Tower Properties Company Financial Ratios — TPRP Stock

Profitability (USD)

	1994 Y	1995 Y	1996 Y	1997 Y	1998 Y	1999 Y	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y
As of date	12/31/1994	12/31/1995	12/31/1996	12/31/1997	12/31/1998	12/31/1999	12/31/2000	12/31/2001	12/31/2002	12/31/2003	12/31/2004	12/31/2005	12/31/2006	12/31/2007	12/31/2008

Return on Common Equity (%)	- -	7.69	6.97	6.46	11.15	0.26	-0.67	6.97	5.61	2.34	-1.13	11.57	14.04	1.25	0.48
Return on Assets (%)	- -	3.05	2.51	2.29	3.88	0.09	-0.2	2.15	1.9	0.74	-0.34	3.74	4.53	0.38	0.14
Return on Capital (%)	- -	3.15	2.58	2.33	4.21	0.08	- -	2.43	3.1	1.1	- -	4.09	5.04	0.42	0.16
Return on Invested Capital (%)	- -	-2.08	-2.26	- -	-3.52	- -	- -	-3.17	-4.19	1.1	- -	-2.43	-2.5	0.42	0.16
Gross Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA Margin (%)	-33.25	-4.94	-1.24	- -	-16.14	- -	0.44	2.49	-9.68	30.3	27.21	-41.44	5.82	38.23	35.02
Operating Margin (%)	100	100	98.31	- -	-102.47	- -	100	100	100	6.84	-3.31	100	-16.6	4.7	2.82
Incremental Operating Margin (%)	- -	100	93.56	- -	- -	- -	- -	100	100	23.04	- -	15.26	- -	- -	- -
Pretax Margin (%)	-112.91	-155.74	-112.82	-94.11	151.22	3.12	7.61	-76.7	-74	6.84	-3.31	-168.19	33.47	4.7	2.82
Profit Margin (%)	-72.42	-99.45	-73.12	-58.98	92.01	2.09	4.64	-46.79	-45.14	4.17	-2.02	-102.59	21.07	2.87	1.04
Net Income to Common Margin (%)	-72.42	-99.45	-73.12	-58.98	92.01	2.09	4.64	-46.79	-45.14	4.17	-2.02	-102.59	21.07	2.87	1.04
Effective Tax Rate (%)	35.86	35	35.19	37.33	25.37	33.02	- -	39	39	39	- -	39	37.06	39	63.07
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	7.69	6.97	6.46	11.15	0.26	-0.67	6.97	5.61	2.34	-1.13	11.57	14.04	1.25	0.48

Credit (USD)

Credit Ratios API ChatGPT

	1994 Y	1995 Y	1996 Y	1997 Y	1998 Y	1999 Y	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y
As of date	12/31/1994	12/31/1995	12/31/1996	12/31/1997	12/31/1998	12/31/1999	12/31/2000	12/31/2001	12/31/2002	12/31/2003	12/31/2004	12/31/2005	12/31/2006	12/31/2007	12/31/2008

Total Debt	22	33	39	43	45	59	62	51	1	76	72	67	73	78	81
ST Debt	4	14	12	1	2	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
LT Debt	18	19	27	42	43	59	62	51	1	76	72	67	73	78	81
Total Debt/EBITDA	57.85	441.64	1,533.96	- -	-85.04	- -	-3,332.43	-453.77	2.08	13.21	13.48	37.83	47.79	12.22	13.13
Net Debt/EBITDA	57.78	441.57	1,531.88	- -	-84.76	- -	-3,323.82	-419.63	1.34	13.15	13.47	37.6	37.02	8.53	10.73
Total Debt/EBIT	-19.24	-21.83	-19.28	- -	-13.4	- -	-14.63	-11.28	-0.2	58.5	-110.88	-15.68	-16.75	99.4	162.98
Net Debt/EBIT	-19.21	-21.83	-19.26	- -	-13.35	- -	-14.59	-10.43	-0.13	58.25	-110.84	-15.58	-12.98	69.39	133.19
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	43.81	36.52	35.43	35.43	34.36	31.2	28.56	33.46	34.21	29.57	30.87	33.76	30.85	29.7	28.48
Long-Term Debt/Equity (%)	94.63	92.97	118.62	165	146.57	202.53	211.29	163.47	2.43	219.67	201.51	166.19	191.47	203.25	213.87
Long-Term Debt/Capital (%)	44.11	35.8	43.6	60.99	57.81	66.95	67.88	62.05	2.38	68.72	66.83	62.43	65.69	67.02	68.14
Long-Term Debt/Total Assets (%)	41.93	34.16	42.29	58.83	50.67	63.19	60.34	54.7	0.83	64.95	62.2	56.11	59.07	60.37	60.91
Total Debt/Equity (%)	114.5	159.72	172.06	170.53	153.52	202.53	211.29	163.47	2.43	219.67	201.51	166.19	191.47	203.25	213.87
Total Debt/Capital (%)	53.38	61.5	63.24	63.04	60.56	66.95	67.88	62.05	2.38	68.72	66.83	62.43	65.69	67.02	68.14
Total Debt/Total Assets (%)	50.74	58.68	61.34	60.8	53.07	63.19	60.34	54.7	0.83	64.95	62.2	56.11	59.07	60.37	60.91
Net Debt to Equity	114.38	159.69	171.83	170.44	153.02	202.03	210.74	151.18	1.57	218.74	201.43	165.15	148.34	141.89	174.78
Net Debt/Capital (%)	53.35	61.49	63.21	63.02	60.48	66.89	67.82	60.19	1.55	68.63	66.82	62.29	59.73	58.66	63.61
EBITDA	- -	- -	- -	- -	-1	- -	- -	- -	- -	6	5	2	2	6	6
EBITDA-CapEx	- -	-10	-6	- -	-3	- -	-12	-2	-2	6	5	-19	-5	2	-12
Operating Income (Loss)	-1	-2	-2	- -	-3	- -	-4	-5	-4	1	-1	-4	-4	1	- -

Liquidity (USD)

Liquidity Ratios API ChatGPT

	1994 Y	1995 Y	1996 Y	1997 Y	1998 Y	1999 Y	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y
As of date	12/31/1994	12/31/1995	12/31/1996	12/31/1997	12/31/1998	12/31/1999	12/31/2000	12/31/2001	12/31/2002	12/31/2003	12/31/2004	12/31/2005	12/31/2006	12/31/2007	12/31/2008

Cash Ratio	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Current Ratio	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Quick Ratio	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
CFO/Avg Current Liab	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	43.81	36.52	35.43	35.43	34.36	31.2	28.56	33.46	34.21	29.57	30.87	33.76	30.85	29.7	28.48
Long-Term Debt/Equity (%)	94.63	92.97	118.62	165	146.57	202.53	211.29	163.47	2.43	219.67	201.51	166.19	191.47	203.25	213.87
Long-Term Debt/Capital (%)	44.11	35.8	43.6	60.99	57.81	66.95	67.88	62.05	2.38	68.72	66.83	62.43	65.69	67.02	68.14
Long-Term Debt/Total Assets (%)	41.93	34.16	42.29	58.83	50.67	63.19	60.34	54.7	0.83	64.95	62.2	56.11	59.07	60.37	60.91
Total Debt/Equity (%)	114.5	159.72	172.06	170.53	153.52	202.53	211.29	163.47	2.43	219.67	201.51	166.19	191.47	203.25	213.87
Total Debt/Capital (%)	53.38	61.5	63.24	63.04	60.56	66.95	67.88	62.05	2.38	68.72	66.83	62.43	65.69	67.02	68.14
Total Debt/Total Assets (%)	50.74	58.68	61.34	60.8	53.07	63.19	60.34	54.7	0.83	64.95	62.2	56.11	59.07	60.37	60.91
CFO/Total Liabilities	11.74	11.14	10.52	11.28	11.18	3.82	4.87	9.87	13.53	3.05	8.1	8.32	3.06	7.07	7.58
CFO/CapEx	- -	0.39	0.73	1.22	2.3	1.11	0.3	3.11	4.46	- -	- -	0.32	0.38	1.45	0.4
Altman's Z-Score	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Working Capital (USD)

Working Capital Ratios API ChatGPT

	1994 Y	1995 Y	1996 Y	1997 Y	1998 Y	1999 Y	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y
As of date	12/31/1994	12/31/1995	12/31/1996	12/31/1997	12/31/1998	12/31/1999	12/31/2000	12/31/2001	12/31/2002	12/31/2003	12/31/2004	12/31/2005	12/31/2006	12/31/2007	12/31/2008

Accounts Receivable Turnover	- -	-1.81	-2.36	-3.13	3.07	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Days Sales Outstanding	- -	-201.64	-154.98	-116.66	118.81	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
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

	1994 Y	1995 Y	1996 Y	1997 Y	1998 Y	1999 Y	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y
As of date	12/31/1994	12/31/1995	12/31/1996	12/31/1997	12/31/1998	12/31/1999	12/31/2000	12/31/2001	12/31/2002	12/31/2003	12/31/2004	12/31/2005	12/31/2006	12/31/2007	12/31/2008

Market Capitalization	- -	- -	16	24	29	29	28	30	31	32	42	75	57	56	55
- Cash & Cash Equivalents	- -	- -	- -	- -	- -	- -	- -	4	- -	- -	- -	- -	16	24	15
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	22	33	39	43	45	59	62	51	1	76	72	67	73	78	81
Enterprise Value	- -	- -	55	67	74	87	90	77	32	107	114	142	105	103	114
Total Capital	40	54	62	68	75	88	92	82	34	110	108	108	111	117	119
Total Debt/Capital (%)	53.38	61.5	63.24	63.04	60.56	66.95	67.88	62.05	2.38	68.72	66.83	62.43	65.69	67.02	68.14
Total Debt / EV	- -	- -	0.71	0.64	0.61	0.67	0.69	0.66	0.03	0.7	0.63	0.47	0.69	0.76	0.71
EV/Sales	- -	- -	- -	- -	22.41	23.9	- -	- -	- -	5.68	5.78	- -	4.02	6.15	6.46
EV/EBITDA	- -	- -	2,168.63	- -	- -	- -	- -	- -	83.07	18.75	21.26	79.68	69.04	16.09	18.45
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	83.07	- -	- -	- -	130.82	229.04
EV/Cash Flow to Firm	- -	- -	12.81	13.04	11.85	35.61	- -	12.55	3.74	42.91	- -	21.44	40.27	15.98	15.78
EV/Free Cash Flow to Firm	- -	- -	- -	72.45	20.96	362.07	- -	18.5	4.82	42.91	- -	- -	- -	51.16	- -
Diluted Market Cap	- -	- -	16	23	28	29	29	30	31	31	41	75	54	48	48
Diluted Enterprise Value	- -	- -	55	66	73	88	91	77	32	106	113	142	102	96	107
EV per Share	- -	- -	9,686.49	11,415.29	12,088.72	14,647.12	15,147.81	12,801.22	5,336.32	17,568	18,433.62	23,003.06	17,059.17	16,661.6	18,470.07
TTM Sales	-1	-2	-2	-3	3	4	-4	-5	-4	19	20	-4	26	17	18
TTM EBITDA	- -	- -	- -	- -	-1	- -	- -	- -	- -	6	5	2	2	6	6
TTM Operating Income	-1	-2	-2	- -	-3	- -	-4	-5	-4	1	-1	-4	-4	1	- -
TTM Cash Flow to Firm	3	4	4	5	6	2	- -	6	9	3	- -	7	3	6	7
TTM Free Cash Flow to Firm	3	-6	-2	1	4	- -	- -	4	7	3	- -	-14	-4	2	-11

Multiples (USD)

Valuation Multiples API ChatGPT

	1994 Y	1995 Y	1996 Y	1997 Y	1998 Y	1999 Y	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y
As of date	12/31/1994	12/31/1995	12/31/1996	12/31/1997	12/31/1998	12/31/1999	12/31/2000	12/31/2001	12/31/2002	12/31/2003	12/31/2004	12/31/2005	12/31/2006	12/31/2007	12/31/2008

Price/Free Cash Flow	- -	- -	-10.11	25.12	7.97	120.32	-3.51	7.15	4.72	12.41	6.35	-5.37	-12.63	24.06	-4.44
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	83.07	- -	- -	- -	130.82	229.04
Enterprise Value	- -	- -	55	67	74	87	90	77	32	107	114	142	105	103	114
Low Price	- -	- -	2,250	2,917.5	4,177.5	4,530	4,470	4,560	4,950	4,983	5,370	7,950	9,000	9,030	5,400
EV/Sales	- -	- -	- -	- -	22.41	23.9	- -	- -	- -	5.68	5.78	- -	4.02	6.15	6.46
EV/EBITDA	- -	- -	2,168.63	- -	- -	- -	- -	- -	83.07	18.75	21.26	79.68	69.04	16.09	18.45
Price/Earnings	- -	- -	10.68	15.03	9.26	380.14	- -	14.06	17.42	39.32	- -	16.96	9.68	100.87	261.46
Price/Earnings Average	- -	- -	9.32	13.88	8.9	375.37	- -	13.41	17.48	39.46	- -	12.95	11.41	111.06	286.13
Price/Earnings High	- -	- -	10.68	18.34	9.46	393.25	- -	14.06	17.62	40.67	- -	17.17	12.54	117.29	392.63
Price/Earnings Low	- -	- -	8.52	10.81	8.26	359.88	- -	12.95	16.42	37.32	- -	11.1	9.52	100.87	157.4
Price/Book Value	- -	- -	0.71	0.95	0.98	0.98	0.97	0.95	0.96	0.93	1.16	1.85	1.48	1.45	1.46
Price/Book Value Average	- -	- -	0.62	0.88	0.94	0.97	0.94	0.91	0.96	0.94	1.08	1.41	1.75	1.6	1.6
Price/Book Value High	- -	- -	0.71	1.16	1	1.01	0.97	0.95	0.97	0.96	1.17	1.87	1.92	1.69	2.19
Price/Book Value Low	- -	- -	0.57	0.68	0.87	0.93	0.91	0.88	0.9	0.88	0.93	1.21	1.46	1.45	0.88
Price/Tangible Book Value	- -	- -	0.71	0.95	0.98	0.98	0.97	0.95	0.96	0.93	1.16	1.88	1.5	1.46	1.48
Price/Tangible Book Value Average	- -	- -	0.62	0.88	0.94	0.97	0.94	0.91	0.96	0.94	1.08	1.43	1.77	1.61	1.62
Price/Tangible Book Value High	- -	- -	0.71	1.16	1	1.01	0.97	0.95	0.97	0.96	1.17	1.9	1.95	1.7	2.22
Price/Tangible Book Value Low	- -	- -	0.57	0.68	0.87	0.93	0.91	0.88	0.9	0.88	0.93	1.23	1.48	1.46	0.89
Price/Sales	- -	- -	-7.81	-8.87	8.52	7.94	-6.77	-6.58	-7.86	1.64	2.09	-17.4	2.04	2.89	2.72
Price/Sales Average	- -	- -	-6.82	-8.18	8.19	7.84	-6.58	-6.27	-7.89	1.65	1.94	-13.29	2.4	3.19	2.98
Price/Sales High	- -	- -	-7.81	-10.82	8.71	8.22	-6.77	-6.58	-7.95	1.7	2.11	-17.62	2.64	3.36	4.09
Price/Sales Low	- -	- -	-6.23	-6.37	7.6	7.52	-6.34	-6.06	-7.41	1.56	1.67	-11.39	2.01	2.89	1.64
Price/Cash Flow	- -	- -	3.73	4.5	4.5	11.83	8.02	4.85	3.65	12.39	6.35	11.3	20.45	7.52	6.65
Price/Cash Flow Average	- -	- -	3.26	4.16	4.33	11.69	7.8	4.63	3.67	12.43	5.87	8.63	24.09	8.27	7.28
Price/Cash Flow High	- -	- -	3.73	5.49	4.6	12.24	8.02	4.85	3.7	12.81	6.4	11.44	26.48	8.74	9.99
Price/Cash Flow Low	- -	- -	2.98	3.24	4.02	11.2	7.52	4.47	3.45	11.76	5.05	7.4	20.11	7.52	4
Price/Free Cash Flow Average	- -	- -	-8.83	23.19	7.67	118.82	-3.41	6.83	4.74	12.45	5.87	-4.1	-14.88	26.49	-4.86
Price/Free Cash Flow High	- -	- -	-10.11	30.64	8.15	124.47	-3.51	7.15	4.77	12.83	6.4	-5.43	-16.35	27.98	-6.67
Price/Free Cash Flow Low	- -	- -	-8.06	18.06	7.11	113.91	-3.29	6.59	4.45	11.78	5.05	-3.51	-12.42	24.06	-2.67
EV/Sales Average	- -	- -	- -	- -	22.08	23.8	- -	- -	- -	5.69	5.63	- -	4.4	6.49	6.76
EV/Sales High	- -	- -	- -	- -	22.61	24.17	- -	- -	- -	5.74	5.8	- -	4.65	6.69	8.04
EV/Sales Low	- -	- -	- -	- -	21.48	23.48	- -	- -	- -	5.6	5.35	- -	3.98	6.15	5.21
EV/EBITDA Average	- -	- -	2,088.75	- -	- -	- -	- -	- -	83.38	18.77	20.67	69.73	75.64	16.97	19.29
EV/EBITDA High	- -	- -	2,168.63	- -	- -	- -	- -	- -	84	18.95	21.33	80.2	79.96	17.51	22.94
EV/EBITDA Low	- -	- -	2,041.02	- -	- -	- -	- -	- -	78.4	18.47	19.67	65.13	68.43	16.09	14.88
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	83.16	- -	- -	- -	137.99	239.53
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	- -	- -	83.92	- -	- -	- -	142.37	284.84
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	81.81	- -	- -	- -	130.82	184.77
Last Price	- -	- -	2,820	4,057.5	4,680	4,785	4,770	4,950	5,250	5,250	6,750	12,150	9,150	9,030	8,970
High Price	- -	- -	2,820	4,950	4,785	4,950	4,770	4,950	5,310	5,430	6,810	12,300	11,850	10,500	13,470
Enterprise Value Average	- -	- -	53	65	73	87	90	75	32	108	111	124	116	109	119
Enterprise Value High	- -	- -	55	72	74	88	90	77	32	109	114	143	122	112	142
Enterprise Value Low	- -	- -	52	60	71	86	89	74	30	106	105	116	104	103	92

Per Share Data Items (USD)

Per-Share Data API ChatGPT

	1994 Y	1995 Y	1996 Y	1997 Y	1998 Y	1999 Y	2000 Y	2001 Y	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y
As of date	12/31/1994	12/31/1995	12/31/1996	12/31/1997	12/31/1998	12/31/1999	12/31/2000	12/31/2001	12/31/2002	12/31/2003	12/31/2004	12/31/2005	12/31/2006	12/31/2007	12/31/2008

Shares Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Diluted Weighted Avg Shares	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Basic Weighted Avg Shares	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Revenue per Share	-196.88	-266.65	-361.28	-457.66	549.46	602.52	-704.93	-752.71	-667.73	3,199.36	3,222.19	-698.12	4,485.68	3,121.65	3,293.26
EBITDA per Share	65.47	13.18	4.47	- -	-88.69	- -	-3.1	-18.71	64.65	969.56	876.79	289.29	261.04	1,193.52	1,153.42
Operating Income per Share	-196.88	-266.65	-355.18	- -	-563.03	- -	-704.93	-752.71	-667.73	218.89	-106.59	-698.12	-744.59	146.76	92.91
Basic EPS, GAAP	142.58	265.18	264.17	269.92	505.58	12.59	-32.71	352.17	301.42	133.52	-65.02	716.23	945.03	89.52	34.31
Basic EPS from Cont Ops	142.58	269.91	266.36	273.83	508.76	13.85	-32.71	352.17	301.42	133.52	-65.02	716.23	945.03	89.52	34.31
Diluted EPS, GAAP	142.58	265.18	264.17	268.74	505.24	12.59	-32.71	352.05	300.92	133.32	-65.02	716.23	945.03	89.52	34.31
Diluted EPS from Cont Ops	142.58	269.91	266.36	272.63	508.42	13.85	-32.71	352.05	300.92	133.32	-65.02	716.23	945.03	89.52	34.31
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	487.93	699.21	755.61	901.4	1,039.59	404.33	594.68	1,019.63	1,436.59	423.79	1,063.43	1,075.01	447.52	1,201.54	1,348.38
Free Cash Flow per Basic Share	487.93	-1,109.39	-279.02	162.25	587.6	39.77	-1,359.89	692.06	1,114.16	423.79	1,063.43	-2,263.66	-724.56	375.27	-2,020.02
Cash & Equivalents per Share	4.07	0.98	9.26	3.6	24.25	24.34	26.88	638.67	47.17	52.59	4.83	68.07	3,899.61	5,028.41	3,642.85
Book Value per Share	3,266.32	3,620.22	3,957.91	4,273.65	4,793.2	4,881.45	4,924.45	5,193.46	5,486.97	5,631.34	5,800.35	6,571.45	6,167.43	6,228.72	6,145.26
Tangible Book Value per Share	3,266.32	3,620.22	3,957.91	4,273.65	4,793.2	4,881.45	4,924.45	5,193.46	5,486.97	5,631.34	5,800.35	6,469.67	6,081.35	6,175.49	6,069.14