- -	- -	- -	- -	- -	146	154	249	330	309	279	447
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	45,120	24,358	23,273	24,456	20,956
Total Capital	3,421	3,846	4,818	5,395	4,762	5,696	6,817	6,865	8,369	9,423	10,503	10,017	10,600	11,729	12,500
Total Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	1.75	1.64	2.37	3.29	2.91	2.38	3.58
Total Debt / EV	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.01	0.01	0.01	0.01	0.02
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	5.88	3.75	3.6	3.45	2.86
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	11.53	8.07	9.43	8.62	7.5
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	12.16	10.26	11.72	10.48	9.57
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	13.07	10.32	19.09	14.51	11.95
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	14.04	11.48	25.54	19.38	14.17
Diluted Market Cap	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	45,089	25,246	24,339	25,761	22,874
Diluted Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	45,046	24,668	23,367	24,495	21,136
EV per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	196.88	108.59	103.93	109.69	95.88
TTM Sales	2,747	3,023	3,484	3,982	4,201	4,285	4,855	5,373	5,618	6,207	7,672	6,488	6,461	7,094	7,315
TTM EBITDA	1,299	1,445	1,728	2,003	2,025	1,867	2,252	2,521	2,578	2,935	3,915	3,020	2,468	2,838	2,794
TTM Operating Income	1,227	1,364	1,637	1,891	1,899	1,800	2,059	2,346	2,387	2,746	3,710	2,496	2,038	2,477	2,477
TTM Cash Flow to Firm	948	903	1,233	1,344	1,531	171	230	1,620	1,523	1,919	3,452	2,359	1,219	1,686	1,753
TTM Free Cash Flow to Firm	866	826	1,127	1,218	1,379	22	43	1,451	1,318	1,704	3,213	2,122	911	1,262	1,479

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	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	14.03	11.9	26.71	20.41	15.46
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	12.16	10.26	11.72	10.48	9.57
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	45,120	24,358	23,273	24,456	20,956
Low Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	188.36	98.52	88.98	101.58	77.78
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	5.88	3.75	3.6	3.45	2.86
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	11.53	8.07	9.43	8.62	7.5
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	14.48	16.13	13.56	12.24	10.94
Price/Earnings Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	14.94	18.6	13.61	11.96	10.7
Price/Earnings High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	16.22	28.34	15.9	13.22	12.25
Price/Earnings Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	13.84	14.29	11.15	10.78	8.2
Price/Book Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	5.01	2.82	2.55	2.49	2.09
Price/Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	5.16	3.25	2.56	2.43	2.04
Price/Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	5.61	4.96	2.99	2.69	2.34
Price/Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	4.78	2.5	2.1	2.19	1.57
Price/Tangible Book Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	8.34	4.48	3.82	3.51	2.86
Price/Tangible Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	8.6	5.17	3.83	3.43	2.79
Price/Tangible Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	9.34	7.87	4.47	3.79	3.2
Price/Tangible Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	7.97	3.97	3.14	3.09	2.14
Price/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	5.82	3.87	3.76	3.62	3.12
Price/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	6.01	4.47	3.77	3.54	3.05
Price/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	6.52	6.81	4.4	3.91	3.5
Price/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	5.56	3.43	3.09	3.19	2.34
Price/Cash Flow	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	12.94	10.65	19.9	15.25	13.03
Price/Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	13.35	12.28	19.97	14.9	12.74
Price/Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	14.49	18.71	23.33	16.47	14.58
Price/Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	12.36	9.44	16.36	13.43	9.76
Price/Free Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	14.48	13.72	26.81	19.94	15.12
Price/Free Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	15.72	20.91	31.31	22.04	17.31
Price/Free Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	13.41	10.55	21.95	17.97	11.58
EV/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	6.07	4.34	3.62	3.37	2.8
EV/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	6.59	6.67	4.25	3.74	3.24
EV/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	5.62	3.32	2.93	3.01	2.09
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	11.89	9.33	9.47	8.41	7.32
EV/EBITDA High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	12.91	14.32	11.12	9.34	8.47
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	11.02	7.13	7.68	7.54	5.46
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	12.55	11.87	11.76	10.23	9.35
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	13.62	18.22	13.82	11.36	10.81
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	11.62	9.07	9.54	9.16	6.97
Last Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	197.07	111.17	108.27	115.37	103.83
High Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	220.71	195.38	126.93	124.6	116.22
Enterprise Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	46,552	28,177	23,361	23,870	20,458
Enterprise Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	50,538	43,246	27,452	26,516	23,665
Enterprise Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	43,124	21,521	18,954	21,381	15,261

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	253	257	262	261	250	245	245	238	235	228	229	224	224	223	219
Diluted Weighted Avg Shares	263	261	266	267	261	250	245	247	239	231	229	227	225	223	220
Basic Weighted Avg Shares	256	253	258	260	255	246	241	242	235	229	227	226	224	223	220
Revenue per Share	10.75	11.93	13.49	15.34	16.5	17.45	20.13	22.18	23.87	27.13	33.86	28.71	28.83	31.84	33.25
EBITDA per Share	5.08	5.7	6.69	7.71	7.95	7.6	9.34	10.41	10.95	12.83	17.28	13.36	11.01	12.74	12.7
Operating Income per Share	4.8	5.38	6.34	7.28	7.46	7.33	8.54	9.69	10.14	12	16.37	11.04	9.09	11.12	11.26
Basic EPS, GAAP	3.03	3.49	4.06	4.74	4.8	4.95	6.21	7.59	9.05	10.37	13.61	6.89	7.98	9.43	9.49
Basic EPS from Cont Ops	3.03	3.49	4.06	4.74	4.8	5.11	6.56	7.3	9.55	11.03	13.67	6.41	8.19	9.59	10.04
Diluted EPS, GAAP	2.94	3.39	3.93	4.6	4.69	4.85	6.11	7.44	8.93	10.26	13.47	6.86	7.96	9.4	9.47
Diluted EPS from Cont Ops	2.94	3.39	3.93	4.6	4.69	5.01	6.45	7.16	9.43	10.91	13.54	6.38	8.17	9.56	10.02
Dividend per Share	1.24	2.38	1.54	1.78	4.16	2.2	2.33	2.87	3.12	3.7	7.51	4.9	5.01	5.1	5.2
Cash Flow per Share	3.71	3.56	4.77	5.18	6.01	0.69	0.95	6.69	6.47	8.39	15.23	10.44	5.44	7.57	7.97
Free Cash Flow per Basic Share	3.39	3.26	4.36	4.69	5.42	0.09	0.18	5.99	5.6	7.45	14.18	9.39	4.07	5.67	6.72
Cash & Equivalents per Share	3.55	3.42	5.33	5.77	4.68	4.92	7.76	5.99	7.58	9.44	6.65	7.83	9.23	11.88	15.46
Book Value per Share	13.51	14.96	18.38	20.66	19.01	20.46	23.76	25.72	30.19	33.81	39.37	39.41	42.45	46.4	49.69
Tangible Book Value per Share	10.88	12.37	15.84	18.11	16.35	17.74	21.05	22.93	27.36	30.89	23.63	24.82	28.38	32.9	36.34