Abbott Laboratories Financial Ratios — 0Q15 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 (%)	20.07	23.31	9.93	9.78	20.7	6.71	1.85	7.71	11.97	14.08	20.62	19.13	15.2	31.07	13.07
Return on Assets (%)	7.82	9.35	4.68	5.43	10.73	2.98	0.74	3.3	5.46	6.4	9.57	9.27	7.75	17.33	7.76
Return on Capital (%)	12.39	- -	6.87	7.79	15.24	4.72	1.22	5.56	8.54	9.7	13.99	13.5	11.5	- -	10.66
Return on Invested Capital (%)	3.59	- -	5.24	5.81	7.84	6.23	0.49	5.43	8.17	9.4	13.51	12.77	10.21	- -	9.56
Gross Margin (%)	53.21	53.29	53.23	54.47	57.13	56.39	54.7	58.45	58.53	56.65	56.97	56.15	55.18	55.41	56.42
EBITDA Margin (%)	21.83	21.74	19.6	20.48	21.26	21	16.74	22.66	23.65	25.09	27.77	26.64	24.24	23.94	25.2
Operating Margin (%)	7.61	7.14	10.85	12.84	14.05	14.51	5.71	11.94	14.21	15.48	19.56	19.16	16.15	16.27	18.17
Incremental Operating Margin (%)	34.68	11.41	127.35	78.98	169.62	35.49	- -	65.43	66.52	30.51	36.23	- -	53.16	18.85	51.64
Pretax Margin (%)	5.77	-1.15	10.38	12.44	15.6	6.78	8.15	9.4	12.78	14.36	19.06	19.03	16.61	16.72	19.1
Profit Margin (%)	22.09	31.3	13.1	11.28	21.68	6.71	1.74	7.74	11.56	12.99	16.42	15.88	14.27	31.95	14.72
Net Income to Common Margin (%)	22.09	31.3	13.1	11.28	21.68	6.71	1.74	7.74	11.56	12.99	16.42	15.88	14.27	31.95	14.72
Effective Tax Rate (%)	8.9	- -	2.6	31.65	18.13	24.77	84.18	18.76	9.57	10	13.88	16.53	14.12	- -	22.94
Dvd Payout Ratio (%)	260.92	1,343.04	44.37	77.98	55.37	144.78	523.8	84.58	61.57	57.26	45.28	47.73	62.14	28.62	63.09
Sustainable Growth Rate (%)	-32.3	-289.76	5.52	2.15	9.24	-3	-7.86	1.19	4.6	6.02	11.28	10	5.76	22.18	4.83

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	15,415	20,476	6,561	7,830	9,001	22,006	27,924	19,566	18,894	19,649	19,006	17,716	15,628	15,021	13,860
ST Debt	3,375	2,391	3,173	4,437	3,130	1,325	714	207	1,478	220	754	2,251	1,080	1,500	3,033
LT Debt	12,040	18,085	3,388	3,393	5,871	20,681	27,210	19,359	17,416	19,429	18,252	15,465	14,548	13,521	10,827
Total Debt/EBITDA	3.3	4.94	1.7	1.89	2.07	5.03	6.09	2.82	2.5	2.26	1.59	1.52	1.61	1.5	1.24
Net Debt/EBITDA	1.84	2.34	0.8	0.91	0.92	0.77	4.04	2.27	1.89	1.37	0.69	0.59	0.8	0.65	0.39
Total Debt/EBIT	9.46	15.06	3.08	3.01	3.14	7.27	17.85	5.36	4.17	3.67	2.26	2.12	2.41	2.2	1.72
Net Debt/EBIT	5.28	7.11	1.45	1.45	1.4	1.12	11.84	4.31	3.15	2.22	0.98	0.82	1.2	0.95	0.55
EBITDA to Interest Expense	13.02	12.94	26.57	27.65	26.62	10.16	5.07	8.39	11.26	15.9	22.44	20.84	15.26	17.97	22.66
EBITDA-CapEx/Interest Expense	8.86	7.33	18.67	20.47	19.81	7.56	3.82	6.7	8.82	11.92	18.91	17.66	11.8	14.02	18.25
EBIT to Interest Expense	4.54	4.25	14.71	17.33	17.59	7.02	1.73	4.42	6.76	9.81	15.81	14.99	10.17	12.21	16.33
Interest Expense	359	320	145	150	163	431	904	826	670	546	533	558	637	559	493
Common Equity/Total Assets	40.55	39.74	58.6	52.24	51.42	39	40.52	45.44	45.79	45.19	47.61	49.28	52.73	58.55	60.12
Long-Term Debt/Equity (%)	49.09	67.45	13.41	15.68	27.53	99.83	87.5	63.01	55.64	58.87	50.67	41.9	37.47	28.23	20.52
Long-Term Debt/Capital (%)	30.14	38.24	10.64	11.51	19.36	48.41	46.1	38.5	34.7	36.9	33.17	28.31	26.72	21.49	16.25
Long-Term Debt/Total Assets (%)	19.97	26.9	7.89	8.23	14.23	39.27	35.69	28.82	25.65	26.78	24.27	20.78	19.87	16.61	12.49
Total Debt/Equity (%)	62.85	76.37	25.97	36.18	42.21	106.22	89.79	63.69	60.36	59.54	52.76	48	40.25	31.36	26.26
Total Debt/Capital (%)	38.59	43.3	20.61	26.57	29.68	51.51	47.31	38.91	37.64	37.32	34.54	32.43	28.7	23.87	20.8
Total Debt/Total Assets (%)	25.57	30.45	15.27	19	21.82	41.78	36.62	29.13	27.83	27.08	25.28	23.8	21.35	18.45	15.98
Net Debt to Equity	35.07	36.08	12.21	17.41	18.76	16.34	59.54	51.18	45.62	36.08	22.9	18.67	20.05	13.59	8.35
Net Debt/Capital (%)	25.97	26.51	10.88	14.83	15.79	14.05	37.32	33.85	30.82	25.99	18.24	15.4	16.36	11.77	7.58
EBITDA	4,673	4,142	3,852	4,147	4,339	4,379	4,585	6,928	7,546	8,684	11,963	11,629	9,721	10,043	11,169
EBITDA-CapEx	3,182	2,347	2,707	3,070	3,229	3,258	3,450	5,534	5,908	6,507	10,078	9,852	7,519	7,836	8,998
Operating Income (Loss)	1,629	1,360	2,133	2,599	2,867	3,026	1,564	3,650	4,532	5,357	8,425	8,362	6,478	6,825	8,053

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	0.52	1.14	0.85	0.43	0.67	2.82	1.08	0.45	0.38	0.6	0.78	0.66	0.53	0.56	0.54
Current Ratio	1.54	2.36	2.02	1.3	1.54	4.02	2.26	1.62	1.44	1.72	1.85	1.63	1.64	1.67	1.58
Quick Ratio	1.15	1.85	1.43	0.96	1.25	3.58	1.85	1.2	1.04	1.3	1.46	1.23	1.16	1.23	1.18
CFO/Avg Current Liab	0.55	0.65	0.29	0.37	0.3	0.4	0.72	0.7	0.62	0.69	0.84	0.67	0.5	0.61	0.62
Common Equity/Total Assets	40.55	39.74	58.6	52.24	51.42	39	40.52	45.44	45.79	45.19	47.61	49.28	52.73	58.55	60.12
Long-Term Debt/Equity (%)	49.09	67.45	13.41	15.68	27.53	99.83	87.5	63.01	55.64	58.87	50.67	41.9	37.47	28.23	20.52
Long-Term Debt/Capital (%)	30.14	38.24	10.64	11.51	19.36	48.41	46.1	38.5	34.7	36.9	33.17	28.31	26.72	21.49	16.25
Long-Term Debt/Total Assets (%)	19.97	26.9	7.89	8.23	14.23	39.27	35.69	28.82	25.65	26.78	24.27	20.78	19.87	16.61	12.49
Total Debt/Equity (%)	62.85	76.37	25.97	36.18	42.21	106.22	89.79	63.69	60.36	59.54	52.76	48	40.25	31.36	26.26
Total Debt/Capital (%)	38.59	43.3	20.61	26.57	29.68	51.51	47.31	38.91	37.64	37.32	34.54	32.43	28.7	23.87	20.8
Total Debt/Total Assets (%)	25.57	30.45	15.27	19	21.82	41.78	36.62	29.13	27.83	27.08	25.28	23.8	21.35	18.45	15.98
CFO/Total Liabilities	25.09	23.04	18.79	18.78	14.89	10.03	12.34	17.28	16.77	19.98	26.89	25.53	21.12	25.54	28.18
CFO/CapEx	6.02	5.19	2.9	3.41	2.67	2.86	4.91	4.52	3.75	3.63	5.59	5.39	3.3	3.88	4.41
Altman's Z-Score	- -	- -	- -	- -	- -	- -	- -	5	- -	- -	- -	- -	- -	- -	6.52

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	2.88	2.49	3.39	5.35	5.83	6.26	6.45	5.86	6.02	5.85	6.68	6.87	6.28	6.22	5.97
Days Sales Outstanding	126.75	146.55	107.69	68.25	62.64	58.34	56.62	62.26	60.68	62.43	54.66	53.12	58.16	58.69	61.15
Inventory Turnover	3.1	2.51	2.83	3.46	3.34	3.61	4.11	3.44	3.26	3.22	3.65	3.38	2.82	2.93	3.05
Days Inventory Outstanding	117.93	145.14	128.76	105.64	109.37	101	88.76	106.25	111.89	113.47	100.12	108.02	129.38	124.53	119.8
Accounts Payable Turnover	6.21	5.35	5.73	8.77	8.11	7.91	7.58	4.8	4.42	4.36	4.47	4.47	4.13	4.32	4.65
Accounts Payable Turnover Days	58.78	68.25	63.66	41.6	44.98	46.17	48.13	76.06	82.64	83.68	81.61	81.62	88.43	84.53	78.49
Cash Conversion Cycle	185.91	223.44	172.79	132.29	127.03	113.17	97.25	92.44	89.92	92.22	73.17	79.52	99.11	98.69	102.47
Inventory to Cash Days	8.82	1.41	-21.07	-37.39	-46.73	-42.66	-32.14	-43.99	-51.22	-51.04	-45.46	-54.9	-71.22	-65.84	-58.65
Inventories	3,284	3,793	2,693	2,643	2,599	2,434	3,601	3,796	4,316	5,012	5,157	6,173	6,570	6,194	6,488
Raw Materials	631	818	478	558	539	516	790	890	972	1,270	1,382	1,688	1,817	1,654	1,608
Work In Process	432	629	349	278	316	294	472	499	560	712	694	680	807	840	904
Finished Goods	2,221	2,346	1,866	1,807	1,744	1,624	2,339	2,407	2,784	3,030	3,081	3,805	3,946	3,700	3,976
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	- -	- -	- -	- -	- -	- -	- -	100,070	- -	- -	- -	- -	- -	- -	218,489
- Cash & Cash Equivalents	6,813	10,802	3,475	4,063	5,001	18,620	9,407	3,844	3,860	6,838	9,799	9,882	6,896	7,616	8,522
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	86	92	96	113	115	179	201	198	213	219	222	219	224	237	641
+ Total Debt	15,415	20,476	6,561	7,830	9,001	22,006	27,924	19,566	18,894	19,649	19,006	17,716	15,628	15,021	13,860
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	115,748	- -	- -	- -	- -	- -	- -	224,051
Total Capital	39,941	47,289	31,828	29,469	30,327	42,723	59,022	50,288	50,195	52,652	55,030	54,621	54,455	62,922	66,631
Total Debt/Capital (%)	38.59	43.3	20.61	26.57	29.68	51.51	47.31	38.91	37.64	37.32	34.54	32.43	28.7	23.87	20.8
Total Debt / EV	- -	- -	- -	- -	- -	- -	- -	0.17	- -	- -	- -	- -	- -	- -	0.06
EV/Sales	- -	- -	- -	- -	- -	- -	- -	3.79	- -	- -	- -	- -	- -	- -	5.05
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	16.71	- -	- -	- -	- -	- -	- -	20.06
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	31.71	- -	- -	- -	- -	- -	- -	27.82
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	16.6	- -	- -	- -	- -	- -	- -	22.53
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	20.75	- -	- -	- -	- -	- -	- -	28.82
Diluted Market Cap	- -	- -	- -	- -	- -	- -	- -	100,890	- -	- -	- -	- -	- -	- -	220,049
Diluted Enterprise Value	- -	- -	- -	- -	- -	- -	- -	116,568	- -	- -	- -	- -	- -	- -	225,611
EV per Share	- -	- -	- -	- -	- -	- -	- -	65.93	- -	- -	- -	- -	- -	- -	129.02
TTM Sales	21,407	19,050	19,657	20,247	20,405	20,853	27,390	30,578	31,904	34,608	43,075	43,653	40,109	41,950	44,328
TTM EBITDA	4,673	4,142	3,852	4,147	4,339	4,379	4,585	6,928	7,546	8,684	11,963	11,629	9,721	10,043	11,169
TTM Operating Income	1,629	1,360	2,133	2,599	2,867	3,026	1,564	3,650	4,532	5,357	8,425	8,362	6,478	6,825	8,053
TTM Cash Flow to Firm	9,297	- -	3,465	3,778	3,099	3,527	5,713	6,971	6,742	8,392	10,992	10,047	7,808	- -	9,946
TTM Free Cash Flow to Firm	7,806	- -	2,320	2,701	1,989	2,406	4,578	5,577	5,104	6,215	9,107	8,270	5,606	- -	7,775

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	- -	- -	- -	- -	- -	- -	- -	20.56	- -	- -	- -	- -	- -	- -	29.76
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	31.71	- -	- -	- -	- -	- -	- -	27.82
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	115,748	- -	- -	- -	- -	- -	- -	224,051
Low Price	- -	- -	- -	- -	- -	- -	- -	57	- -	- -	- -	- -	- -	- -	119.79
EV/Sales	- -	- -	- -	- -	- -	- -	- -	3.79	- -	- -	- -	- -	- -	- -	5.05
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	16.71	- -	- -	- -	- -	- -	- -	20.06
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	42.26	- -	- -	- -	- -	- -	- -	33.49
Price/Earnings Average	- -	- -	- -	- -	- -	- -	- -	42.87	- -	- -	- -	- -	- -	- -	34.6
Price/Earnings High	- -	- -	- -	- -	- -	- -	- -	43.37	- -	- -	- -	- -	- -	- -	36.93
Price/Earnings Low	- -	- -	- -	- -	- -	- -	- -	42.26	- -	- -	- -	- -	- -	- -	31.89
Price/Book Value	- -	- -	- -	- -	- -	- -	- -	3.28	- -	- -	- -	- -	- -	- -	4.19
Price/Book Value Average	- -	- -	- -	- -	- -	- -	- -	3.33	- -	- -	- -	- -	- -	- -	4.33
Price/Book Value High	- -	- -	- -	- -	- -	- -	- -	3.36	- -	- -	- -	- -	- -	- -	4.62
Price/Book Value Low	- -	- -	- -	- -	- -	- -	- -	3.28	- -	- -	- -	- -	- -	- -	3.99
Price/Tangible Book Value	- -	- -	- -	- -	- -	- -	- -	-8.57	- -	- -	- -	- -	- -	- -	9.68
Price/Tangible Book Value Average	- -	- -	- -	- -	- -	- -	- -	-8.7	- -	- -	- -	- -	- -	- -	10
Price/Tangible Book Value High	- -	- -	- -	- -	- -	- -	- -	-8.8	- -	- -	- -	- -	- -	- -	10.68
Price/Tangible Book Value Low	- -	- -	- -	- -	- -	- -	- -	-8.57	- -	- -	- -	- -	- -	- -	9.22
Price/Sales	- -	- -	- -	- -	- -	- -	- -	3.27	- -	- -	- -	- -	- -	- -	4.93
Price/Sales Average	- -	- -	- -	- -	- -	- -	- -	3.32	- -	- -	- -	- -	- -	- -	5.09
Price/Sales High	- -	- -	- -	- -	- -	- -	- -	3.36	- -	- -	- -	- -	- -	- -	5.44
Price/Sales Low	- -	- -	- -	- -	- -	- -	- -	3.27	- -	- -	- -	- -	- -	- -	4.69
Price/Cash Flow	- -	- -	- -	- -	- -	- -	- -	15.88	- -	- -	- -	- -	- -	- -	22.84
Price/Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	16.11	- -	- -	- -	- -	- -	- -	23.6
Price/Cash Flow High	- -	- -	- -	- -	- -	- -	- -	16.3	- -	- -	- -	- -	- -	- -	25.19
Price/Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	15.88	- -	- -	- -	- -	- -	- -	21.75
Price/Free Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	20.86	- -	- -	- -	- -	- -	- -	30.74
Price/Free Cash Flow High	- -	- -	- -	- -	- -	- -	- -	21.11	- -	- -	- -	- -	- -	- -	32.82
Price/Free Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	20.56	- -	- -	- -	- -	- -	- -	28.33
EV/Sales Average	- -	- -	- -	- -	- -	- -	- -	3.83	- -	- -	- -	- -	- -	- -	5.22
EV/Sales High	- -	- -	- -	- -	- -	- -	- -	3.87	- -	- -	- -	- -	- -	- -	5.56
EV/Sales Low	- -	- -	- -	- -	- -	- -	- -	3.79	- -	- -	- -	- -	- -	- -	4.82
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	- -	16.92	- -	- -	- -	- -	- -	- -	20.71
EV/EBITDA High	- -	- -	- -	- -	- -	- -	- -	17.09	- -	- -	- -	- -	- -	- -	22.07
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	- -	16.71	- -	- -	- -	- -	- -	- -	19.12
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	32.11	- -	- -	- -	- -	- -	- -	28.72
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	32.43	- -	- -	- -	- -	- -	- -	30.61
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	31.71	- -	- -	- -	- -	- -	- -	26.52
Last Price	- -	- -	- -	- -	- -	- -	- -	57	- -	- -	- -	- -	- -	- -	125.81
High Price	- -	- -	- -	- -	- -	- -	- -	58.5	- -	- -	- -	- -	- -	- -	138.76
Enterprise Value Average	- -	- -	- -	- -	- -	- -	- -	117,192	- -	- -	- -	- -	- -	- -	231,303
Enterprise Value High	- -	- -	- -	- -	- -	- -	- -	118,382	- -	- -	- -	- -	- -	- -	246,524
Enterprise Value Low	- -	- -	- -	- -	- -	- -	- -	115,748	- -	- -	- -	- -	- -	- -	213,591

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	1,570	1,577	1,548	1,508	1,473	1,473	1,744	1,756	1,763	1,771	1,764	1,738	1,734	1,732	1,737
Diluted Weighted Avg Shares	1,570	1,592	1,574	1,527	1,506	1,483	1,749	1,770	1,781	1,786	1,789	1,764	1,749	1,748	1,749
Basic Weighted Avg Shares	1,570	1,577	1,548	1,508	1,473	1,473	1,744	1,756	1,763	1,771	1,764	1,738	1,734	1,732	1,737
Revenue per Share	13.63	12.08	12.7	13.43	13.86	14.16	15.71	17.42	18.1	19.54	24.42	25.12	23.13	24.22	25.53
EBITDA per Share	2.98	2.63	2.49	2.75	2.95	2.97	2.63	3.95	4.28	4.9	6.78	6.69	5.61	5.8	6.43
Operating Income per Share	1.04	0.86	1.38	1.72	1.95	2.05	0.9	2.08	2.57	3.02	4.78	4.81	3.74	3.94	4.64
Basic EPS, GAAP	3.01	3.78	1.66	1.51	3	0.95	0.27	1.35	2.09	2.54	4.01	3.99	3.3	7.74	3.76
Basic EPS from Cont Ops	0.72	0.15	1.28	1.14	1.77	0.72	0.2	1.33	2.09	2.52	4.01	3.99	3.3	7.74	3.76
Diluted EPS, GAAP	3.01	3.75	1.64	1.5	2.94	0.94	0.27	1.34	2.07	2.52	3.95	3.93	3.27	7.67	3.73
Diluted EPS from Cont Ops	0.72	0.15	1.26	1.13	1.73	0.72	0.2	1.32	2.07	2.5	3.95	3.93	3.27	7.67	3.73
Dividend per Share	1.87	2.02	0.57	0.89	0.98	1.04	1.06	1.12	1.29	1.45	1.82	1.9	2.05	2.22	2.37
Cash Flow per Share	5.71	5.91	2.15	2.44	2.01	2.17	3.19	3.59	3.48	4.46	5.97	5.51	4.19	4.94	5.51
Free Cash Flow per Basic Share	4.76	4.77	1.41	1.72	1.26	1.41	2.54	2.79	2.55	3.23	4.9	4.49	2.92	3.67	4.26
Cash & Equivalents per Share	5.16	9.62	5.23	2.96	4.16	12.75	5.51	2.33	2.35	4.04	5.81	5.85	4.2	4.6	5.15
Book Value per Share	15.56	16.95	16.26	14.27	14.4	13.94	17.72	17.39	17.64	18.51	20.29	21.11	22.26	27.52	30.02
Tangible Book Value per Share	-0.8	1.5	6.24	3.49	4.08	5.65	-8.37	-6.65	-5.18	-3.24	-0.1	1.98	3.52	10.34	13