Fifth Third Bancorp Financial Ratios — FFH 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 (%)	9.43	11.8	13.39	10.15	11.37	10.02	14.15	14.22	14.08	6.54	12.94	13.2	13.71	12.46	12.68
Return on Assets (%)	1.14	1.32	1.46	1.1	1.22	1.09	1.53	1.52	1.59	0.76	1.33	1.17	1.11	1.08	1.18
Return on Capital (%)	5.08	5.96	7	5.12	5.38	4.79	6.47	6.76	7.52	3.84	7.68	7.05	6.4	6.07	6.83
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	32.46	37.1	42.67	36.12	40.14	39.02	52.73	45.34	44.7	24.81	46.86	38.18	35.45	35.24	36.4
Profit Margin (%)	23	26.46	30.15	26.38	29.06	27.34	38.59	35.96	35.06	19.7	36.9	30.19	27.87	27.97	28.59
Net Income to Common Margin (%)	19.4	25.87	29.55	25.18	27.78	26.01	37.26	34.73	33.77	18.27	35.42	28.76	26.24	26.05	26.94
Effective Tax Rate (%)	29.11	28.78	29.72	26.87	27.86	30.12	26.82	20.69	21.55	20.59	21.24	20.92	21.39	20.64	21.46
Dvd Payout Ratio (%)	3.56	20.1	22.09	29.83	25.97	25.89	20.43	23.14	27.28	56.99	29.56	34.81	41.73	47.19	42.8
Sustainable Growth Rate (%)	9.1	9.43	10.43	7.13	8.41	7.43	11.26	10.93	10.24	2.81	9.12	8.61	7.99	6.58	7.25

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	12,546	13,365	11,013	16,523	15,810	16,888	18,029	14,426	14,970	15,012	11,821	18,040	18,908	18,495	13,959
ST Debt	3,239	6,280	1,380	1,556	- -	2,500	3,125	- -	- -	39	- -	4,326	2,528	4,158	370
LT Debt	9,307	7,085	9,633	14,967	15,810	14,388	14,904	14,426	14,970	14,973	11,821	13,714	16,380	14,337	13,589
Total Debt/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Net Debt/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Debt/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Net Debt/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	10.95	10.93	10.39	10.31	10.29	10.46	10.47	10.21	11.47	10.26	9.52	7.33	7.95	8.23	9.31
Long-Term Debt/Equity (%)	70.24	51.47	65.86	95.54	99.62	88.64	91.89	88.78	70.6	64.79	53.22	79.15	85.44	72.98	62.55
Long-Term Debt/Capital (%)	36.08	26.12	37.57	46.5	49.91	43.44	43.52	47.03	41.38	39.28	34.74	38.78	43.01	37.59	38.08
Long-Term Debt/Total Assets (%)	7.96	5.81	7.38	10.79	11.21	10.12	10.49	9.88	8.84	7.32	5.6	6.61	7.63	6.73	6.34
Total Debt/Equity (%)	94.68	97.1	75.3	105.48	99.62	104.04	111.15	88.78	70.6	64.96	53.22	104.11	98.62	94.15	64.26
Total Debt/Capital (%)	48.63	49.26	42.95	51.33	49.91	50.99	52.64	47.03	41.38	39.38	34.74	51.01	49.65	48.49	39.12
Total Debt/Total Assets (%)	10.73	10.96	8.44	11.91	11.21	11.88	12.69	9.88	8.84	7.33	5.6	8.7	8.81	8.69	6.51
Net Debt to Equity	74.58	79.37	53.57	85.75	83.62	89.31	95.65	72.28	55.14	51.34	39.74	84.11	82.23	78.8	48.15
Net Debt/Capital (%)	42.72	44.25	34.88	46.16	45.54	47.18	48.89	41.95	35.54	33.92	28.44	45.69	45.13	44.07	32.5
EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Income (Loss)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

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	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Current Ratio	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Quick Ratio	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
CFO/Avg Current Liab	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	10.95	10.93	10.39	10.31	10.29	10.46	10.47	10.21	11.47	10.26	9.52	7.33	7.95	8.23	9.31
Long-Term Debt/Equity (%)	70.24	51.47	65.86	95.54	99.62	88.64	91.89	88.78	70.6	64.79	53.22	79.15	85.44	72.98	62.55
Long-Term Debt/Capital (%)	36.08	26.12	37.57	46.5	49.91	43.44	43.52	47.03	41.38	39.28	34.74	38.78	43.01	37.59	38.08
Long-Term Debt/Total Assets (%)	7.96	5.81	7.38	10.79	11.21	10.12	10.49	9.88	8.84	7.32	5.6	6.61	7.63	6.73	6.34
Total Debt/Equity (%)	94.68	97.1	75.3	105.48	99.62	104.04	111.15	88.78	70.6	64.96	53.22	104.11	98.62	94.15	64.26
Total Debt/Capital (%)	48.63	49.26	42.95	51.33	49.91	50.99	52.64	47.03	41.38	39.38	34.74	51.01	49.65	48.49	39.12
Total Debt/Total Assets (%)	10.73	10.96	8.44	11.91	11.21	11.88	12.69	9.88	8.84	7.33	5.6	8.7	8.81	8.69	6.51
CFO/Total Liabilities	2.28	2.36	3.97	1.69	1.93	1.66	1.18	2.2	1.23	0.2	1.43	3.38	2.31	1.46	2.34
CFO/CapEx	6.26	5.24	9.57	7.36	9.71	6.7	4.35	10.42	5.53	1.04	8.75	9.38	8.74	6.82	6.37
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	4.07	4.16	3.67	3.16	3.15	2.52	2.43	2.69	2.81	2.73	2.67	2.57	2.77	2.77	2.75
Days Sales Outstanding	89.73	87.65	99.45	115.64	116.03	144.8	150.19	135.93	130	133.77	136.94	142.07	131.77	131.92	132.72
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	11,854	13,284	17,991	16,959	16,019	20,054	20,992	14,987	21,759	19,292	29,548	22,392	23,609	28,364	31,549
- Cash & Cash Equivalents	2,663	2,441	3,178	3,091	2,540	2,392	2,514	2,681	3,278	3,147	2,994	3,466	3,142	3,014	3,499
+ Preferred Equity and Hybrid Capital	398	398	1,034	1,331	1,331	1,331	1,331	1,331	1,770	2,116	2,116	2,116	2,116	2,116	1,770
+ Minority/Non Controlling Interest	50	48	37	39	31	27	20	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	12,546	13,365	11,013	16,523	15,810	16,888	18,029	14,426	14,970	15,012	11,821	18,040	18,908	18,495	13,959
Enterprise Value	5,884	7,777	3,935	2,039	-460	2,578	3,966	-6,040	-2,201	-37,115	-31,672	-19,898	-30,288	-9,928	-11,184
Total Capital	25,797	27,129	25,639	32,188	31,680	33,120	34,249	30,676	36,173	38,123	34,031	35,367	38,080	38,140	35,683
Total Debt/Capital (%)	48.63	49.26	42.95	51.33	49.91	50.99	52.64	47.03	41.38	39.38	34.74	51.01	49.65	48.49	39.12
Total Debt / EV	2.13	1.72	2.8	8.1	-34.39	6.55	4.55	-2.39	-6.8	-0.4	-0.37	-0.91	-0.62	-1.86	-1.25
EV/Sales	1.04	1.31	0.65	0.36	- -	0.46	0.7	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	2.49	3.04	0.86	0.98	- -	1.23	2.68	- -	- -	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	2.96	3.76	0.96	1.14	- -	1.45	3.48	- -	- -	- -	- -	- -	- -	- -	- -
Diluted Market Cap	12,237	14,238	18,820	17,348	16,480	20,427	22,410	15,888	22,101	19,481	30,778	22,771	23,836	29,103	32,088
Diluted Enterprise Value	6,267	8,731	4,764	2,428	1	2,951	5,384	-5,139	-1,859	-36,926	-30,442	-19,519	-30,061	-9,189	-10,645
EV per Share	6.4	8.82	4.6	2.47	- -	3.44	5.72	- -	- -	- -	- -	- -	- -	- -	- -
TTM Sales	5,640	5,957	6,089	5,615	5,892	5,659	5,649	6,098	7,164	7,243	7,506	8,102	8,429	8,274	8,821
TTM EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Operating Income	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Cash Flow to Firm	2,366	2,557	4,595	2,076	2,418	2,091	1,480	2,856	1,824	371	2,704	6,428	4,509	2,824	4,514
TTM Free Cash Flow to Firm	1,988	2,069	4,115	1,794	2,169	1,779	1,140	2,582	1,494	13	2,395	5,743	3,993	2,410	3,805

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	6.16	6.88	4.57	9.67	7.6	11.48	19.66	6.15	14.79	1,498.54	12.85	3.96	5.97	12.08	8.43
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	5,884	7,777	3,935	2,039	-460	2,578	3,966	-6,040	-2,201	-37,115	-31,672	-19,898	-30,288	-9,928	-11,184
Low Price	9.28	12.19	15.35	17.79	17.3	13.83	23.58	22.6	22.88	12.19	27.31	31.17	22.82	32.84	32.25
EV/Sales	1.04	1.31	0.65	0.36	- -	0.46	0.7	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	10.68	8.84	10.17	12.13	9.95	13.75	10.47	7.37	9.01	14.62	11.43	9.68	10.72	13.4	13.42
Price/Earnings Average	10.41	8.27	8.71	12.27	9.64	9.96	9.24	9.53	8.09	11.98	10.25	11.27	8.77	12.36	11.77
Price/Earnings High	12.91	9.37	10.17	13.82	10.57	14.28	10.83	10.92	9.21	16.64	12.01	14.84	11.63	15.47	13.64
Price/Earnings Low	7.69	7.15	7.42	10.48	8.44	7.12	8.16	7.18	6.72	6.58	7.21	9.21	7.06	10.39	9.07
Price/Book Value	0.93	1	1.33	1.19	1.1	1.35	1.41	1	1.12	0.92	1.47	1.47	1.38	1.62	1.58
Price/Book Value Average	0.9	0.93	1.14	1.2	1.07	0.98	1.25	1.3	1	0.75	1.32	1.71	1.13	1.49	1.39
Price/Book Value High	1.12	1.06	1.33	1.35	1.17	1.4	1.46	1.49	1.14	1.05	1.55	2.26	1.5	1.87	1.61
Price/Book Value Low	0.67	0.81	0.97	1.03	0.94	0.7	1.1	0.98	0.83	0.41	0.93	1.4	0.91	1.25	1.07
Price/Tangible Book Value	1.23	1.31	1.77	1.54	1.42	1.71	1.82	1.31	1.56	1.21	2.07	2.67	2.3	2.62	2.36
Price/Tangible Book Value Average	1.2	1.22	1.52	1.56	1.37	1.24	1.61	1.69	1.4	0.99	1.85	3.11	1.88	2.42	2.07
Price/Tangible Book Value High	1.48	1.38	1.77	1.76	1.51	1.78	1.88	1.94	1.59	1.38	2.17	4.09	2.49	3.03	2.4
Price/Tangible Book Value Low	0.88	1.06	1.29	1.33	1.2	0.89	1.42	1.27	1.16	0.54	1.3	2.54	1.51	2.03	1.6
Price/Sales	2.07	2.29	3	3.05	2.77	3.58	3.9	2.56	3.04	2.67	4.05	2.78	2.81	3.49	3.61
Price/Sales Average	2.02	2.14	2.57	3.09	2.68	2.59	3.44	3.31	2.73	2.19	3.63	3.24	2.3	3.22	3.17
Price/Sales High	2.5	2.42	3	3.48	2.94	3.72	4.03	3.79	3.11	3.04	4.25	4.27	3.05	4.03	3.68
Price/Sales Low	1.49	1.85	2.19	2.64	2.34	1.85	3.04	2.5	2.27	1.2	2.55	2.65	1.85	2.71	2.44
Price/Cash Flow	4.94	5.33	3.98	8.26	6.74	9.68	14.89	5.46	11.95	52.14	11.24	3.51	5.26	10.23	7.06
Price/Cash Flow Average	4.81	4.99	3.41	8.36	6.53	7.01	13.14	7.07	10.73	42.72	10.08	4.08	4.3	9.43	6.19
Price/Cash Flow High	5.97	5.64	3.98	9.41	7.16	10.05	15.4	8.1	12.22	59.35	11.81	5.38	5.7	11.81	7.18
Price/Cash Flow Low	3.56	4.31	2.91	7.14	5.71	5.01	11.6	5.33	8.91	23.48	7.09	3.34	3.46	7.93	4.77
Price/Free Cash Flow Average	6	6.44	3.92	9.79	7.36	8.31	17.35	7.96	13.28	1,227.7	11.53	4.61	4.88	11.14	7.4
Price/Free Cash Flow High	7.44	7.29	4.57	11.02	8.07	11.93	20.33	9.12	15.12	1,705.61	13.5	6.08	6.47	13.94	8.58
Price/Free Cash Flow Low	4.43	5.57	3.34	8.36	6.44	5.94	15.32	6	11.03	674.66	8.11	3.77	3.93	9.36	5.7
EV/Sales Average	0.99	1.16	0.22	0.4	- -	- -	0.27	- -	- -	- -	- -	- -	- -	- -	- -
EV/Sales High	1.48	1.44	0.65	0.78	0.09	0.59	0.83	0.2	- -	- -	- -	- -	- -	- -	- -
EV/Sales Low	0.45	0.88	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Last Price	12.89	15.06	21.03	20.58	20.4	26.72	30.26	23.18	30.69	27.07	43.28	32.77	34.66	42.34	47.71
High Price	15.58	15.96	21.03	23.45	21.67	27.76	31.3	34.36	31.37	30.81	45.47	50.21	37.59	48.88	48.52
Enterprise Value Average	5,583	6,926	1,358	2,243	-963	-2,955	1,502	-1,645	-4,433	-40,602	-34,708	-16,232	-34,588	-12,138	-15,068
Enterprise Value High	8,359	8,569	3,935	4,407	534	3,358	4,688	1,193	-1,720	-34,449	-30,174	-7,980	-28,291	-5,552	-10,651
Enterprise Value Low	2,566	5,243	-924	-264	-2,901	-7,098	-669	-6,414	-7,737	-47,721	-42,574	-20,987	-38,355	-16,297	-21,412

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	920	882	855	824	785	750	694	647	709	713	683	683	681	670	661
Diluted Weighted Avg Shares	950	946	895	843	808	764	741	685	720	720	711	695	688	687	673
Basic Weighted Avg Shares	906	904	869	833	799	757	728	673	710	715	702	689	684	682	668
Revenue per Share	6.22	6.59	7	6.74	7.38	7.47	7.76	9.06	10.08	10.13	10.69	11.77	12.32	12.13	13.2
EBITDA per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Income per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Basic EPS, GAAP	1.21	1.7	2.07	1.7	2.05	1.94	2.89	3.15	3.4	1.85	3.79	3.38	3.23	3.16	3.56
Basic EPS from Cont Ops	1.43	1.74	2.1	1.78	2.14	2.04	2.99	3.26	3.54	2	3.94	3.55	3.43	3.39	3.77
Diluted EPS, GAAP	1.15	1.63	2.01	1.68	2.03	1.93	2.84	3.09	3.36	1.84	3.74	3.35	3.22	3.14	3.53
Diluted EPS from Cont Ops	1.37	1.66	2.04	1.76	2.11	2.02	2.94	3.2	3.49	1.98	3.89	3.52	3.42	3.37	3.75
Dividend per Share	0.27	0.38	0.49	0.59	0.62	0.6	0.69	0.84	1.06	1.2	1.28	1.35	1.55	1.72	1.74
Cash Flow per Share	2.61	2.83	5.28	2.49	3.03	2.76	2.03	4.24	2.57	0.52	3.85	9.33	6.59	4.14	6.76
Free Cash Flow per Basic Share	2.19	2.29	4.73	2.15	2.72	2.35	1.57	3.83	2.1	0.02	3.41	8.34	5.84	3.53	5.69
Cash & Equivalents per Share	20.62	21.9	30.56	39.82	42.86	47.6	52.47	56.89	57.41	103.17	110.08	91.38	110	87.93	88.42
Book Value per Share	13.92	15.1	15.85	17.35	18.48	19.82	21.43	23.07	27.41	29.46	29.43	22.26	25.04	26.17	30.18
Tangible Book Value per Share	10.51	11.54	11.87	13.36	14.39	15.6	16.63	17.73	19.73	22.37	20.95	12.26	15.09	16.15	20.18