T. Rowe Price Group, Inc. Financial Ratios — 0KNY 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	- -	- -	- -	- -	- -	- -	- -	18.67	18.4	17.43	15.86	10.97	10.43	10.61	9.01

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	- -	- -	- -	- -	- -	- -	- -	21,198	28,607	33,800	45,361	24,483	24,123	25,099	22,538
- 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	- -	- -	- -	- -	- -	- -	- -	20,513	28,092	33,364	45,318	23,905	23,151	23,833	20,800
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	0.01	0.02
EV/Sales	- -	- -	- -	- -	- -	- -	- -	3.82	5	5.38	5.91	3.68	3.58	3.36	2.84
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	8.14	10.9	11.37	11.58	7.92	9.38	8.4	7.44
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	8.69	11.77	12.15	12.22	10.07	11.66	10.21	9.5
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	12.66	18.45	17.39	13.13	10.13	18.99	14.14	11.86
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	14.13	21.31	19.58	14.1	11.27	25.41	18.88	14.06
Diluted Market Cap	- -	- -	- -	- -	- -	- -	- -	21,984	29,019	34,280	45,286	24,788	24,215	25,137	22,717
Diluted Enterprise Value	- -	- -	- -	- -	- -	- -	- -	21,299	28,504	33,844	45,243	24,209	23,243	23,870	20,979
EV per Share	- -	- -	- -	- -	- -	- -	- -	86.16	119.43	146.36	197.74	106.57	103.38	106.89	95.17
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	- -	- -	- -	- -	- -	- -	- -	15.15	22.02	20.11	14.1	11.68	26.58	19.92	15.36
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	8.69	11.77	12.15	12.22	10.07	11.66	10.21	9.5
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	20,513	28,092	33,364	45,318	23,905	23,151	23,833	20,800
Low Price	- -	- -	- -	- -	- -	- -	- -	86.78	91.84	85.84	148.6	93.63	87.5	100.69	77.92
EV/Sales	- -	- -	- -	- -	- -	- -	- -	3.82	5	5.38	5.91	3.68	3.58	3.36	2.84
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	8.14	10.9	11.37	11.58	7.92	9.38	8.4	7.44
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	11.74	13.43	14.3	14.55	15.83	13.5	11.94	10.87
Price/Earnings Average	- -	- -	- -	- -	- -	- -	- -	14.63	11.97	12.05	14.22	18.61	13.66	12	10.71
Price/Earnings High	- -	- -	- -	- -	- -	- -	- -	16.63	13.68	14.71	16.48	28.6	16.64	13.38	12.48
Price/Earnings Low	- -	- -	- -	- -	- -	- -	- -	11.44	10.14	8.28	10.92	13.58	10.96	10.68	8.21
Price/Book Value	- -	- -	- -	- -	- -	- -	- -	3.46	4.03	4.39	5.03	2.77	2.54	2.43	2.08
Price/Book Value Average	- -	- -	- -	- -	- -	- -	- -	4.31	3.59	3.7	4.91	3.26	2.57	2.44	2.04
Price/Book Value High	- -	- -	- -	- -	- -	- -	- -	4.91	4.1	4.51	5.69	5	3.13	2.72	2.38
Price/Book Value Low	- -	- -	- -	- -	- -	- -	- -	3.37	3.04	2.54	3.77	2.38	2.06	2.17	1.57
Price/Tangible Book Value	- -	- -	- -	- -	- -	- -	- -	3.88	4.44	4.8	8.38	4.4	3.8	3.42	2.84
Price/Tangible Book Value Average	- -	- -	- -	- -	- -	- -	- -	4.84	3.96	4.05	8.19	5.17	3.84	3.44	2.8
Price/Tangible Book Value High	- -	- -	- -	- -	- -	- -	- -	5.5	4.53	4.94	9.49	7.94	4.68	3.83	3.26
Price/Tangible Book Value Low	- -	- -	- -	- -	- -	- -	- -	3.78	3.36	2.78	6.29	3.77	3.08	3.06	2.14
Price/Sales	- -	- -	- -	- -	- -	- -	- -	4.01	5.1	5.47	5.85	3.8	3.74	3.54	3.1
Price/Sales Average	- -	- -	- -	- -	- -	- -	- -	5	4.54	4.61	5.71	4.47	3.78	3.55	3.06
Price/Sales High	- -	- -	- -	- -	- -	- -	- -	5.69	5.19	5.62	6.62	6.87	4.61	3.96	3.56
Price/Sales Low	- -	- -	- -	- -	- -	- -	- -	3.91	3.85	3.16	4.39	3.26	3.04	3.16	2.34
Price/Cash Flow	- -	- -	- -	- -	- -	- -	- -	13.31	18.8	17.68	12.99	10.46	19.8	14.88	12.94
Price/Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	16.6	16.76	14.9	12.7	12.29	20.04	14.95	12.75
Price/Cash Flow High	- -	- -	- -	- -	- -	- -	- -	18.87	19.15	18.19	14.72	18.89	24.41	16.67	14.86
Price/Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	12.97	14.2	10.23	9.75	8.97	16.08	13.31	9.78
Price/Free Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	18.88	19.62	16.96	13.78	13.73	26.89	20.01	15.13
Price/Free Cash Flow High	- -	- -	- -	- -	- -	- -	- -	21.47	22.42	20.69	15.97	21.1	32.76	22.31	17.64
Price/Free Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	14.76	16.62	11.64	10.58	10.02	21.59	17.81	11.6
EV/Sales Average	- -	- -	- -	- -	- -	- -	- -	4.79	4.45	4.52	5.77	4.35	3.63	3.38	2.8
EV/Sales High	- -	- -	- -	- -	- -	- -	- -	5.46	5.09	5.53	6.69	6.73	4.45	3.78	3.3
EV/Sales Low	- -	- -	- -	- -	- -	- -	- -	3.72	3.75	3.08	4.43	3.15	2.88	2.99	2.09
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	- -	10.21	9.69	9.56	11.32	9.34	9.5	8.44	7.32
EV/EBITDA High	- -	- -	- -	- -	- -	- -	- -	11.65	11.1	11.7	13.11	14.46	11.66	9.46	8.64
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	- -	7.92	8.18	6.52	8.69	6.76	7.55	7.47	5.47
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	10.9	10.47	10.22	11.94	11.88	11.8	10.26	9.35
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	12.43	11.99	12.51	13.84	18.39	14.48	11.51	11.03
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	8.46	8.83	6.97	9.17	8.6	9.38	9.08	6.99
Last Price	- -	- -	- -	- -	- -	- -	- -	89.04	121.62	148.27	197.93	109.15	107.72	112.57	103.12
High Price	- -	- -	- -	- -	- -	- -	- -	126.19	123.86	152.53	224.2	197.17	132.8	126.08	118.44
Enterprise Value Average	- -	- -	- -	- -	- -	- -	- -	25,740	24,983	28,061	44,298	28,195	23,440	23,947	20,464
Enterprise Value High	- -	- -	- -	- -	- -	- -	- -	29,357	28,619	34,336	51,338	43,649	28,767	26,845	24,149
Enterprise Value Low	- -	- -	- -	- -	- -	- -	- -	19,975	21,088	19,132	34,013	20,422	18,623	21,184	15,292

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