Broadridge Financial Solutions, Inc. Financial Ratios — 0HPW

Profitability (USD)

	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	2026 Y
As of date	06/30/2012	06/30/2013	06/30/2014	06/30/2015	06/30/2016	06/30/2017	06/30/2018	06/30/2019	06/30/2020	06/30/2021	06/30/2022	06/30/2023	06/30/2024	06/30/2025	06/30/2026

Return on Common Equity (%)	15	25.45	29.59	30.39	31.17	31.89	40.79	43.39	37.39	34.7	28.92	30.32	31.67	34.81	40.91
Return on Assets (%)	6.35	10.59	12.49	12.59	11.73	10.85	13.26	13.42	10.55	8.42	6.62	7.69	8.47	10	12.86
Return on Capital (%)	9.78	16.28	19.73	19.58	17.73	17.12	21.64	21.85	16.92	12.53	10.17	12.54	14.05	15.97	19.42
Return on Invested Capital (%)	9.68	15.91	19.14	19.33	17.5	16.66	20.98	21.46	16.22	11.21	10.11	12.41	13.71	15.7	16.08
Gross Margin (%)	25.54	27.27	31.14	32.14	31.79	24.98	26.85	28.2	27.91	28.49	27.89	29.46	29.72	31.02	31.78
EBITDA Margin (%)	12.48	16.82	19.06	20.1	20.18	16.3	17.59	18.92	18.14	18.02	19.14	20.38	20.55	22	21.96
Operating Margin (%)	12.52	13.96	16.35	17.33	17.27	12.89	13.81	14.96	13.8	13.59	13.31	15.45	15.63	17.25	17.4
Incremental Operating Margin (%)	6.37	39.98	61.95	35.76	16.42	2.71	34.17	169.66	- -	11.56	11.36	50.17	18.1	44.86	19.06
Pretax Margin (%)	8.72	13.3	15.46	16.29	16.19	11.78	12.96	13.92	12.8	13.94	11.77	13.12	13.48	15.37	19.34
Profit Margin (%)	5.37	8.73	10.28	10.66	10.61	7.89	9.88	11.05	10.21	10.96	9.44	10.4	10.73	12.19	15.04
Net Income to Common Margin (%)	5.37	8.73	10.28	10.66	10.61	7.89	9.88	11.05	10.21	10.96	9.44	10.4	10.73	12.19	15.04
Effective Tax Rate (%)	37.78	34.38	33.5	34.59	34.42	33.07	23.73	20.62	20.19	21.36	19.8	20.67	20.44	20.7	22.24
Dvd Payout Ratio (%)	62.48	40.45	36.77	42.6	44.94	46.59	38.75	43.81	52.11	47.8	53.92	52.49	52.74	47.92	39.45
Sustainable Growth Rate (%)	5.63	15.16	18.71	17.44	17.16	17.03	24.98	24.38	17.9	18.11	13.32	14.4	14.97	18.13	24.78

Credit (USD)

Credit Ratios API ChatGPT

	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	2026 Y
As of date	06/30/2012	06/30/2013	06/30/2014	06/30/2015	06/30/2016	06/30/2017	06/30/2018	06/30/2019	06/30/2020	06/30/2021	06/30/2022	06/30/2023	06/30/2024	06/30/2025	06/30/2026

Total Debt	524	525	524	689	1,016	1,102	1,053	1,470	2,111	4,191	4,066	3,653	3,577	3,459	3,518
ST Debt	- -	- -	- -	- -	125	- -	- -	- -	435	40	45	1,219	38	537	39
LT Debt	524	525	524	689	891	1,102	1,053	1,470	1,676	4,151	4,021	2,433	3,539	2,923	3,479
Total Debt/EBITDA	1.82	1.28	1.07	1.27	1.74	1.63	1.38	1.78	2.57	4.66	3.72	2.96	2.67	2.28	2.14
Net Debt/EBITDA	0.71	0.63	0.36	0.67	0.49	1.23	1.04	1.45	1.6	4.02	3.27	2.56	2.28	1.78	1.74
Total Debt/EBIT	2.45	1.55	1.25	1.48	2.03	2.06	1.76	2.25	3.38	6.17	5.35	3.9	3.52	2.91	2.7
Net Debt/EBIT	0.95	0.76	0.42	0.78	0.58	1.56	1.32	1.83	2.1	5.32	4.7	3.38	3	2.26	2.19
EBITDA to Interest Expense	21.62	29.84	20.57	21.32	20.59	15.11	17.96	17.98	13.15	15.65	12.46	8.6	8.9	11.16	14.69
EBITDA-CapEx/Interest Expense	20.65	28.91	20.02	20.7	19.96	12.46	16.52	17.5	12.57	14.8	11.95	8.34	8.53	10.64	14.28
EBIT to Interest Expense	21.69	24.77	17.65	18.38	17.61	11.95	14.1	14.22	10	11.8	8.66	6.52	6.77	8.75	11.63
Interest Expense	13	14	24	25	28	45	42	46	63	58	88	144	150	136	112
Common Equity/Total Assets	42.79	40.43	43.87	39.18	36.39	31.87	33.12	29.06	27.54	22.28	23.49	27.21	26.31	31.07	31.76
Long-Term Debt/Equity (%)	61.66	64.28	54.5	74.3	85.19	109.78	96.25	130.4	124.45	229.42	209.5	108.6	163.21	110.07	122.46
Long-Term Debt/Capital (%)	38.14	39.13	35.27	42.63	43.22	52.33	49.05	56.6	48.47	69.18	67.18	41.29	61.6	47.8	54.71
Long-Term Debt/Total Assets (%)	26.38	25.99	23.91	29.11	31.01	34.99	31.88	37.89	34.27	51.12	49.22	29.55	42.94	34.2	38.89
Total Debt/Equity (%)	61.66	64.28	54.5	74.3	97.13	109.78	96.25	130.4	156.77	231.64	211.87	163.02	164.96	130.27	123.83
Total Debt/Capital (%)	38.14	39.13	35.27	42.63	49.27	52.33	49.05	56.6	61.06	69.85	67.94	61.98	62.26	56.57	55.32
Total Debt/Total Assets (%)	26.38	25.99	23.91	29.11	35.35	34.99	31.88	37.89	43.17	51.61	49.78	44.36	43.4	40.48	39.32
Net Debt to Equity	23.97	31.68	18.35	39.37	27.53	82.78	72.15	106.17	97.35	199.71	185.93	141.07	140.7	101.34	100.39
Net Debt/Capital (%)	19.34	24.06	15.51	28.25	21.59	45.29	41.91	51.5	43.97	63.1	61.94	56.04	56.07	48.46	47.89
EBITDA	288	409	488	542	585	675	762	825	822	900	1,093	1,235	1,337	1,516	1,642
EBITDA-CapEx	275	396	475	526	567	557	700	803	786	851	1,048	1,198	1,282	1,445	1,597
Operating Income (Loss)	289	339	418	467	500	534	598	653	625	679	760	936	1,017	1,189	1,301

Liquidity (USD)

Liquidity Ratios API ChatGPT

	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	2026 Y
As of date	06/30/2012	06/30/2013	06/30/2014	06/30/2015	06/30/2016	06/30/2017	06/30/2018	06/30/2019	06/30/2020	06/30/2021	06/30/2022	06/30/2023	06/30/2024	06/30/2025	06/30/2026

Cash Ratio	0.78	0.57	0.72	0.64	1.05	0.36	0.34	0.34	0.36	0.21	0.17	0.11	0.21	0.3	0.28
Current Ratio	1.89	1.72	1.82	1.69	1.86	1.33	1.28	1.3	0.99	0.98	1.01	0.58	1.08	0.98	1.24
Quick Ratio	1.68	1.51	1.59	1.51	1.7	1.16	1.13	1.17	0.89	0.85	0.89	0.51	0.96	0.88	1.08
CFO/Avg Current Liab	0.48	0.62	0.81	0.87	0.73	0.72	0.91	0.78	0.56	0.49	0.34	0.44	0.55	0.71	0.82
Common Equity/Total Assets	42.79	40.43	43.87	39.18	36.39	31.87	33.12	29.06	27.54	22.28	23.49	27.21	26.31	31.07	31.76
Long-Term Debt/Equity (%)	61.66	64.28	54.5	74.3	85.19	109.78	96.25	130.4	124.45	229.42	209.5	108.6	163.21	110.07	122.46
Long-Term Debt/Capital (%)	38.14	39.13	35.27	42.63	43.22	52.33	49.05	56.6	48.47	69.18	67.18	41.29	61.6	47.8	54.71
Long-Term Debt/Total Assets (%)	26.38	25.99	23.91	29.11	31.01	34.99	31.88	37.89	34.27	51.12	49.22	29.55	42.94	34.2	38.89
Total Debt/Equity (%)	61.66	64.28	54.5	74.3	97.13	109.78	96.25	130.4	156.77	231.64	211.87	163.02	164.96	130.27	123.83
Total Debt/Capital (%)	38.14	39.13	35.27	42.63	49.27	52.33	49.05	56.6	61.06	69.85	67.94	61.98	62.26	56.57	55.32
Total Debt/Total Assets (%)	26.38	25.99	23.91	29.11	35.35	34.99	31.88	37.89	43.17	51.61	49.78	44.36	43.4	40.48	39.32
CFO/Total Liabilities	24.99	22.53	31.51	29.95	23.95	24.04	31.38	22.41	16.88	10.14	7.1	13.74	17.39	19.89	22.04
CFO/CapEx	22.03	21.33	29.6	27.48	24.59	4.36	11.33	28.05	16.62	13.12	10.06	22.37	19	16.47	29.64
Altman's Z-Score	- -	- -	- -	- -	- -	- -	9.55	8.54	6.15	5.42	4.98	5.67	6.57	7.3	6.21

Working Capital (USD)

Working Capital Ratios API ChatGPT

	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	2026 Y
As of date	06/30/2012	06/30/2013	06/30/2014	06/30/2015	06/30/2016	06/30/2017	06/30/2018	06/30/2019	06/30/2020	06/30/2021	06/30/2022	06/30/2023	06/30/2024	06/30/2025	06/30/2026

Accounts Receivable Turnover	5.93	5.98	5.9	6.2	6.45	7.94	7.19	6.82	6.59	6.52	6.46	6.31	6.38	6.43	6.78
Days Sales Outstanding	61.58	61.05	61.87	58.88	56.56	45.94	50.77	53.51	55.42	55.97	56.49	57.84	57.21	56.76	53.86
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

	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	2026 Y
As of date	06/30/2012	06/30/2013	06/30/2014	06/30/2015	06/30/2016	06/30/2017	06/30/2018	06/30/2019	06/30/2020	06/30/2021	06/30/2022	06/30/2023	06/30/2024	06/30/2025	06/30/2026

Market Capitalization	- -	- -	- -	- -	- -	- -	13,913	14,741	14,354	18,790	16,640	19,435	23,248	28,242	15,485
- Cash & Cash Equivalents	321	266	348	324	728	271	264	273	477	275	225	252	304	562	403
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	524	525	524	689	1,016	1,102	1,053	1,470	2,111	4,191	4,066	3,653	3,577	3,459	3,518
Enterprise Value	- -	- -	- -	- -	- -	- -	14,703	15,938	15,989	22,707	20,482	22,835	26,520	31,139	18,599
Total Capital	1,375	1,341	1,486	1,617	2,061	2,106	2,148	2,598	3,458	6,000	5,985	5,893	5,745	6,114	6,358
Total Debt/Capital (%)	38.14	39.13	35.27	42.63	49.27	52.33	49.05	56.6	61.06	69.85	67.94	61.98	62.26	56.57	55.32
Total Debt / EV	- -	- -	- -	- -	- -	- -	0.07	0.09	0.13	0.18	0.2	0.16	0.13	0.11	0.19
EV/Sales	- -	- -	- -	- -	- -	- -	3.4	3.65	3.53	4.55	3.59	3.77	4.08	4.52	2.49
EV/EBITDA	- -	- -	- -	- -	- -	- -	19.3	19.31	19.46	25.24	18.75	18.49	19.83	20.54	11.33
EV/EBIT	- -	- -	- -	- -	- -	- -	24.58	24.42	25.59	33.46	26.95	24.39	26.07	26.2	14.3
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	20.25	24.39	24.67	33.13	39.86	24.36	22.56	24.35	12.98
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	22.12	25.24	26.12	35.67	43.6	25.36	23.68	25.78	13.41
Diluted Market Cap	- -	- -	- -	- -	- -	- -	14,403	15,322	14,591	19,061	16,810	19,583	23,726	28,507	15,897
Diluted Enterprise Value	- -	- -	- -	- -	- -	- -	15,193	16,519	16,226	22,978	20,652	22,983	26,998	31,404	19,012
EV per Share	- -	- -	- -	- -	- -	- -	126.42	139.44	138.91	195.54	174.61	193.35	227.25	265.69	163.07
TTM Sales	2,304	2,431	2,558	2,694	2,897	4,143	4,330	4,362	4,529	4,994	5,709	6,061	6,507	6,889	7,477
TTM EBITDA	288	409	488	542	585	675	762	825	822	900	1,093	1,235	1,337	1,516	1,642
TTM Operating Income	289	339	418	467	500	534	598	653	625	679	760	936	1,017	1,189	1,301
TTM Cash Flow to Firm	292	280	403	448	456	546	726	653	648	685	514	937	1,176	1,279	1,433
TTM Free Cash Flow to Firm	280	267	390	432	439	427	665	631	612	637	470	900	1,120	1,208	1,387

Multiples (USD)

Valuation Multiples API ChatGPT

	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	2026 Y
As of date	06/30/2012	06/30/2013	06/30/2014	06/30/2015	06/30/2016	06/30/2017	06/30/2018	06/30/2019	06/30/2020	06/30/2021	06/30/2022	06/30/2023	06/30/2024	06/30/2025	06/30/2026

Price/Free Cash Flow	- -	- -	- -	- -	- -	- -	22.78	25.75	25.95	32.24	42.09	24.9	23.71	25.91	12.23
EV/EBIT	- -	- -	- -	- -	- -	- -	24.58	24.42	25.59	33.46	26.95	24.39	26.07	26.2	14.3
Enterprise Value	- -	- -	- -	- -	- -	- -	14,703	15,938	15,989	22,707	20,482	22,835	26,520	31,139	18,599
Low Price	- -	- -	- -	- -	- -	- -	76.5	93.93	91.64	131.51	134.21	132.25	162.46	195.12	133
EV/Sales	- -	- -	- -	- -	- -	- -	3.4	3.65	3.53	4.55	3.59	3.77	4.08	4.52	2.49
EV/EBITDA	- -	- -	- -	- -	- -	- -	19.3	19.31	19.46	25.24	18.75	18.49	19.83	20.54	11.33
Price/Earnings	- -	- -	- -	- -	- -	- -	32.65	31.01	30.93	34.19	30.71	30.71	33.59	33.61	14.04
Price/Earnings Average	- -	- -	- -	- -	- -	- -	28.37	27.4	30.51	32.38	34.81	27.88	32.1	31.57	21.11
Price/Earnings High	- -	- -	- -	- -	- -	- -	32.65	32.9	33.45	34.98	39.95	33.87	35.42	34.35	28.12
Price/Earnings Low	- -	- -	- -	- -	- -	- -	20.88	22.58	22.73	27.79	29.05	24.68	27.39	27.22	13.76
Price/Book Value	- -	- -	- -	- -	- -	- -	12.71	13.07	10.66	10.39	8.67	8.67	10.72	10.64	5.45
Price/Book Value Average	- -	- -	- -	- -	- -	- -	11.04	11.55	10.52	9.84	9.83	7.87	10.25	9.99	8.19
Price/Book Value High	- -	- -	- -	- -	- -	- -	12.71	13.87	11.53	10.63	11.28	9.56	11.31	10.87	10.91
Price/Book Value Low	- -	- -	- -	- -	- -	- -	8.13	9.52	7.83	8.44	8.2	6.97	8.74	8.61	5.34
Price/Tangible Book Value	- -	- -	- -	- -	- -	- -	-21.25	-15.87	-15.75	-5.63	-6.3	-7.23	-8.91	-12.65	-7.21
Price/Tangible Book Value Average	- -	- -	- -	- -	- -	- -	-18.47	-14.03	-15.54	-5.33	-7.14	-6.56	-8.52	-11.89	-10.84
Price/Tangible Book Value High	- -	- -	- -	- -	- -	- -	-21.25	-16.85	-17.03	-5.76	-8.19	-7.97	-9.4	-12.93	-14.44
Price/Tangible Book Value Low	- -	- -	- -	- -	- -	- -	-13.59	-11.56	-11.57	-4.58	-5.96	-5.81	-7.27	-10.25	-7.07
Price/Sales	- -	- -	- -	- -	- -	- -	3.23	3.43	3.16	3.75	2.9	3.2	3.6	4.1	2.11
Price/Sales Average	- -	- -	- -	- -	- -	- -	2.8	3.03	3.12	3.55	3.29	2.9	3.44	3.85	3.17
Price/Sales High	- -	- -	- -	- -	- -	- -	3.23	3.64	3.42	3.84	3.77	3.52	3.8	4.19	4.23
Price/Sales Low	- -	- -	- -	- -	- -	- -	2.06	2.5	2.32	3.05	2.74	2.57	2.94	3.32	2.07
Price/Cash Flow	- -	- -	- -	- -	- -	- -	20.15	24.23	23.91	29.25	37.33	23.53	22.2	24.09	11.73
Price/Cash Flow Average	- -	- -	- -	- -	- -	- -	17.5	21.41	23.59	27.7	42.31	21.36	21.22	22.63	17.64
Price/Cash Flow High	- -	- -	- -	- -	- -	- -	20.15	25.71	25.86	29.92	48.56	25.94	23.41	24.62	23.49
Price/Cash Flow Low	- -	- -	- -	- -	- -	- -	12.88	17.64	17.57	23.77	35.32	18.91	18.1	19.51	11.5
Price/Free Cash Flow Average	- -	- -	- -	- -	- -	- -	19.79	22.75	25.61	30.53	47.71	22.6	22.67	24.34	18.38
Price/Free Cash Flow High	- -	- -	- -	- -	- -	- -	22.78	27.33	28.07	32.98	54.75	27.45	25.01	26.48	24.48
Price/Free Cash Flow Low	- -	- -	- -	- -	- -	- -	14.56	18.75	19.07	26.2	39.82	20.01	19.34	20.98	11.98
EV/Sales Average	- -	- -	- -	- -	- -	- -	2.97	3.26	3.49	4.35	3.98	3.47	3.92	4.27	3.53
EV/Sales High	- -	- -	- -	- -	- -	- -	3.4	3.86	3.79	4.63	4.46	4.1	4.27	4.61	4.56
EV/Sales Low	- -	- -	- -	- -	- -	- -	2.24	2.74	2.69	3.84	3.43	3.14	3.42	3.74	2.45
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	16.91	17.23	19.23	24.13	20.78	17.04	19.07	19.41	16.07
EV/EBITDA High	- -	- -	- -	- -	- -	- -	19.3	20.41	20.88	25.72	23.33	20.1	20.78	20.95	20.78
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	12.72	14.46	14.83	21.32	17.93	15.4	16.63	17	11.14
EV/EBIT Average	- -	- -	- -	- -	- -	- -	21.53	21.79	25.28	31.99	29.88	22.47	25.07	24.76	20.29
EV/EBIT High	- -	- -	- -	- -	- -	- -	24.58	25.8	27.46	34.09	33.54	26.51	27.33	26.72	26.23
EV/EBIT Low	- -	- -	- -	- -	- -	- -	16.2	18.28	19.49	28.27	25.77	20.31	21.86	21.68	14.06
Last Price	- -	- -	- -	- -	- -	- -	119.63	128.97	124.71	161.81	141.86	164.56	199.21	240.97	135.76
High Price	- -	- -	- -	- -	- -	- -	119.63	136.86	134.87	165.54	184.53	181.44	210.11	246.27	271.81
Enterprise Value Average	- -	- -	- -	- -	- -	- -	12,877	14,223	15,796	21,710	22,704	21,043	25,494	29,426	26,392
Enterprise Value High	- -	- -	- -	- -	- -	- -	14,703	16,840	17,158	23,140	25,487	24,828	27,792	31,760	34,117
Enterprise Value Low	- -	- -	- -	- -	- -	- -	9,687	11,933	12,182	19,188	19,584	19,019	22,232	25,766	18,284

Per Share Data Items (USD)

Per-Share Data API ChatGPT

	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	2026 Y
As of date	06/30/2012	06/30/2013	06/30/2014	06/30/2015	06/30/2016	06/30/2017	06/30/2018	06/30/2019	06/30/2020	06/30/2021	06/30/2022	06/30/2023	06/30/2024	06/30/2025	06/30/2026

Shares Outstanding	125	119	120	118	118	117	116	114	115	116	117	118	117	117	114
Diluted Weighted Avg Shares	128	125	124	124	122	121	120	119	117	118	119	119	119	118	117
Basic Weighted Avg Shares	124	122	120	120	118	118	117	116	115	116	117	118	118	117	116
Revenue per Share	18.56	19.94	21.39	22.47	24.49	35.11	37.07	37.64	39.49	43.16	48.92	51.49	55.28	58.83	64.29
EBITDA per Share	2.32	3.35	4.08	4.52	4.94	5.72	6.52	7.12	7.16	7.78	9.36	10.49	11.36	12.95	14.12
Operating Income per Share	2.32	2.78	3.5	3.89	4.23	4.53	5.12	5.63	5.45	5.87	6.51	7.96	8.64	10.15	11.18
Basic EPS, GAAP	1	1.74	2.2	2.39	2.6	2.77	3.66	4.16	4.03	4.73	4.62	5.36	5.93	7.17	9.67
Basic EPS from Cont Ops	1.01	1.74	2.2	2.39	2.6	2.77	3.66	4.16	4.03	4.73	4.62	5.36	5.93	7.17	9.67
Diluted EPS, GAAP	0.97	1.69	2.12	2.32	2.53	2.71	3.55	4.06	3.95	4.65	4.55	5.3	5.86	7.1	9.6
Diluted EPS from Cont Ops	0.98	1.69	2.12	2.32	2.53	2.7	3.55	4.06	3.95	4.65	4.55	5.3	5.86	7.1	9.6
Dividend per Share	0.63	0.7	0.81	1.02	1.17	1.29	1.42	1.82	2.1	2.26	2.49	2.81	3.13	3.44	3.81
Cash Flow per Share	2.29	2.22	3.24	3.6	3.7	4.37	5.94	5.32	5.22	5.53	3.8	6.99	8.97	10	11.57
Free Cash Flow per Basic Share	2.19	2.12	3.13	3.47	3.55	3.37	5.41	5.13	4.9	5.11	3.42	6.68	8.5	9.4	11.18
Cash & Equivalents per Share	2.57	2.24	2.91	2.74	6.15	2.33	2.27	2.39	4.14	2.36	1.92	2.14	2.61	4.79	3.53
Book Value per Share	6.81	6.86	8.05	7.85	8.84	8.62	9.41	9.87	11.7	15.58	16.36	18.97	18.58	22.66	24.9
Tangible Book Value per Share	-0.58	-0.7	-0.2	-2.02	-1.39	-5.51	-5.63	-8.12	-7.92	-28.73	-22.53	-22.76	-22.35	-19.04	-18.82