Invesco Ltd Financial Ratios — 0UAN 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 (%)	8.91	8.24	11.25	11.82	11.94	11.1	13.92	10.22	6.13	5.2	12.76	6.03	-3.06	5.09	-4.8
Return on Assets (%)	3.67	3.68	5.12	4.98	4.25	3.36	3.93	2.82	1.96	2.01	4.71	2.95	-0.33	2.77	-1.04
Return on Capital (%)	6.21	6.11	7.06	6.67	6.36	5.9	7.68	5.87	3.68	3.42	5.4	3.78	- -	3.49	- -
Return on Invested Capital (%)	3.71	3.82	5.63	5.93	5.91	5.36	6.76	5.63	3.03	2.91	5.56	3.76	- -	2.57	- -
Gross Margin (%)	38.22	37.38	39.32	41.23	41.92	41.35	42.13	41.62	41.11	38.89	41.1	40.3	35.08	33.41	35.24
EBITDA Margin (%)	25.1	23.15	26.02	26.55	28.34	26.48	27.05	25.35	16.11	18.29	28.91	25.01	-4.41	16.68	-8.46
Operating Margin (%)	22.89	21.01	24.19	24.81	26.52	25.8	26.76	25.25	23.35	20.36	24.98	22.13	-6.88	13.72	-10.91
Incremental Operating Margin (%)	34.69	- -	45.88	30.55	- -	35.26	37.45	- -	10.79	- -	62.91	45.34	520.93	349.49	- -
Pretax Margin (%)	22.4	20.51	27.02	27.1	26.59	25.49	27.7	21.42	15.9	17.4	36.27	20.63	-4.16	16.57	-5.95
Profit Margin (%)	18.32	16.72	20.25	19.2	18.9	18.04	21.85	16.61	11.25	12.39	23.64	15.22	-1.7	12.77	-4.42
Net Income to Common Margin (%)	18.32	16.72	20.25	19.2	18.9	18.04	21.85	16.61	9.23	8.54	20.2	11.31	-5.84	8.87	-7.63
Effective Tax Rate (%)	31.39	31.47	26.84	28	29.22	28.04	18.77	22.41	24.16	24.47	21.24	25.82	- -	25.16	- -
Dvd Payout Ratio (%)	43.79	60.28	39.52	41.67	47.34	52.18	39.47	55.54	79.72	57.96	14.85	48.28	-75.14	75.32	-138.46
Sustainable Growth Rate (%)	5.01	3.27	6.81	6.89	6.29	5.31	8.42	4.54	1.24	2.18	10.86	3.12	-5.36	1.26	-11.44

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	6,798	5,085	5,806	6,726	7,510	6,506	6,876	7,635	8,680	9,116	9,711	8,558	9,045	7,546	9,785
ST Debt	215	- -	36	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
LT Debt	6,583	5,085	5,770	6,726	7,510	6,506	6,876	7,635	8,680	9,116	9,711	8,558	9,045	7,546	9,785
Total Debt/EBITDA	6.8	5.42	4.8	4.92	5.17	5.19	4.93	5.67	8.8	8.11	4.87	5.66	-35.89	7.46	-18.13
Net Debt/EBITDA	5.69	4.23	3.22	3.52	3.65	3.54	3.12	4.33	6.71	6.31	3.65	4.39	-26.51	5.53	-13.71
Total Debt/EBIT	7.71	6.04	5.18	5.27	5.53	5.65	5.38	6.34	10.74	9.9	5.43	6.49	-20.8	9.07	-14.06
Net Debt/EBIT	6.45	4.7	3.47	3.77	3.9	3.85	3.41	4.84	8.18	7.7	4.07	5.04	-15.36	6.72	-10.63
EBITDA to Interest Expense	4.02	4.25	7.2	18.69	17.77	13.42	14.72	12.08	7.26	8.69	21.05	17.76	-3.57	17.44	-6.54
EBITDA-CapEx/Interest Expense	3.59	3.8	6.67	16.87	16.25	11.84	13.55	11.16	6.35	7.8	19.9	15.49	-5.9	16.25	-7.56
EBIT to Interest Expense	3.66	3.86	6.69	17.47	16.63	13.08	14.57	12.03	10.53	9.68	18.19	15.71	-5.58	14.35	-8.43
Interest Expense	249	221	168	73	82	93	95	112	136	129	95	85	71	58	83
Common Equity/Total Assets	41.97	47.55	43.55	40.71	31.45	29.16	27.46	27.69	24.99	28.36	35.14	37.65	36.59	39.06	35.88
Long-Term Debt/Equity (%)	72.04	56.2	64.28	72.44	84.73	82.4	74.74	81.81	59.04	60.69	58.22	50.81	56.83	48.16	75.24
Long-Term Debt/Capital (%)	41.31	35.98	39.03	42.01	45.87	45.17	42.77	45	37.12	37.77	36.8	33.69	36.24	32.51	42.93
Long-Term Debt/Total Assets (%)	34.02	29.07	29.94	32.89	29.95	25.28	21.71	24.65	22.02	24.97	29.71	28.76	31.26	27.94	36.11
Total Debt/Equity (%)	74.39	56.2	64.67	72.44	84.73	82.4	74.74	81.81	59.04	60.69	58.22	50.81	56.83	48.16	75.24
Total Debt/Capital (%)	42.66	35.98	39.27	42.01	45.87	45.17	42.77	45	37.12	37.77	36.8	33.69	36.24	32.51	42.93
Total Debt/Total Assets (%)	35.14	29.07	30.13	32.89	29.95	25.28	21.71	24.65	22.02	24.97	29.71	28.76	31.26	27.94	36.11
Net Debt to Equity	62.25	43.78	43.34	51.78	59.74	56.18	47.37	62.46	44.99	47.18	43.61	39.45	41.97	35.71	56.89
Net Debt/Capital (%)	38.37	30.45	30.24	34.12	37.4	35.97	32.15	38.45	30.51	31.6	30.01	27.72	29.01	25.76	35.55
EBITDA	1,000	938	1,209	1,366	1,452	1,254	1,396	1,347	986	1,124	1,994	1,513	-252	1,012	-540
EBITDA-CapEx	893	838	1,120	1,233	1,328	1,106	1,284	1,245	862	1,009	1,885	1,320	-416	943	-624
Operating Income (Loss)	912	851	1,123	1,277	1,358	1,221	1,381	1,342	1,429	1,251	1,722	1,339	-393	832	-696

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	0.47	0.38	0.54	0.59	0.32	0.2	0.17	0.14	0.14	0.19	0.78	0.95	1.54	1.8	2.21
Current Ratio	1.29	1.19	1.35	1.45	1.25	1.15	0.28	0.22	0.24	0.33	1.25	5.82	7.75	10.12	12
Quick Ratio	0.79	0.75	0.94	0.96	0.48	0.33	0.28	0.21	0.23	0.31	1.25	5.82	7.75	10.12	12
CFO/Avg Current Liab	0.31	0.28	0.23	0.32	0.19	0.07	0.09	0.06	0.09	0.12	0.19	0.33	0.94	1.14	1.77
Common Equity/Total Assets	41.97	47.55	43.55	40.71	31.45	29.16	27.46	27.69	24.99	28.36	35.14	37.65	36.59	39.06	35.88
Long-Term Debt/Equity (%)	72.04	56.2	64.28	72.44	84.73	82.4	74.74	81.81	59.04	60.69	58.22	50.81	56.83	48.16	75.24
Long-Term Debt/Capital (%)	41.31	35.98	39.03	42.01	45.87	45.17	42.77	45	37.12	37.77	36.8	33.69	36.24	32.51	42.93
Long-Term Debt/Total Assets (%)	34.02	29.07	29.94	32.89	29.95	25.28	21.71	24.65	22.02	24.97	29.71	28.76	31.26	27.94	36.11
Total Debt/Equity (%)	74.39	56.2	64.67	72.44	84.73	82.4	74.74	81.81	59.04	60.69	58.22	50.81	56.83	48.16	75.24
Total Debt/Capital (%)	42.66	35.98	39.27	42.01	45.87	45.17	42.77	45	37.12	37.77	36.8	33.69	36.24	32.51	42.93
Total Debt/Total Assets (%)	35.14	29.07	30.13	32.89	29.95	25.28	21.71	24.65	22.02	24.97	29.71	28.76	31.26	27.94	36.11
CFO/Total Liabilities	9.45	9.7	7.58	10.75	6.96	3.67	5.15	3.83	4.52	5.73	6.74	5.45	9.99	10.49	10.83
CFO/CapEx	9.02	8.25	8.85	9.01	9.06	4.43	10.37	8.09	8.98	10.7	9.91	3.65	7.92	17.22	18.09
Altman's Z-Score	- -	- -	- -	- -	- -	- -	- -	0.43	0.53	0.8	1.81	2.49	2.05	2.55	2.14

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	7.2	7.67	8.5	8.13	7.27	7	7.35	7.24	7.02	6.32	6.17	5.21	5.84	5.88	5.63
Days Sales Outstanding	50.7	47.6	42.93	44.9	50.19	52.12	49.67	50.44	52.01	57.76	59.14	70.09	62.48	62.11	64.79
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	- -	- -	- -	- -	- -	- -	- -	6,354	8,241	8,030	10,621	8,147	8,033	7,800	11,736
- Cash & Cash Equivalents	1,110	1,123	1,915	1,918	2,215	2,070	2,518	1,805	1,701	1,710	2,147	1,434	1,932	1,496	1,980
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	4,011	4,011	4,011	4,011	4,011	4,011	2,511
+ Minority/Non Controlling Interest	1,019	732	585	959	978	392	503	754	839	659	1,183	1,629	1,318	1,109	774
+ Total Debt	6,798	5,085	5,806	6,726	7,510	6,506	6,876	7,635	8,680	9,116	9,711	8,558	9,045	7,546	9,785
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	12,937	20,069	20,105	23,379	20,910	20,475	18,969	22,825
Total Capital	15,935	14,134	14,783	16,012	16,373	14,401	16,074	16,967	23,382	24,137	26,390	25,400	24,961	23,215	22,789
Total Debt/Capital (%)	42.66	35.98	39.27	42.01	45.87	45.17	42.77	45	37.12	37.77	36.8	33.69	36.24	32.51	42.93
Total Debt / EV	- -	- -	- -	- -	- -	- -	- -	0.59	0.43	0.45	0.42	0.41	0.44	0.4	0.43
EV/Sales	- -	- -	- -	- -	- -	- -	- -	2.43	3.28	3.27	3.39	3.46	3.58	3.13	3.58
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	9.6	20.36	17.89	11.73	13.82	- -	18.75	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	10.74	24.83	21.84	13.07	15.87	- -	22.8	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	14.13	16.46	15.14	20.28	27.28	- -	15.38	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	15.92	18.32	16.58	22.4	36.46	- -	16.29	- -
Diluted Market Cap	- -	- -	- -	- -	- -	- -	- -	6,600	8,008	8,089	10,718	8,231	8,152	7,969	12,027
Diluted Enterprise Value	- -	- -	- -	- -	- -	- -	- -	13,183	19,837	20,164	23,476	20,994	20,595	19,138	23,116
EV per Share	- -	- -	- -	- -	- -	- -	- -	32.58	44.27	43.79	50.69	45.98	45.55	42.34	51.41
TTM Sales	3,982	4,050	4,645	5,147	5,123	4,734	5,160	5,314	6,117	6,146	6,895	6,049	5,716	6,067	6,377
TTM EBITDA	1,000	938	1,209	1,366	1,452	1,254	1,396	1,347	986	1,124	1,994	1,513	-252	1,012	-540
TTM Operating Income	912	851	1,123	1,277	1,358	1,221	1,381	1,342	1,429	1,251	1,722	1,339	-393	832	-696
TTM Cash Flow to Firm	1,136	970	903	1,253	1,186	721	1,235	915	1,220	1,328	1,153	766	- -	1,233	- -
TTM Free Cash Flow to Firm	1,029	871	815	1,120	1,062	574	1,123	813	1,095	1,213	1,044	573	- -	1,164	- -

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	- -	- -	- -	- -	- -	- -	- -	9.09	8.07	7.25	11.06	16.13	7.17	7.11	8.35
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	10.74	24.83	21.84	13.07	15.87	- -	22.8	- -
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	12,937	20,069	20,105	23,379	20,910	20,475	18,969	22,825
Low Price	- -	- -	- -	- -	- -	- -	- -	16	15.62	6.99	17.32	13.47	12.5	14.21	11.56
EV/Sales	- -	- -	- -	- -	- -	- -	- -	2.43	3.28	3.27	3.39	3.46	3.58	3.13	3.58
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	9.6	20.36	17.89	11.73	13.82	- -	18.75	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	7.47	14.09	15.31	7.65	11.98	- -	14.79	- -
Price/Earnings Average	- -	- -	- -	- -	- -	- -	- -	14.28	14.66	10.72	8.31	12.53	- -	13.96	- -
Price/Earnings High	- -	- -	- -	- -	- -	- -	- -	17.94	16.84	16.04	9.86	16.79	- -	16.05	- -
Price/Earnings Low	- -	- -	- -	- -	- -	- -	- -	7.47	12.11	6.12	5.75	9.01	- -	12.07	- -
Price/Book Value	- -	- -	- -	- -	- -	- -	- -	0.74	0.84	0.78	0.92	0.73	0.76	0.74	1.21
Price/Book Value Average	- -	- -	- -	- -	- -	- -	- -	1.42	0.87	0.54	1	0.76	0.68	0.7	0.88
Price/Book Value High	- -	- -	- -	- -	- -	- -	- -	1.78	1	0.81	1.19	1.02	0.87	0.8	1.26
Price/Book Value Low	- -	- -	- -	- -	- -	- -	- -	0.74	0.72	0.31	0.7	0.55	0.53	0.6	0.53
Price/Tangible Book Value	- -	- -	- -	- -	- -	- -	- -	-8.42	-1.37	-1.37	-2.3	-1.81	-2.03	-2.22	-4.37
Price/Tangible Book Value Average	- -	- -	- -	- -	- -	- -	- -	-16.09	-1.42	-0.96	-2.49	-1.89	-1.83	-2.09	-3.18
Price/Tangible Book Value High	- -	- -	- -	- -	- -	- -	- -	-20.21	-1.64	-1.43	-2.96	-2.54	-2.33	-2.41	-4.57
Price/Tangible Book Value Low	- -	- -	- -	- -	- -	- -	- -	-8.42	-1.18	-0.55	-1.73	-1.36	-1.42	-1.81	-1.91
Price/Sales	- -	- -	- -	- -	- -	- -	- -	1.24	1.3	1.31	1.55	1.35	1.42	1.31	1.88
Price/Sales Average	- -	- -	- -	- -	- -	- -	- -	2.37	1.35	0.92	1.68	1.42	1.28	1.24	1.37
Price/Sales High	- -	- -	- -	- -	- -	- -	- -	2.98	1.55	1.37	1.99	1.9	1.63	1.42	1.96
Price/Sales Low	- -	- -	- -	- -	- -	- -	- -	1.24	1.12	0.52	1.16	1.02	0.99	1.07	0.82
Price/Cash Flow	- -	- -	- -	- -	- -	- -	- -	7.96	7.13	6.53	9.89	11.65	6.25	6.69	7.84
Price/Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	15.21	7.41	4.57	10.74	12.19	5.62	6.31	5.71
Price/Cash Flow High	- -	- -	- -	- -	- -	- -	- -	19.11	8.51	6.84	12.74	16.33	7.16	7.26	8.2
Price/Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	7.96	6.12	2.61	7.44	8.76	4.37	5.46	3.43
Price/Free Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	17.36	8.39	5.08	12.01	16.86	6.45	6.71	6.07
Price/Free Cash Flow High	- -	- -	- -	- -	- -	- -	- -	21.81	9.64	7.6	14.24	22.6	8.21	7.72	8.72
Price/Free Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	9.09	6.93	2.9	8.32	12.13	5.02	5.8	3.65
EV/Sales Average	- -	- -	- -	- -	- -	- -	- -	3.52	3.33	2.88	3.52	3.52	3.44	3.06	3.08
EV/Sales High	- -	- -	- -	- -	- -	- -	- -	4.11	3.54	3.33	3.83	4	3.79	3.24	3.66
EV/Sales Low	- -	- -	- -	- -	- -	- -	- -	2.43	3.09	2.49	3.01	3.12	3.16	2.89	2.54
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	- -	13.9	20.69	15.74	12.19	14.07	- -	18.32	- -
EV/EBITDA High	- -	- -	- -	- -	- -	- -	- -	16.21	21.98	18.23	13.26	15.98	- -	19.41	- -
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	- -	9.6	19.18	13.6	10.41	12.48	- -	17.33	- -
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	15.54	25.24	19.22	13.58	16.15	- -	22.27	- -
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	18.12	26.81	22.26	14.79	18.35	- -	23.6	- -
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	10.74	23.4	16.61	11.6	14.34	- -	21.07	- -
Last Price	- -	- -	- -	- -	- -	- -	- -	16	18.18	17.49	23.03	17.91	17.87	17.41	26.43
High Price	- -	- -	- -	- -	- -	- -	- -	38.4	21.72	18.32	29.67	25.1	20.47	18.9	27.62
Enterprise Value Average	- -	- -	- -	- -	- -	- -	- -	18,723	20,399	17,694	24,292	21,281	19,662	18,535	19,631
Enterprise Value High	- -	- -	- -	- -	- -	- -	- -	21,832	21,672	20,486	26,440	24,179	21,641	19,635	23,352
Enterprise Value Low	- -	- -	- -	- -	- -	- -	- -	12,937	18,909	15,284	20,745	18,889	18,059	17,534	16,222

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	446	441	433	430	418	404	407	397	453	459	461	455	450	448	444
Diluted Weighted Avg Shares	465	454	449	436	429	415	410	413	441	463	465	460	456	458	455
Basic Weighted Avg Shares	463	452	448	435	429	415	409	412	438	460	463	458	455	457	453
Revenue per Share	8.6	8.96	10.38	11.83	11.94	11.42	12.6	12.89	13.97	13.37	14.9	13.22	12.57	13.28	14.09
EBITDA per Share	2.16	2.07	2.7	3.14	3.39	3.02	3.41	3.27	2.25	2.45	4.31	3.31	-0.55	2.21	-1.19
Operating Income per Share	1.97	1.88	2.51	2.94	3.17	2.95	3.37	3.25	3.26	2.72	3.72	2.93	-0.86	1.82	-1.54
Basic EPS, GAAP	1.58	1.5	2.1	2.27	2.26	2.06	2.75	2.14	1.29	1.14	3.01	1.49	-0.73	1.18	-1.07
Basic EPS from Cont Ops	1.32	1.26	2.05	2.31	2.25	2.09	2.84	2.14	1.69	1.76	4.26	2.02	-0.37	1.65	-0.39
Diluted EPS, GAAP	1.57	1.49	2.1	2.27	2.26	2.06	2.75	2.14	1.28	1.13	2.99	1.49	-0.73	1.18	-1.07
Diluted EPS from Cont Ops	1.32	1.25	2.05	2.31	2.25	2.09	2.83	2.14	1.67	1.75	4.23	2.01	-0.37	1.64	-0.38
Dividend per Share	0.48	0.64	0.85	0.97	1.06	1.11	1.15	1.19	1.49	1.29	1.18	1.25	1.31	1.33	1.29
Cash Flow per Share	2.08	1.81	1.74	2.76	2.63	1.58	2.83	2.01	2.55	2.68	2.33	1.54	2.86	2.6	3.37
Free Cash Flow per Basic Share	1.85	1.59	1.55	2.45	2.34	1.22	2.56	1.76	2.27	2.43	2.09	1.12	2.5	2.45	3.18
Cash & Equivalents per Share	3.12	2.54	4.67	5.17	6.07	5.13	6.18	4.55	3.75	3.72	4.66	3.15	4.3	3.34	4.46
Book Value per Share	18.2	18.84	19.38	19.37	18.89	18.58	21.36	21.6	21.73	22.55	24.9	24.63	23.55	23.55	21.89
Tangible Book Value per Share	-0.25	-0.04	0.6	1.16	0.85	-0.06	1.34	-1.9	-13.27	-12.79	-10.03	-9.89	-8.79	-7.85	-6.04