Blackstone Inc. Financial Ratios — BBN1 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 (%)	-3.73	4.31	19.9	23.71	10.65	16.32	22.47	23.69	30.62	15.3	72.88	20.47	19.22	36.95	35.78
Return on Assets (%)	-0.83	0.86	4	5.18	2.63	4.25	4.84	4.87	6.66	3.55	17.36	4.17	3.36	6.63	6.62
Return on Capital (%)	-1.6	-1.84	-2.22	-2.05	-0.92	-0.86	-1.72	-0.68	- -	-0.71	-2.57	1.6	1.06	0.37	-0.02
Return on Invested Capital (%)	2.79	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	100	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA Margin (%)	2.46	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Margin (%)	-2.65	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	2.64	26.82	55.6	61.09	43.24	55.25	71.27	60.61	61.84	50.02	81.43	48.53	42.21	59.1	57.79
Profit Margin (%)	-5.75	5.78	20.68	24.28	16.91	24.1	25.46	26.6	33.2	19.98	35.17	24.5	19.85	25.4	24.33
Net Income to Common Margin (%)	-5.75	5.78	20.68	24.28	16.91	24.1	25.46	26.6	33.2	19.98	35.17	24.5	19.85	25.4	24.33
Effective Tax Rate (%)	447.48	18.23	8.12	7.3	10.49	5.56	18.05	7.1	- -	13.6	8.73	13.66	17.36	15.82	15.69
Dvd Payout Ratio (%)	-190.67	42.64	31.84	40.45	137.75	58.35	53.85	61.11	42.18	68.6	24.36	154.1	122.04	54.63	66.27
Sustainable Growth Rate (%)	-10.83	2.47	13.56	14.12	-4.02	6.8	10.37	9.22	17.7	4.81	55.12	-11.07	-4.24	16.77	12.07

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	8,969	13,194	10,783	8,954	6,158	8,942	14,934	10,174	11,778	6,342	8,714	13,371	12,294	12,287	13,306
ST Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
LT Debt	8,969	13,194	10,783	8,954	6,158	8,942	14,934	10,174	11,778	6,342	8,714	13,371	12,294	12,287	13,306
Total Debt/EBITDA	124.41	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Net Debt/EBITDA	112.52	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Debt/EBIT	-66.2	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Net Debt/EBIT	-59.88	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA to Interest Expense	1.25	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	0.62	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBIT to Interest Expense	-1.34	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Interest Expense	58	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	21.32	18.9	21.25	22.42	27.83	24.47	19.28	22.05	21.51	25.32	22.87	18	16.92	18.89	18.16
Long-Term Debt/Equity (%)	96.94	117.64	75	51.66	50.35	71.45	108.83	73.97	77.98	43.47	40.15	67.94	68.02	63.02	60.81
Long-Term Debt/Capital (%)	49.22	54.05	42.86	34.06	33.49	41.67	52.11	42.52	43.81	30.3	28.65	40.45	40.48	38.66	37.82
Long-Term Debt/Total Assets (%)	40.94	45.6	36.33	28.43	27.34	33.87	43.39	35.17	36.14	24.14	21.15	31.44	30.52	28.26	27.89
Total Debt/Equity (%)	96.94	117.64	75	51.66	50.35	71.45	108.83	73.97	77.98	43.47	40.15	67.94	68.02	63.02	60.81
Total Debt/Capital (%)	49.22	54.05	42.86	34.06	33.49	41.67	52.11	42.52	43.81	30.3	28.65	40.45	40.48	38.66	37.82
Total Debt/Total Assets (%)	40.94	45.6	36.33	28.43	27.34	33.87	43.39	35.17	36.14	24.14	21.15	31.44	30.52	28.26	27.89
Net Debt to Equity	87.68	-6.33	-5.79	-8.15	-15.02	-14.68	-14.52	-16.05	-14.38	-13.7	-9.77	-21.6	-16.35	-10.12	-12.03
Net Debt/Capital (%)	46.45	-2.99	-3.42	-5.68	-11.1	-9.36	-7.47	-10.16	-8.79	-10.56	-7.49	-14.76	-10.78	-6.62	-8.08
EBITDA	72	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx	36	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Income (Loss)	-78	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

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	4.48	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Current Ratio	5.08	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Quick Ratio	4.84	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
CFO/Avg Current Liab	0.32	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	21.32	18.9	21.25	22.42	27.83	24.47	19.28	22.05	21.51	25.32	22.87	18	16.92	18.89	18.16
Long-Term Debt/Equity (%)	96.94	117.64	75	51.66	50.35	71.45	108.83	73.97	77.98	43.47	40.15	67.94	68.02	63.02	60.81
Long-Term Debt/Capital (%)	49.22	54.05	42.86	34.06	33.49	41.67	52.11	42.52	43.81	30.3	28.65	40.45	40.48	38.66	37.82
Long-Term Debt/Total Assets (%)	40.94	45.6	36.33	28.43	27.34	33.87	43.39	35.17	36.14	24.14	21.15	31.44	30.52	28.26	27.89
Total Debt/Equity (%)	96.94	117.64	75	51.66	50.35	71.45	108.83	73.97	77.98	43.47	40.15	67.94	68.02	63.02	60.81
Total Debt/Capital (%)	49.22	54.05	42.86	34.06	33.49	41.67	52.11	42.52	43.81	30.3	28.65	40.45	40.48	38.66	37.82
Total Debt/Total Assets (%)	40.94	45.6	36.33	28.43	27.34	33.87	43.39	35.17	36.14	24.14	21.15	31.44	30.52	28.26	27.89
CFO/Total Liabilities	8.69	3.29	23.19	11.68	23.28	-0.64	-7.86	0.3	11.23	16.58	20.45	27.74	18.26	14.52	18.05
CFO/CapEx	30.14	15.75	138.39	54.67	40.46	-4.06	-66.8	2.49	32.57	17.34	61.98	26.91	18.09	56.7	40.3
Altman's Z-Score	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

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	6.49	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Days Sales Outstanding	56.22	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
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	- -	- -	- -	- -	- -	- -	- -	- -	38,417	45,730	94,127	55,665	100,414	133,530	121,209
- Cash & Cash Equivalents	755	710	832	1,412	1,837	1,837	1,992	2,208	2,172	1,999	2,120	4,252	2,956	1,972	2,631
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	4,582	5,748	8,071	10,273	5,961	6,054	7,089	7,375	8,093	7,938	12,283	12,025	11,258	11,283	13,216
+ Total Debt	8,969	13,194	10,783	8,954	6,158	8,942	14,934	10,174	11,778	6,342	8,714	13,371	12,294	12,287	13,306
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	56,116	58,011	113,005	76,809	121,010	155,127	145,099
Total Capital	18,222	24,409	25,161	26,287	18,388	21,457	28,657	23,928	26,881	20,933	30,420	33,052	30,369	31,782	35,187
Total Debt/Capital (%)	49.22	54.05	42.86	34.06	33.49	41.67	52.11	42.52	43.81	30.3	28.65	40.45	40.48	38.66	37.82
Total Debt / EV	- -	- -	- -	- -	- -	- -	- -	- -	0.21	0.11	0.08	0.17	0.1	0.08	0.09
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	9.09	11.09	6.79	10.77	17.27	14.19	11.69
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	29.97	28.35	12.12	29.83	44.56	31.12
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	31.8	28.82	12.59	31.57	45.36	31.91
Diluted Market Cap	- -	- -	- -	- -	- -	- -	- -	- -	38,175	45,294	92,550	55,537	100,067	133,170	120,750
Diluted Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	55,874	57,576	111,427	76,681	120,663	154,767	144,640
EV per Share	- -	- -	- -	- -	- -	- -	- -	- -	82.47	82.41	154.37	103.43	159.64	201.8	185.27
TTM Sales	2,928	3,785	5,663	6,526	4,197	4,311	5,778	5,796	6,174	5,233	16,652	7,133	7,007	10,931	12,410
TTM EBITDA	72	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Operating Income	-78	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Cash Flow to Firm	899	583	3,548	1,655	2,397	-89	-1,626	46	- -	1,936	3,986	6,336	4,057	3,482	4,663
TTM Free Cash Flow to Firm	862	546	3,522	1,625	2,338	-110	-1,651	27	- -	1,824	3,922	6,101	3,833	3,420	4,547

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	- -	- -	- -	- -	- -	- -	- -	- -	20.06	24.83	23.6	9.1	26.11	38.94	26.55
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	56,116	58,011	113,005	76,809	121,010	155,127	145,099
Low Price	- -	- -	- -	- -	- -	- -	- -	- -	44.66	34.97	61.86	72.23	74.19	116.16	116.14
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	9.09	11.09	6.79	10.77	17.27	14.19	11.69
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	18.62	43.31	15.8	31.77	71.92	47.95	39.98
Price/Earnings Average	- -	- -	- -	- -	- -	- -	- -	- -	16.57	36.58	12.56	43.75	52.36	38.68	40.39
Price/Earnings High	- -	- -	- -	- -	- -	- -	- -	- -	18.64	43.52	18.36	58.43	71.92	55.83	48.89
Price/Earnings Low	- -	- -	- -	- -	- -	- -	- -	- -	14.73	23.32	7.6	30.61	40.28	32.07	30.01
Price/Book Value	- -	- -	- -	- -	- -	- -	- -	- -	5.48	6.87	9.99	7.27	14.73	16.26	13.99
Price/Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	4.88	5.81	7.94	10.01	10.72	13.12	14.13
Price/Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	5.49	6.91	11.61	13.37	14.73	18.93	17.1
Price/Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	4.34	3.7	4.81	7.01	8.25	10.87	10.5
Price/Tangible Book Value	- -	- -	- -	- -	- -	- -	- -	- -	8.1	10.39	12.99	10.03	21.25	21.69	18.24
Price/Tangible Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	7.21	8.77	10.32	13.82	15.47	17.5	18.43
Price/Tangible Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	8.11	10.44	15.09	18.45	21.25	25.25	22.31
Price/Tangible Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	6.41	5.59	6.25	9.67	11.9	14.5	13.69
Price/Sales	- -	- -	- -	- -	- -	- -	- -	- -	6.18	8.65	5.56	7.78	14.28	12.18	9.73
Price/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	5.5	7.31	4.42	10.72	10.39	9.83	9.83
Price/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	6.19	8.69	6.46	14.32	14.28	14.18	11.89
Price/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	4.89	4.66	2.67	7.5	8	8.15	7.3
Price/Cash Flow	- -	- -	- -	- -	- -	- -	- -	- -	19.44	23.39	23.22	8.76	24.66	38.24	25.89
Price/Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	17.3	19.75	18.45	12.07	17.95	30.85	26.15
Price/Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	19.46	23.5	26.98	16.12	24.66	44.52	31.65
Price/Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	15.38	12.59	11.17	8.44	13.81	25.57	19.43
Price/Free Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	17.86	20.97	18.75	12.54	19.01	31.41	26.83
Price/Free Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	20.08	24.95	27.43	16.74	26.11	45.33	32.47
Price/Free Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	15.87	13.37	11.35	8.77	14.62	26.04	19.93
EV/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	8.41	9.73	5.63	13.71	13.37	11.83	11.79
EV/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	9.1	11.13	7.7	17.32	17.27	16.2	13.87
EV/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	7.79	7.05	3.85	10.49	10.97	10.14	9.25
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Last Price	- -	- -	- -	- -	- -	- -	- -	- -	56.46	64.96	128.58	74.95	132.46	173.7	154.76
High Price	- -	- -	- -	- -	- -	- -	- -	- -	56.52	65.28	149.44	137.87	132.46	202.23	189.24
Enterprise Value Average	- -	- -	- -	- -	- -	- -	- -	- -	51,893	50,911	93,679	97,811	93,692	129,312	146,346
Enterprise Value High	- -	- -	- -	- -	- -	- -	- -	- -	56,156	58,233	128,272	123,535	121,010	177,053	172,097
Enterprise Value Low	- -	- -	- -	- -	- -	- -	- -	- -	48,089	36,902	64,158	74,789	76,832	110,889	114,853

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	489	556	573	596	624	643	660	663	680	704	732	743	758	769	783
Diluted Weighted Avg Shares	476	539	591	613	1,188	1,195	666	1,207	676	697	720	741	755	767	780
Basic Weighted Avg Shares	476	534	587	609	634	649	665	679	676	697	720	741	755	766	780
Revenue per Share	6.16	7.09	9.65	10.72	6.62	6.64	8.68	8.54	9.13	7.51	23.14	9.63	9.28	14.26	15.91
EBITDA per Share	0.15	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Income per Share	-0.16	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Basic EPS, GAAP	-0.35	0.41	2	2.6	1.12	1.6	2.21	2.27	3.03	1.5	8.14	2.36	1.84	3.62	3.87
Basic EPS from Cont Ops	-0.56	1.55	4.93	6.07	2.56	3.46	5.07	4.81	5.72	3.24	17.19	4.04	3.24	7.09	7.75
Diluted EPS, GAAP	-0.35	0.41	1.98	2.58	0.6	0.87	2.21	1.28	3.03	1.5	8.14	2.36	1.84	3.62	3.87
Diluted EPS from Cont Ops	-0.56	1.54	4.9	6.03	1.37	1.88	5.07	2.7	5.72	3.24	17.19	4.03	3.24	7.09	7.75
Dividend per Share	1.48	1.15	2.5	3.86	5.51	3.11	4.27	4.49	3.55	3.42	6.39	8.8	5.65	5.77	7.71
Cash Flow per Share	2.31	1.09	6.04	2.72	3.78	-0.14	-2.44	0.07	2.9	2.78	5.54	8.55	5.37	4.54	5.98
Free Cash Flow per Basic Share	2.24	1.02	6	2.67	3.69	-0.17	-2.48	0.04	2.82	2.62	5.45	8.24	5.08	4.46	5.83
Cash & Equivalents per Share	32.45	1.28	1.45	2.37	2.94	2.86	3.02	3.33	3.19	2.84	2.9	5.73	3.9	2.57	3.36
Book Value per Share	9.54	9.83	11.01	11.85	10.04	10.04	10.06	9.62	10.3	9.45	12.87	10.31	8.99	10.68	11.06
Tangible Book Value per Share	4.85	5.69	6.91	8.08	6.74	6.96	6.74	6.09	6.97	6.25	9.9	7.47	6.23	8.01	8.48