Progressive Corporation (The) Financial Ratios — PGV 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 (%)	17.13	15.28	19.11	19.53	17.83	13.52	18.47	26.45	33.55	38.2	19.39	4.19	21.97	37.3	40.45
Return on Assets (%)	4.72	4.05	4.95	5.1	4.56	3.26	4.41	6.13	7.82	9.59	4.96	0.99	4.76	8.72	9.89
Return on Capital (%)	13.61	12.1	15.45	15.86	13.9	10.48	14.35	19.75	24.3	28.66	15.47	4.02	16.65	29.17	33.08
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	9.43	7.72	9.47	9.84	9.18	6.28	7.98	9.9	13.23	16.82	8.83	1.86	7.9	14.22	16.23
Profit Margin (%)	6.44	5.29	6.42	6.61	6.08	4.4	5.94	8.18	10.18	13.38	7.03	1.46	6.29	11.26	12.9
Net Income to Common Margin (%)	6.44	5.29	6.42	6.61	6.08	4.4	5.94	8.12	10.11	13.32	6.97	1.4	6.23	11.23	12.9
Effective Tax Rate (%)	31.71	31.52	32.24	32.84	31.97	28.12	25.28	17.15	22.87	20.47	20.41	21.69	20.41	20.84	20.49
Dvd Payout Ratio (%)	25.96	94.61	15.07	69.68	30.27	47.9	24.65	24.83	41.46	27.32	112.71	33.67	6.18	7.86	25.39
Sustainable Growth Rate (%)	12.68	0.82	16.23	5.92	12.43	7.05	13.92	19.88	19.64	27.77	-2.46	2.78	20.61	34.37	30.18

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	2,442	2,063	1,861	2,165	2,708	3,148	3,306	4,405	4,907	5,396	4,899	6,388	6,889	6,893	6,897
ST Debt	500	150	- -	- -	- -	- -	3,269	499	499	- -	- -	- -	- -	- -	- -
LT Debt	1,942	1,913	1,861	2,165	2,708	3,148	37	3,906	4,407	5,396	4,899	6,388	6,889	6,893	6,897
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	133	124	118	117	136	141	153	167	190	217	219	244	268	279	278
Common Equity/Total Assets	26.58	26.47	25.36	26.87	24.45	23.8	23.99	22.17	24	25.81	24.94	20.4	22.31	24.2	24.65
Long-Term Debt/Equity (%)	33.45	31.85	30.07	31.24	37.15	39.56	0.4	36.09	32.23	31.67	26.87	40.2	33.97	26.94	22.75
Long-Term Debt/Capital (%)	23.55	23.71	23.12	23.81	27.09	28.35	0.29	25.65	23.72	24.05	21.18	28.67	25.36	21.22	18.53
Long-Term Debt/Total Assets (%)	8.89	8.43	7.62	8.39	9.08	9.42	0.1	8.39	8.03	8.42	6.89	8.47	7.77	6.52	5.61
Total Debt/Equity (%)	42.06	34.34	30.07	31.24	37.15	39.56	35.61	40.7	35.88	31.67	26.87	40.2	33.97	26.94	22.75
Total Debt/Capital (%)	29.61	25.56	23.12	23.81	27.09	28.35	26.26	28.93	26.41	24.05	21.18	28.67	25.36	21.22	18.53
Total Debt/Total Assets (%)	11.18	9.09	7.62	8.39	9.08	9.42	8.54	9.46	8.94	8.42	6.89	8.47	7.77	6.52	5.61
Net Debt to Equity	39.38	31.36	28.85	29.68	34.07	36.91	32.76	40.06	34.23	31.22	25.84	38.92	33.56	26.38	22.33
Net Debt/Capital (%)	28.25	23.88	22.39	22.89	25.41	26.96	24.67	28.6	25.5	23.79	20.54	28.02	25.12	20.87	18.26
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	26.58	26.47	25.36	26.87	24.45	23.8	23.99	22.17	24	25.81	24.94	20.4	22.31	24.2	24.65
Long-Term Debt/Equity (%)	33.45	31.85	30.07	31.24	37.15	39.56	0.4	36.09	32.23	31.67	26.87	40.2	33.97	26.94	22.75
Long-Term Debt/Capital (%)	23.55	23.71	23.12	23.81	27.09	28.35	0.29	25.65	23.72	24.05	21.18	28.67	25.36	21.22	18.53
Long-Term Debt/Total Assets (%)	8.89	8.43	7.62	8.39	9.08	9.42	0.1	8.39	8.03	8.42	6.89	8.47	7.77	6.52	5.61
Total Debt/Equity (%)	42.06	34.34	30.07	31.24	37.15	39.56	35.61	40.7	35.88	31.67	26.87	40.2	33.97	26.94	22.75
Total Debt/Capital (%)	29.61	25.56	23.12	23.81	27.09	28.35	26.26	28.93	26.41	24.05	21.18	28.67	25.36	21.22	18.53
Total Debt/Total Assets (%)	11.18	9.09	7.62	8.39	9.08	9.42	8.54	9.46	8.94	8.42	6.89	8.47	7.77	6.52	5.61
CFO/Total Liabilities	9.34	10.14	10.43	9.15	10.18	10.73	12.77	17.58	15.18	14.67	14.67	11.5	15.56	18.86	18.93
CFO/CapEx	18.98	13.25	13.53	15.96	17.54	12.71	24.13	23.63	17.23	30.9	31.88	23.46	42.23	53.05	50.43
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	5.56	5.58	5.59	5.66	5.54	5.51	5.4	5.36	4.49	3.7	3.59	3.24	3.73	4.16	4.54
Days Sales Outstanding	65.63	65.36	65.28	64.5	65.93	66.22	67.59	68.08	81.35	98.73	101.67	112.73	97.89	87.65	80.34
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	- -	- -	16,123	15,881	18,877	20,665	32,975	35,231	42,241	57,598	60,658	76,408	92,650	140,583	134,615
- Cash & Cash Equivalents	156	179	75	108	224	212	265	70	226	77	187	204	85	143	125
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	494	494	494	494	494	494	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	2,442	2,063	1,861	2,165	2,708	3,148	3,306	4,405	4,907	5,396	4,899	6,388	6,889	6,893	6,897
Enterprise Value	- -	- -	3,096	2,240	3,856	3,785	12,945	10,153	12,506	21,383	21,048	33,573	37,780	71,386	121,676
Total Capital	8,249	8,070	8,050	9,093	9,997	11,105	12,591	15,227	18,580	22,435	23,130	22,279	27,166	32,484	37,220
Total Debt/Capital (%)	29.61	25.56	23.12	23.81	27.09	28.35	26.26	28.93	26.41	24.05	21.18	28.67	25.36	21.22	18.53
Total Debt / EV	- -	- -	0.6	0.97	0.7	0.83	0.26	0.43	0.39	0.25	0.23	0.19	0.18	0.1	0.06
EV/Sales	- -	- -	0.17	0.12	0.19	0.16	0.48	0.32	0.32	0.5	0.44	0.68	0.61	0.95	1.39
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	1.56	1.24	1.62	1.34	3.34	1.58	1.95	3.02	2.65	4.77	3.48	4.65	6.85
EV/Free Cash Flow to Firm	- -	- -	1.68	1.32	1.71	1.45	3.48	1.65	2.07	3.12	2.74	4.98	3.56	4.74	6.98
Diluted Market Cap	- -	- -	16,334	16,071	19,058	20,847	33,202	35,442	42,427	57,835	60,938	76,696	92,999	140,990	135,074
Diluted Enterprise Value	- -	- -	3,307	2,429	4,038	3,967	13,172	10,364	12,692	21,619	21,328	33,861	38,129	71,793	122,135
EV per Share	- -	- -	5.2	3.81	6.61	6.53	22.25	17.41	21.39	36.54	36.02	57.4	64.55	121.82	207.6
TTM Sales	15,761	17,070	18,156	19,377	20,832	23,417	26,816	31,955	38,998	42,638	47,677	49,587	62,083	75,343	87,637
TTM EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Operating Income	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Cash Flow to Firm	1,589	1,776	1,980	1,804	2,385	2,834	3,871	6,423	6,408	7,078	7,936	7,040	10,856	15,340	17,769
TTM Free Cash Flow to Firm	1,510	1,648	1,840	1,696	2,255	2,619	3,715	6,157	6,044	6,855	7,692	6,748	10,604	15,055	17,421

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	- -	- -	9.28	9.94	8.81	8.28	9.22	5.89	7.19	8.66	8.11	11.7	8.95	9.5	7.85
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	- -	- -	3,096	2,240	3,856	3,785	12,945	10,153	12,506	21,383	21,048	33,573	37,780	71,386	121,676
Low Price	- -	- -	24.19	22.72	25.52	29.27	35.25	51.46	58.68	64.91	85.5	101.8	114.77	158.02	200.09
EV/Sales	- -	- -	0.17	0.12	0.19	0.16	0.48	0.32	0.32	0.5	0.44	0.68	0.61	0.95	1.39
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	13.91	12.46	14.94	20.11	20.68	13.56	10.7	10.14	18.25	109.85	23.96	16.6	11.91
Price/Earnings Average	- -	- -	13.43	11.53	13.38	18.43	16.19	14	10.98	8.74	16.73	98.51	21.16	15.19	13.06
Price/Earnings High	- -	- -	14.44	12.66	15.57	20.22	20.68	16.45	12.53	10.35	18.91	112.03	25.19	18.71	15.17
Price/Earnings Low	- -	- -	12.43	10.47	11.79	16.52	12.86	11.55	8.69	6.69	15.03	85.6	17.37	10.93	10.37
Price/Book Value	- -	- -	2.6	2.29	2.59	2.6	3.55	3.41	3.21	3.48	3.42	4.96	4.68	5.49	4.44
Price/Book Value Average	- -	- -	2.52	2.12	2.32	2.38	2.78	3.52	3.29	3	3.13	4.45	4.14	5.03	4.87
Price/Book Value High	- -	- -	2.7	2.33	2.7	2.61	3.55	4.14	3.76	3.55	3.54	5.06	4.92	6.19	5.66
Price/Book Value Low	- -	- -	2.33	1.93	2.04	2.13	2.21	2.91	2.6	2.3	2.82	3.87	3.4	3.62	3.87
Price/Tangible Book Value	- -	- -	2.6	2.3	2.97	2.92	3.9	3.68	3.38	3.62	3.53	5.07	4.68	5.49	4.44
Price/Tangible Book Value Average	- -	- -	2.52	2.13	2.66	2.68	3.05	3.8	3.47	3.12	3.24	4.54	4.14	5.03	4.87
Price/Tangible Book Value High	- -	- -	2.7	2.33	3.1	2.94	3.9	4.46	3.96	3.69	3.66	5.17	4.92	6.19	5.66
Price/Tangible Book Value Low	- -	- -	2.33	1.93	2.35	2.4	2.42	3.13	2.75	2.39	2.91	3.95	3.4	3.62	3.87
Price/Sales	- -	- -	0.89	0.82	0.91	0.89	1.23	1.1	1.08	1.35	1.27	1.54	1.49	1.86	1.54
Price/Sales Average	- -	- -	0.86	0.76	0.81	0.81	0.96	1.14	1.11	1.16	1.17	1.38	1.32	1.71	1.69
Price/Sales High	- -	- -	0.93	0.84	0.95	0.89	1.23	1.34	1.27	1.38	1.32	1.57	1.57	2.1	1.96
Price/Sales Low	- -	- -	0.8	0.69	0.72	0.73	0.76	0.94	0.88	0.89	1.05	1.2	1.08	1.23	1.34
Price/Cash Flow	- -	- -	8.53	9.25	8.26	7.59	8.76	5.6	6.74	8.34	7.82	11.15	8.7	9.29	7.67
Price/Cash Flow Average	- -	- -	8.24	8.56	7.4	6.96	6.86	5.78	6.91	7.18	7.16	10	7.68	8.5	8.42
Price/Cash Flow High	- -	- -	8.86	9.4	8.61	7.63	8.76	6.79	7.89	8.51	8.1	11.37	9.15	10.48	9.78
Price/Cash Flow Low	- -	- -	7.63	7.78	6.52	6.23	5.45	4.77	5.47	5.5	6.44	8.69	6.31	6.12	6.69
Price/Free Cash Flow Average	- -	- -	8.96	9.2	7.89	7.59	7.22	6.08	7.38	7.46	7.43	10.49	7.91	8.7	8.61
Price/Free Cash Flow High	- -	- -	9.64	10.1	9.19	8.33	9.22	7.14	8.43	8.84	8.4	11.93	9.41	10.72	10.01
Price/Free Cash Flow Low	- -	- -	8.3	8.35	6.96	6.8	5.73	5.02	5.84	5.71	6.68	9.12	6.49	6.26	6.84
EV/Sales Average	- -	- -	0.14	0.05	0.09	0.09	0.22	0.35	0.35	0.31	0.34	0.52	0.43	0.79	1.54
EV/Sales High	- -	- -	0.2	0.13	0.22	0.17	0.48	0.55	0.51	0.53	0.49	0.71	0.69	1.19	1.81
EV/Sales Low	- -	- -	0.08	- -	- -	- -	0.02	0.15	0.12	0.04	0.22	0.34	0.2	0.31	1.19
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Last Price	- -	- -	27.06	27.02	32.35	35.64	56.69	60.41	72.25	98.43	103.8	130.63	158.3	239.9	229.68
High Price	- -	- -	28.1	27.46	33.71	35.83	56.69	73.25	84.65	100.51	107.52	133.24	166.43	270.5	292.67
Enterprise Value Average	- -	- -	2,542	1,060	1,888	2,067	5,792	11,290	13,620	13,412	15,975	25,687	26,967	59,490	134,697
Enterprise Value High	- -	- -	3,713	2,502	4,654	3,900	12,945	17,642	19,756	22,600	23,225	35,094	42,542	89,318	158,598
Enterprise Value Low	- -	- -	1,382	-288	-124	94	472	4,933	4,574	1,768	10,357	16,710	12,303	23,404	104,335

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	613	605	596	588	584	580	582	583	585	585	584	585	585	586	586
Diluted Weighted Avg Shares	637	608	604	595	589	585	586	587	587	588	587	587	588	588	588
Basic Weighted Avg Shares	632	603	599	591	586	582	581	582	584	585	585	584	585	586	586
Revenue per Share	24.93	28.29	30.31	32.81	35.58	40.26	46.17	54.87	66.8	72.9	81.57	84.85	106.14	128.68	149.47
EBITDA per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Income per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Basic EPS, GAAP	1.61	1.5	1.95	2.17	2.16	1.77	2.74	4.45	6.75	9.71	5.69	1.19	6.61	14.45	19.29
Basic EPS from Cont Ops	1.61	1.5	1.95	2.17	2.22	1.82	2.75	4.5	6.82	9.75	5.73	1.24	6.67	14.48	19.29
Diluted EPS, GAAP	1.59	1.48	1.93	2.15	2.15	1.76	2.72	4.42	6.72	9.66	5.66	1.18	6.58	14.4	19.23
Diluted EPS from Cont Ops	1.59	1.48	1.93	2.15	2.21	1.81	2.73	4.47	6.78	9.71	5.71	1.23	6.64	14.43	19.23
Dividend per Share	0.42	1.42	0.29	1.51	0.69	0.89	0.68	1.15	2.86	2.7	6.46	0.45	0.47	1.16	4.9
Cash Flow per Share	2.37	2.8	3.17	2.92	3.92	4.7	6.47	10.79	10.73	11.81	13.28	11.72	18.2	25.82	29.93
Free Cash Flow per Basic Share	2.24	2.59	2.94	2.74	3.69	4.33	6.2	10.33	10.1	11.42	12.86	11.22	17.77	25.34	29.34
Cash & Equivalents per Share	21.97	23.06	24.99	26.89	30.38	34.54	40.12	51.4	60.1	71.95	77.01	85	106.36	129.85	33.84
Book Value per Share	9.47	9.94	10.39	11.79	12.49	13.72	15.96	17.71	22.54	28.27	30.35	26.32	33.8	43.67	51.74
Tangible Book Value per Share	9.47	9.94	10.39	11.77	10.88	12.2	14.55	16.43	21.38	27.21	29.38	25.79	33.8	43.67	51.74