Hingham Institution for Savings

HIFS

HIFSHingham Institution for Savings US flag

NASDAQ Global Market

288.16

USD

-7.46

- -

628.26MMarket Cap

Income Statement (USD)

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

Sales/Revenue/Turnover	38	40	40	54	52	60	65	64	76	94	115	85	65	66	104
+ Sales & Services Revenue	38	40	40	54	52	60	65	64	76	94	115	85	65	66	104
- Cost of Revenue	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Cost of Goods & Services	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Profit	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Other Operating Income	- -	-22	-23	-33	-33	-40	- -	- -	- -	- -	- -	- -	- -	- -	- -
- Operating Expenses	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Selling, General & Admin	13	14	14	17	16	16	17	17	17	18	19	22	24	24	25
+ Research & Development	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Other Operating Expense	-13	-14	-14	-17	-16	-16	-17	-17	-17	-18	-19	-22	-24	-24	-25
Operating Income (Loss)	- -	22	23	33	33	40	- -	- -	- -	- -	- -	- -	- -	- -	- -
- Non-Operating (Income) Loss	-20	- -	- -	- -	- -	- -	-44	-43	-54	-70	-93	-54	-35	-37	-73
+ Interest Expense, Net	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
- Interest Income	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Other Non-Op (Income) Loss	-20	- -	- -	- -	- -	- -	-44	-43	-54	-70	-93	-54	-35	-37	-73
Pretax Income	20	22	23	33	33	40	44	43	54	70	93	54	35	37	73
- Income Tax Expense (Benefit)	8	9	9	11	13	16	18	12	15	19	25	17	9	8	18
- (Income) Loss from Affiliates	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Income (Loss) from Cont Ops	12	13	13	22	19	23	26	30	39	51	67	38	26	28	55
- Net Extraordinary Losses (Gains)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Discontinued Operations	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Extraord. & Accounting Changes	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Income (Loss) Incl. MI	12	13	13	22	19	23	26	30	39	51	67	38	26	28	55
- Minority Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Net Income, GAAP	12	13	13	22	19	23	26	30	39	51	67	38	26	28	55
- Preferred Dividends	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
- Other Adjustments	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Net Income Avail to Common, GAAP	12	13	13	22	19	23	26	30	39	51	67	38	26	28	55
EBIT	- -	22	23	33	33	40	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA	1	23	23	34	34	40	1	1	1	1	1	- -	1	1	1
EBITDA Margin (%)	1.42	58.23	57.55	63.15	63.97	67.36	1	1	0.86	0.75	0.47	0.58	1.06	1.14	0.72
EBITA	- -	22	23	33	33	40	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	100	100	100	100	100	100	100	100	100	100	100	100	100	100	100
Operating Margin (%)	- -	56.67	55.91	61.73	62.51	66.15	- -	- -	- -	- -	- -	- -	- -	- -	- -
Profit Margin (%)	32.14	33.62	33.06	41.14	36.9	38.96	39.5	47.46	51.4	53.91	58.44	43.93	40.85	42.81	52.27
Sales per Employee	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Dividend per Share	1.23	1.28	1.32	1.37	2.14	1.52	1.62	1.73	2.04	2.31	2.7	3.07	3.15	2.52	2.52
Depreciation Expense	1	1	1	1	1	1	1	1	1	1	1	- -	1	1	1
Basic Weighted Avg Shares	2	2	2	2	2	2	2	2	2	2	2	2	2	2	2
Basic EPS, GAAP	5.68	6.25	6.28	10.46	9.09	10.99	12.08	14.25	18.24	23.76	31.51	17.49	12.26	12.95	25.01
Basic EPS from Cont Ops	5.68	6.25	6.28	10.46	9.09	10.99	12.08	14.25	18.24	23.76	31.51	17.49	12.26	12.95	25.01
Diluted Weighted Avg Shares	2	2	2	2	2	2	2	2	2	2	2	2	2	2	2
Diluted EPS, GAAP	5.67	6.25	6.28	10.44	9.02	10.88	11.81	13.9	17.83	23.26	30.65	17.04	12.03	12.85	24.76
Diluted EPS from Cont Ops	5.67	6.25	6.28	10.44	9.02	10.88	11.81	13.9	17.83	23.26	30.65	17.04	12.03	12.85	24.76

Balance Sheet (USD)

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 Current Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Cash, Cash Equivalents & STI	226	204	222	261	308	350	390	296	252	234	271	362	362	352	370
+ Cash & Cash Equivalents	130	101	116	190	267	323	355	296	252	234	271	362	362	352	370
+ ST Investments	97	103	106	71	41	27	34	- -	- -	- -	- -	- -	- -	- -	- -
+ Accounts & Notes Receiv	3	3	3	3	3	4	4	5	5	5	5	7	9	9	9
+ Accounts Receivable, Net	3	3	3	3	3	4	4	5	5	5	5	7	9	9	9
+ Notes Receivable, Net	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Loans Receivable, Net	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Other Receivable, Net	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Inventories	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Inventory Adjustments	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Other ST Assets	-229	-207	-225	-264	-311	-354	-394	-301	-257	-239	-277	-369	-371	-361	-379
+ Misc ST Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Prepaid Expenses	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ ST Derivative & Hedging Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ ST Assets Held-for-Sale	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ ST Deferred Tax Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Noncurrent Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Property, Plant & Equip, Net	11	14	16	15	15	14	14	15	15	15	16	18	17	16	16
+ Property, Plant & Equip	17	21	23	23	24	24	24	25	26	27	28	31	30	30	30
- Accumulated Depreciation	6	7	7	8	9	10	10	11	12	12	12	13	13	13	14
+ LT Investments & Receivables	97	103	106	71	41	27	34	38	47	66	92	67	83	120	158
+ LT Investments	97	103	106	71	41	27	34	38	47	66	92	67	83	120	158
+ LT Receivables	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Other LT Assets	-107	-117	-122	-86	-56	-42	-48	-53	-62	-81	-108	-85	-100	-136	-174
+ Total Intangible Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Goodwill	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Other Intangible Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ LT Deferred Tax Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ LT Derivative & Hedging Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Misc LT Assets	-107	-117	-122	-86	-56	-42	-48	-53	-62	-81	-108	-85	-100	-136	-174
Total Assets	1,127	1,206	1,356	1,552	1,769	2,015	2,285	2,409	2,590	2,857	3,431	4,194	4,484	4,458	4,543
+ Payables & Accruals	- -	- -	- -	- -	- -	- -	1	2	1	- -	- -	5	12	8	12
+ Accounts Payable	- -	- -	- -	- -	- -	- -	1	2	1	- -	- -	5	12	8	12
+ Accrued Taxes	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Interest & Dividends Payable	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Other Payables & Accruals	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ ST Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	687	667
+ ST Borrowings	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	687	667
+ ST Finance Leases	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Other ST Liabilities	- -	- -	- -	- -	- -	- -	-1	-2	-1	- -	- -	-5	-12	-695	-678
+ Deferred Revenue	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Derivatives & Hedging	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Deferred Tax Liabilities	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Misc ST Liabilities	- -	- -	- -	- -	- -	- -	-1	-2	-1	- -	- -	-5	-12	-695	-678
Total Current Liabilities	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ LT Debt	249	235	304	331	403	476	580	607	506	408	665	1,276	1,693	810	797
+ LT Borrowings	249	235	304	331	403	476	580	607	506	408	665	1,276	1,693	810	797
+ LT Finance Leases	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Other LT Liabilities	-249	-235	-304	-331	-403	-476	-580	-607	-506	-408	-665	-1,276	-1,693	-810	-797
+ Accrued Liabilities	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	- -	- -	4	9
+ Pension Liabilities	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Deferred Revenue	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Deferred Tax Liabilities	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Derivatives & Hedging	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Misc LT Liabilities	-249	-235	-304	-331	-403	-476	-580	-607	-506	-408	-666	-1,276	-1,693	-814	-807
Total Noncurrent Liabilities	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Liabilities	1,045	1,113	1,253	1,431	1,631	1,854	2,098	2,196	2,343	2,564	3,077	3,808	4,076	4,026	4,063
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Share Capital & APIC	13	13	13	13	13	14	14	14	14	15	15	15	16	18	18
+ Common Stock	2	2	2	2	2	2	2	2	2	2	2	2	2	2	2
+ Additional Paid in Capital	10	11	11	11	11	12	12	12	12	12	13	13	14	16	16
- Treasury Stock	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Retained Earnings	69	80	90	108	124	145	166	199	233	278	340	371	391	414	462
+ Other Equity	- -	- -	- -	- -	- -	3	7	- -	- -	- -	- -	- -	- -	- -	- -
Equity Before Minority Interest	82	93	103	122	138	161	186	213	247	293	355	386	408	432	480
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Equity	82	93	103	122	138	161	186	213	247	293	355	386	408	432	480
Total Liabilities & Equity	1,127	1,206	1,356	1,552	1,769	2,015	2,285	2,409	2,590	2,857	3,431	4,194	4,484	4,458	4,543
Shares Outstanding	2	2	2	2	2	2	2	2	2	2	2	2	2	2	2
Number of Employees	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Capital Leases - Total	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Net Debt	119	134	188	140	136	153	225	311	254	174	394	914	1,330	1,145	1,094
Net Debt to Equity	144.45	144.77	182.04	115.56	98.66	95.17	120.73	146.48	102.64	59.41	111.06	236.8	326.33	265.24	228.1
Tangible Common Equity Ratio	7.3	7.7	7.61	7.83	7.8	7.99	8.15	8.83	9.54	10.25	10.34	9.2	9.09	9.69	10.56
Current Ratio	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Conversion Cycle	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Cash Flow Statement (USD)

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

+ Net Income	12	13	13	22	19	23	26	30	39	51	67	38	26	28	55
+ Depreciation & Amortization	1	1	1	1	1	1	1	1	1	1	1	- -	1	1	1
+ Non-Cash Items	2	1	- -	-5	- -	1	2	4	-4	-5	-9	22	-11	-15	-22
+ Stock-Based Compensation	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Deferred Income Taxes	- -	- -	- -	- -	-1	-1	- -	-1	1	- -	1	-5	3	5	6
+ Asset Impairment Charge	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Other Non-Cash Adj	2	1	1	-5	1	1	2	5	-6	-5	-11	26	-14	-20	-27
+ Chg in Non-Cash Work Cap	2	-2	1	- -	- -	- -	-1	1	-2	-1	- -	-4	4	-2	2
+ (Inc) Dec in Accts Receiv	- -	- -	1	- -	- -	- -	-1	- -	-2	- -	- -	-9	-3	2	-3
+ (Inc) Dec in Inventories	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ (Inc) Dec in Prepaid Assets	1	1	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Inc (Dec) in Accts Payable	2	-2	- -	- -	- -	- -	- -	2	- -	-1	1	5	7	-3	5
+ Inc (Dec) in Other	-1	-1	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Net Cash From Disc Ops	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash from Operating Activities	17	14	16	18	20	25	27	36	33	46	59	56	20	12	36
+ Change in Fixed & Intang	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Disp in Fixed & Intang	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	3	- -	2	- -	- -
+ Disp of Fixed Prod Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	3	- -	2	- -	- -
+ Disp of Intangible Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Acq of Fixed & Intang	-3	-4	-2	- -	-1	- -	- -	-1	-1	-2	-2	-3	-1	- -	- -
+ Acq of Fixed Prod Assets	-3	-4	-2	- -	-1	- -	- -	-1	-1	-2	-2	-3	-1	- -	- -
+ Acq of Intangible Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Cash (Repurchase) of Equity	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Increase in Capital Stock	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Decrease in Capital Stock	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Net Change in LT Investment	-8	-16	-12	-25	30	17	-3	-7	-3	-10	-14	3	-1	-16	-9
+ Dec in LT Investment	48	61	31	7	36	26	1	6	4	10	5	12	1	1	- -
+ Inc in LT Investment	-56	-76	-43	-32	-6	-9	-4	-14	-7	-20	-19	-9	-3	-17	-9
+ Net Cash From Acq & Div	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Cash from Divestitures	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Cash for Acq of Subs	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Cash for JVs	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Other Investing Activities	-52	-90	-124	-92	-162	-200	-233	-179	-216	-269	-514	-686	-275	49	-28
+ Net Cash From Disc Ops	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash from Investing Activities	-63	-110	-138	-117	-133	-183	-236	-187	-219	-280	-527	-685	-277	32	-38
+ Dividends Paid	-3	-3	-3	-3	-5	-3	-3	-4	-4	-5	-6	-7	-7	-5	-5
+ Net Cash From Debt	40	-13	68	27	73	293	104	-68	-157	-98	172	-405	1,385	-33	22
+ Cash From Debt	152	197	285	350	225	330	490	123	271	264	440	- -	2,895	1,368	686
+ Repayments of Debt	-112	-210	-217	-323	-152	-37	-386	-190	-428	-361	-268	-405	-1,510	-1,401	-664
+ Other Financing Activities	58	83	72	149	128	-70	141	163	304	319	339	1,132	-1,121	-17	3
+ Net Cash From Disc Ops	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash from Financing Activities	95	67	137	173	196	220	241	92	142	217	506	720	257	-55	20
Effect of Foreign Exchange Rates	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Net Changes in Cash	48	-29	16	74	84	62	32	-59	-44	-18	37	91	- -	-11	18
EBITDA	1	23	23	34	34	40	1	1	1	1	1	- -	1	1	1
EBITDA Margin (%)	1.42	58.23	57.55	63.15	63.97	67.36	1	1	0.86	0.75	0.47	0.58	1.06	1.14	0.72
Free Cash Flow	14	9	14	18	20	25	27	35	33	44	57	53	18	12	36
Net Cash Paid for Acquisitions	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Free Cash Flow to Firm	14	9	14	18	20	25	27	35	33	44	57	53	18	12	36
Free Cash Flow to Equity	54	-4	82	45	92	318	131	-33	-124	-53	232	-352	1,405	-21	57
Free Cash Flow per Basic Share	6.44	4.45	6.38	8.47	9.19	11.75	12.74	16.29	15.24	20.62	26.81	24.86	8.58	5.4	16.29
Price/Free Cash Flow	5.09	7.45	9.16	10.15	12.31	16.78	16.3	11.69	13.57	10.01	15.25	10.41	20.25	46.34	17.35
Cash Flow to Net Income	1.39	1.03	1.19	0.82	1.05	1.07	1.07	1.18	0.85	0.9	0.87	1.49	0.75	0.42	0.66
Capital Expenditures	-3	-4	-2	- -	-1	- -	- -	-1	-1	-2	-2	-3	-1	- -	- -