Lazard, Inc. Financial Ratios — 0UB6 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 (%)	25.38	13.01	28.36	67.45	97.65	30.41	20.82	49.81	37.53	52.89	55.97	46.68	-15.4	52.81	31.37
Return on Assets (%)	5.38	2.78	5.34	13.47	25.26	8.58	5.35	10.62	5.39	6.93	8.05	5.5	-1.44	5.94	4.87
Return on Capital (%)	11.58	7.38	12.54	26.83	- -	17.32	10.71	23.39	12.42	14.83	15.99	10.46	- -	11.87	9.47
Return on Invested Capital (%)	9.25	4.7	8.97	23.2	- -	12.98	8.75	18.93	9.71	11.54	13.82	9.82	- -	9.35	7.73
Gross Margin (%)	38.64	32.04	37.94	44.28	45	43.64	43.77	47.25	41.03	41.29	41.99	41.38	23.72	35.09	33.75
EBITDA Margin (%)	14.28	8.2	12.7	23.77	0.92	24.64	32.2	24.34	16.89	20.41	23.32	19.79	-1.45	13.7	11.49
Operating Margin (%)	16.33	10.03	14.15	24.73	1.46	25.13	32.76	24.73	17.97	21.85	24.45	20.13	-1.74	13.64	11.97
Incremental Operating Margin (%)	125.17	- -	127.79	97.97	- -	- -	90.81	- -	105.98	- -	35.39	52	223.4	86.93	- -
Pretax Margin (%)	12.36	6.23	10.52	22.03	-0.69	21.76	30.68	23.71	14.81	19.01	22.15	18.29	-3.13	12.52	10.41
Profit Margin (%)	9.18	4.24	7.78	18.12	41.11	16.3	9.42	18.36	10.81	15.24	16.16	12.65	-2.96	9.07	7.52
Net Income to Common Margin (%)	9.18	4.24	7.78	18.12	41.11	16.3	9.42	18.36	10.81	15.24	16.16	12.65	-2.96	9.07	7.52
Effective Tax Rate (%)	19.08	25.1	23.84	16.44	- -	23.92	68.52	21.79	24.19	19.8	25.05	24.06	- -	25.81	23.38
Dvd Payout Ratio (%)	34.22	133.43	71.53	33.17	29.08	84.1	128.31	66.88	82.52	48.79	35.18	42.55	-442.25	60.99	70.35
Sustainable Growth Rate (%)	16.69	-4.35	8.07	45.07	69.25	4.84	-5.89	16.5	6.56	27.09	36.28	26.82	-83.51	20.6	9.3

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	1,097	1,095	1,064	1,060	998	1,189	1,190	1,434	2,324	2,290	2,238	2,201	2,175	2,193	2,173
ST Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
LT Debt	1,097	1,095	1,064	1,060	998	1,189	1,190	1,434	2,324	2,290	2,238	2,201	2,175	2,193	2,173
Total Debt/EBITDA	4.03	6.71	4.07	1.89	45.41	2.03	1.37	2.05	5.19	4.25	2.94	3.94	-58.63	5.19	6.01
Net Debt/EBITDA	0.27	1.39	0.79	-0.03	-6.49	0.05	-0.34	0.27	1	0.54	0.29	0.81	-19.37	0.9	0.6
Total Debt/EBIT	4.66	8.84	4.91	2.04	-60.07	2.3	1.44	2.11	5.92	4.56	3.09	4.26	-27.21	5.67	6.63
Net Debt/EBIT	0.31	1.83	0.95	-0.04	8.59	0.06	-0.36	0.28	1.14	0.58	0.3	0.88	-8.99	0.98	0.67
EBITDA to Interest Expense	3.02	2	3.3	8.96	0.43	11.65	16.19	11.95	5.58	6.69	9.44	6.86	-0.48	4.8	4.13
EBITDA-CapEx/Interest Expense	2.5	0.9	2.53	8.6	-0.09	10.88	15.67	11.1	5.05	5.89	8.95	6.25	-0.84	4.28	3.76
EBIT to Interest Expense	3.45	2.45	3.67	9.32	0.69	11.89	16.47	12.14	5.94	7.16	9.89	6.98	-0.57	4.78	4.3
Interest Expense	90	82	79	63	51	50	54	58	80	81	81	82	78	88	88
Common Equity/Total Assets	23.56	19.07	18.6	21.21	29.33	27.13	24.34	18.35	10.82	15.27	13.64	9.51	9.14	13.27	17.68
Long-Term Debt/Equity (%)	126.54	168.02	168.92	137.7	73.02	91.87	94.56	147.85	340.96	229.1	135.38	174.87	381.74	286.69	219.71
Long-Term Debt/Capital (%)	55.86	62.69	62.81	57.93	42.2	47.88	48.6	59.65	77.32	69.61	57.52	63.62	79.24	74.14	68.72
Long-Term Debt/Total Assets (%)	35.59	36.65	35.34	31.82	22.3	26.09	24.15	28.7	41.21	38.34	31.31	37.61	46.93	45.74	43.99
Total Debt/Equity (%)	126.54	168.02	168.92	137.7	73.02	91.87	94.56	147.85	340.96	229.1	135.38	174.87	381.74	286.69	219.71
Total Debt/Capital (%)	55.86	62.69	62.81	57.93	42.2	47.88	48.6	59.65	77.32	69.61	57.52	63.62	79.24	74.14	68.72
Total Debt/Total Assets (%)	35.59	36.65	35.34	31.82	22.3	26.09	24.15	28.7	41.21	38.34	31.31	37.61	46.93	45.74	43.99
Net Debt to Equity	8.43	34.79	32.84	-2.37	-10.44	2.3	-23.31	19.35	65.73	29.3	13.32	35.98	126.15	49.53	22.11
Net Debt/Capital (%)	7.61	25.3	24.26	-2.39	-11.57	2.25	-30.4	16.21	25.25	15.42	9.08	20.35	40.52	22.97	12.92
EBITDA	272	163	262	560	22	586	866	699	448	539	762	559	-37	423	362
EBITDA-CapEx	226	74	201	538	-5	547	839	649	405	475	723	510	-65	377	330
Operating Income (Loss)	311	199	291	583	35	598	881	710	477	577	799	569	-44	421	377

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	2.34	2.12	2.02	2.14	1.17	1.27	1.49	1.25	1.26	1.38	1.31	1.29	1.15	1.76	1.85
Current Ratio	3.79	3.54	3.48	3.39	1.7	1.9	1.96	1.75	1.73	1.93	2.1	2.29	2.22	2.92	3.14
Quick Ratio	3.49	3.26	3.18	3.13	1.58	1.81	1.86	1.65	1.64	1.81	1.7	1.75	1.96	2.65	2.92
CFO/Avg Current Liab	- -	0.88	0.98	1.3	0.94	0.5	0.72	0.41	0.37	0.31	0.43	0.45	0.13	0.77	0.58
Common Equity/Total Assets	23.56	19.07	18.6	21.21	29.33	27.13	24.34	18.35	10.82	15.27	13.64	9.51	9.14	13.27	17.68
Long-Term Debt/Equity (%)	126.54	168.02	168.92	137.7	73.02	91.87	94.56	147.85	340.96	229.1	135.38	174.87	381.74	286.69	219.71
Long-Term Debt/Capital (%)	55.86	62.69	62.81	57.93	42.2	47.88	48.6	59.65	77.32	69.61	57.52	63.62	79.24	74.14	68.72
Long-Term Debt/Total Assets (%)	35.59	36.65	35.34	31.82	22.3	26.09	24.15	28.7	41.21	38.34	31.31	37.61	46.93	45.74	43.99
Total Debt/Equity (%)	126.54	168.02	168.92	137.7	73.02	91.87	94.56	147.85	340.96	229.1	135.38	174.87	381.74	286.69	219.71
Total Debt/Capital (%)	55.86	62.69	62.81	57.93	42.2	47.88	48.6	59.65	77.32	69.61	57.52	63.62	79.24	74.14	68.72
Total Debt/Total Assets (%)	35.59	36.65	35.34	31.82	22.3	26.09	24.15	28.7	41.21	38.34	31.31	37.61	46.93	45.74	43.99
CFO/Total Liabilities	17.96	20.64	22.12	28.73	28.53	19.39	28.04	17.36	13.67	11.58	15.76	18.15	4.05	18.44	13.14
CFO/CapEx	8.57	5.4	8.64	33.18	33.32	16.33	37.19	14.1	15.86	8.96	21.82	16.84	5.82	16.33	16.26
Altman's Z-Score	- -	- -	- -	- -	- -	- -	- -	2.72	1.93	1.99	2.13	2.12	1.83	2.65	2.63

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	- -	4.23	4.3	4.44	4.55	4.19	4.45	4.57	3.93	3.76	4.22	3.87	3.61	4.07	3.81
Days Sales Outstanding	- -	86.31	84.96	82.23	80.23	87.13	82.06	79.89	92.84	97.17	86.49	94.2	101.23	89.64	95.74
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	- -	- -	- -	- -	- -	- -	- -	5,890	4,048	4,027	4,733	2,949	3,013	4,666	4,663
- Cash & Cash Equivalents	1,004	850	841	1,067	1,132	1,159	1,484	1,247	1,232	1,390	1,465	1,235	971	1,308	1,469
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	141	82	70	63	54	58	59	53	72	88	678	702	146	129	115
+ Total Debt	1,097	1,095	1,064	1,060	998	1,189	1,190	1,434	2,324	2,290	2,238	2,201	2,175	2,193	2,173
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	5,124	4,031	3,880	4,836	3,838	4,143	5,410	5,315
Total Capital	1,964	1,746	1,694	1,830	2,366	2,482	2,449	2,404	3,005	3,289	3,891	3,460	2,745	2,957	3,162
Total Debt/Capital (%)	55.86	62.69	62.81	57.93	42.2	47.88	48.6	59.65	77.32	69.61	57.52	63.62	79.24	74.14	68.72
Total Debt / EV	- -	- -	- -	- -	- -	- -	- -	0.28	0.58	0.59	0.46	0.57	0.53	0.41	0.41
EV/Sales	- -	- -	- -	- -	- -	- -	- -	1.78	1.52	1.47	1.48	1.36	1.62	1.75	1.69
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	7.33	9	7.2	6.34	6.86	- -	12.8	14.69
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	7.53	10.27	7.73	6.68	7.43	- -	14	16.23
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	6.88	5.46	6.06	5.22	4.28	- -	6.69	9.06
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	7.37	5.79	6.73	5.45	4.54	- -	7.09	9.59
Diluted Market Cap	- -	- -	- -	- -	- -	- -	- -	6,813	4,507	4,351	5,342	3,465	3,067	5,291	5,281
Diluted Enterprise Value	- -	- -	- -	- -	- -	- -	- -	6,047	4,491	4,204	5,445	4,355	4,197	6,035	5,933
EV per Share	- -	- -	- -	- -	- -	- -	- -	45.67	38.67	36.94	48.01	44.66	47.39	59.91	56.6
TTM Sales	1,905	1,988	2,060	2,358	2,399	2,378	2,691	2,872	2,651	2,641	3,268	2,826	2,551	3,086	3,148
TTM EBITDA	272	163	262	560	22	586	866	699	448	539	762	559	-37	423	362
TTM Operating Income	311	199	291	583	35	598	881	710	477	577	799	569	-44	421	377
TTM Cash Flow to Firm	471	543	587	788	- -	671	1,046	745	739	641	927	896	- -	808	586
TTM Free Cash Flow to Firm	424	454	526	766	- -	632	1,018	695	696	576	887	846	- -	763	555

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	- -	- -	- -	- -	- -	- -	- -	10.49	7.1	8.5	6.46	4.42	22.49	7.59	10.83
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	7.53	10.27	7.73	6.68	7.43	- -	14	16.23
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	5,124	4,031	3,880	4,836	3,838	4,143	5,410	5,315
Low Price	- -	- -	- -	- -	- -	- -	- -	50.04	36.55	22.24	43.22	31.25	26.05	35.87	32.69
EV/Sales	- -	- -	- -	- -	- -	- -	- -	1.78	1.52	1.47	1.48	1.36	1.62	1.75	1.69
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	7.33	9	7.2	6.34	6.86	- -	12.8	14.69
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	11.85	14.93	10.18	9.44	9.18	- -	17.19	20.44
Price/Earnings Average	- -	- -	- -	- -	- -	- -	- -	12.23	14.48	9.77	9.27	9.38	- -	15.03	19.75
Price/Earnings High	- -	- -	- -	- -	- -	- -	- -	13.41	14.93	11.53	9.8	10.64	- -	19.96	23.86
Price/Earnings Low	- -	- -	- -	- -	- -	- -	- -	11.3	14.06	5.9	8.68	8.36	- -	11.94	13.45
Price/Book Value	- -	- -	- -	- -	- -	- -	- -	6.42	6.64	4.42	4.85	5.3	7.11	7.33	5.34
Price/Book Value Average	- -	- -	- -	- -	- -	- -	- -	6.63	6.43	4.24	4.77	5.41	6.56	6.41	5.16
Price/Book Value High	- -	- -	- -	- -	- -	- -	- -	7.27	6.64	5	5.04	6.14	8.45	8.52	6.23
Price/Book Value Low	- -	- -	- -	- -	- -	- -	- -	6.12	6.25	2.56	4.46	4.83	5.37	5.09	3.51
Price/Tangible Book Value	- -	- -	- -	- -	- -	- -	- -	10.88	17.12	7.63	7.95	16.46	104.49	19.23	9.75
Price/Tangible Book Value Average	- -	- -	- -	- -	- -	- -	- -	11.22	16.6	7.32	7.81	16.82	96.35	16.81	9.42
Price/Tangible Book Value High	- -	- -	- -	- -	- -	- -	- -	12.31	17.12	8.64	8.25	19.07	124.25	22.33	11.38
Price/Tangible Book Value Low	- -	- -	- -	- -	- -	- -	- -	10.37	16.12	4.43	7.31	14.99	78.99	13.35	6.42
Price/Sales	- -	- -	- -	- -	- -	- -	- -	2.18	1.61	1.55	1.52	1.16	1.2	1.56	1.54
Price/Sales Average	- -	- -	- -	- -	- -	- -	- -	2.24	1.56	1.49	1.5	1.19	1.11	1.36	1.49
Price/Sales High	- -	- -	- -	- -	- -	- -	- -	2.46	1.61	1.76	1.58	1.35	1.43	1.81	1.8
Price/Sales Low	- -	- -	- -	- -	- -	- -	- -	2.07	1.52	0.9	1.4	1.06	0.91	1.08	1.01
Price/Cash Flow	- -	- -	- -	- -	- -	- -	- -	8.94	6.31	7.11	5.75	3.94	18.62	6.48	9.32
Price/Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	9.22	6.12	6.83	5.66	4.02	17.17	5.66	9
Price/Cash Flow High	- -	- -	- -	- -	- -	- -	- -	10.11	6.31	8.05	5.97	4.56	22.15	7.52	10.88
Price/Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	8.52	5.94	4.13	5.29	3.58	14.08	4.5	6.14
Price/Free Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	10.82	6.88	8.16	6.35	4.51	20.74	6.63	10.47
Price/Free Cash Flow High	- -	- -	- -	- -	- -	- -	- -	11.87	7.1	9.63	6.71	5.12	26.74	8.81	12.65
Price/Free Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	10	6.68	4.93	5.95	4.02	17	5.27	7.13
EV/Sales Average	- -	- -	- -	- -	- -	- -	- -	1.85	1.47	1.41	1.45	1.38	1.53	1.56	1.64
EV/Sales High	- -	- -	- -	- -	- -	- -	- -	2.05	1.52	1.67	1.54	1.52	1.85	2	1.94
EV/Sales Low	- -	- -	- -	- -	- -	- -	- -	1.69	1.43	0.83	1.36	1.27	1.34	1.29	1.18
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	- -	7.6	8.73	6.9	6.24	6.98	- -	11.41	14.25
EV/EBITDA High	- -	- -	- -	- -	- -	- -	- -	8.44	9	8.19	6.58	7.7	- -	14.58	16.85
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	- -	6.94	8.47	4.06	5.85	6.39	- -	9.42	10.29
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	7.8	9.95	7.4	6.57	7.55	- -	12.48	15.74
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	8.66	10.27	8.79	6.93	8.33	- -	15.94	18.61
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	7.12	9.66	4.36	6.16	6.92	- -	10.31	11.36
Last Price	- -	- -	- -	- -	- -	- -	- -	52.5	38.83	38.34	46.99	34.31	34.46	51.67	49.66
High Price	- -	- -	- -	- -	- -	- -	- -	59.4	38.83	43.4	48.8	39.75	40.97	60	57.97
Enterprise Value Average	- -	- -	- -	- -	- -	- -	- -	5,309	3,908	3,717	4,755	3,903	3,909	4,822	5,157
Enterprise Value High	- -	- -	- -	- -	- -	- -	- -	5,898	4,031	4,412	5,018	4,306	4,713	6,162	6,096
Enterprise Value Low	- -	- -	- -	- -	- -	- -	- -	4,848	3,794	2,189	4,456	3,576	3,408	3,983	3,722

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	120	115	121	122	126	122	119	112	104	105	101	86	87	90	94
Diluted Weighted Avg Shares	138	129	134	134	133	133	132	130	116	113	114	101	89	102	106
Basic Weighted Avg Shares	118	117	121	122	125	125	122	119	110	107	106	96	89	93	97
Revenue per Share	16.14	17	17.05	19.27	19.14	19.06	22.13	24.13	24.06	24.71	30.82	29.54	28.67	33.14	32.29
EBITDA per Share	2.3	1.39	2.17	4.58	0.18	4.7	7.13	5.87	4.06	5.04	7.19	5.85	-0.42	4.54	3.71
Operating Income per Share	2.64	1.71	2.41	4.77	0.28	4.79	7.25	5.97	4.32	5.4	7.54	5.95	-0.5	4.52	3.86
Basic EPS, GAAP	1.48	0.72	1.33	3.49	7.87	3.11	2.09	4.43	2.6	3.77	4.98	3.74	-0.85	3.01	2.43
Basic EPS from Cont Ops	1.61	0.79	1.37	3.55	7.92	3.16	2.14	4.47	2.7	3.77	5.12	4.1	-0.64	3.08	2.58
Diluted EPS, GAAP	1.27	0.65	1.2	3.19	7.4	2.92	1.91	4.06	2.47	3.55	4.65	3.54	-0.85	2.73	2.23
Diluted EPS from Cont Ops	1.38	0.72	1.23	3.24	7.45	2.97	1.96	4.1	2.56	3.55	4.77	3.89	-0.64	2.8	2.36
Dividend per Share	0.6	1.16	1.01	1.2	2.32	2.69	2.81	3.02	2.31	1.84	1.85	1.9	1.94	1.92	1.91
Cash Flow per Share	3.37	4.12	4.36	6.02	7.08	5.07	8.46	5.87	6.15	5.39	8.17	8.72	1.85	7.98	5.33
Free Cash Flow per Basic Share	2.98	3.36	3.85	5.83	6.87	4.76	8.24	5.46	5.76	4.79	7.79	8.2	1.53	7.49	5
Cash & Equivalents per Share	10.79	9.9	9	10.42	12.13	12.92	20.33	20.09	23.14	24.03	27.92	23.43	13.62	17.46	17.43
Book Value per Share	6.08	4.94	4.64	5.78	10.46	10.12	10.08	8.17	5.85	8.68	9.68	6.47	4.85	7.05	9.3
Tangible Book Value per Share	2.79	1.53	1.63	2.94	7.86	6.99	6.79	4.83	2.27	5.02	5.91	2.08	0.33	2.69	5.09