T. Rowe Price Group, Inc. Financial Ratios — TR1 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 (%)	23.02	24.32	24.18	24.08	24.08	24.87	27.65	30.76	32.23	32.04	36.86	17.44	19.5	21.16	19.68
Return on Assets (%)	20.86	22.16	22.69	23.03	22.75	21.44	21.77	24.14	25.05	23.74	26.61	12.9	14.95	16.31	15.01
Return on Capital (%)	23.02	24.32	24.18	24.08	24.08	22.49	22.61	27.87	26.44	24.98	30.79	16.24	16.9	18.49	16.23
Return on Invested Capital (%)	22.37	22.96	23.13	22.59	22.74	21.08	21.09	25.38	23.94	23.86	28.65	17.11	14.13	15.72	13.79
Gross Margin (%)	64.7	65.34	66.8	66.61	65.63	56.43	57.29	58.18	57.55	57.85	60.98	54.96	49.63	51.94	51.27
EBITDA Margin (%)	47.3	47.81	49.6	50.29	48.21	43.57	46.39	46.92	45.89	47.29	51.03	46.54	38.2	40	38.2
Operating Margin (%)	44.66	45.14	47	47.48	45.21	42	42.41	43.67	42.49	44.24	48.36	38.47	31.55	34.91	33.87
Incremental Operating Margin (%)	50.12	49.89	59.15	50.91	3.66	- -	45.47	55.51	16.63	60.92	65.81	102.58	1,641.58	69.28	0.36
Pretax Margin (%)	45.52	47.48	48.8	50.3	47.67	45.75	51.6	44.38	52.11	52.24	52.07	30.03	38.55	39.75	39.31
Profit Margin (%)	28.15	29.23	30.07	30.88	29.11	28.36	30.85	34.2	37.94	38.23	40.18	24.01	27.69	29.61	28.53
Net Income to Common Margin (%)	28.15	29.23	30.07	30.88	29.11	28.36	30.85	34.2	37.94	38.23	40.18	24.01	27.69	29.61	28.53
Effective Tax Rate (%)	38.17	38.43	38.39	38.62	38.92	36.04	36.88	25.83	23.17	22.17	22.43	25.59	26.29	24.25	23.2
Dvd Payout Ratio (%)	41.11	68.29	37.86	37.58	86.59	41.83	33.83	40.84	31.01	31.63	54.65	82.56	59.58	52.3	49.07
Sustainable Growth Rate (%)	13.56	7.71	15.03	15.03	3.23	14.47	18.3	18.19	22.23	21.91	16.71	3.04	7.88	10.09	10.03

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	- -	- -	- -	- -	- -	- -	- -	- -	146	154	249	330	309	279	447
ST Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
LT Debt	- -	- -	- -	- -	- -	- -	- -	- -	146	154	249	330	309	279	447
Total Debt/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	0.06	0.05	0.06	0.11	0.13	0.1	0.16
Net Debt/EBITDA	-0.69	-0.61	-0.81	-0.75	-0.58	-0.65	-0.84	-0.57	-0.69	-0.73	-0.39	-0.58	-0.84	-0.93	-1.21
Total Debt/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	0.06	0.06	0.07	0.14	0.16	0.12	0.2
Net Debt/EBIT	-0.73	-0.64	-0.85	-0.8	-0.62	-0.7	-0.9	-0.6	-0.75	-0.78	-0.41	-0.74	-1.04	-1.14	-1.54
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	90.73	91.51	95.73	95.59	93.25	80.46	77.29	79.65	76.12	72.31	72.13	75.92	77.41	76.79	75.72
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	1.78	1.66	2.43	3.4	3	2.43	3.71
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	1.75	1.64	2.37	3.29	2.91	2.38	3.58
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	1.57	1.45	1.99	2.83	2.51	2.07	3.12
Total Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	1.78	1.66	2.43	3.4	3	2.43	3.71
Total Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	1.75	1.64	2.37	3.29	2.91	2.38	3.58
Total Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	1.57	1.45	1.99	2.83	2.51	2.07	3.12
Net Debt to Equity	-26.25	-22.86	-29.02	-27.92	-24.62	-21.15	-27.91	-20.76	-21.67	-23.21	-14.85	-18.12	-20.08	-23.14	-28.03
Net Debt/Capital (%)	-35.59	-29.63	-40.88	-38.73	-32.66	-26.83	-38.72	-26.2	-27.05	-29.59	-16.96	-21.25	-24.22	-29.19	-37.03
EBITDA	1,299	1,445	1,728	2,003	2,025	1,867	2,252	2,521	2,578	2,935	3,915	3,020	2,468	2,838	2,794
EBITDA-CapEx	1,217	1,368	1,622	1,876	1,874	1,719	2,066	2,352	2,373	2,721	3,676	2,782	2,160	2,414	2,520
Operating Income (Loss)	1,227	1,364	1,637	1,891	1,899	1,800	2,059	2,346	2,387	2,746	3,710	2,496	2,038	2,477	2,477

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	3.14	3.31	9.8	9.02	6.11	5.47	6.69	5.04	7.23	7.89	2.99	3.88	4.23	6.01	8.29
Current Ratio	4.2	4.64	12.6	11.67	8.44	7.54	8.67	6.99	9.86	11.06	5.07	5.53	5.88	8.01	10.57
Quick Ratio	4.2	4.64	12.6	11.67	8.44	7.54	8.67	6.99	9.86	11.06	5.07	5.53	5.88	8.01	10.57
CFO/Avg Current Liab	4.02	3.27	6.04	8.68	8.53	0.83	0.91	5.71	5.76	7.39	8.83	4.91	2.59	3.63	4.13
Common Equity/Total Assets	90.73	91.51	95.73	95.59	93.25	80.46	77.29	79.65	76.12	72.31	72.13	75.92	77.41	76.79	75.72
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	1.78	1.66	2.43	3.4	3	2.43	3.71
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	1.75	1.64	2.37	3.29	2.91	2.38	3.58
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	1.57	1.45	1.99	2.83	2.51	2.07	3.12
Total Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	1.78	1.66	2.43	3.4	3	2.43	3.71
Total Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	1.75	1.64	2.37	3.29	2.91	2.38	3.58
Total Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	1.57	1.45	1.99	2.83	2.51	2.07	3.12
CFO/Total Liabilities	271.28	253.1	573.58	539.29	443.75	32.22	31.95	196.42	137.51	138.02	153.06	120.6	61.34	83.37	76.61
CFO/CapEx	11.52	11.74	11.66	10.65	10.12	1.15	1.23	9.61	7.44	8.94	14.44	9.93	3.96	3.98	6.39
Altman's Z-Score	- -	- -	- -	- -	- -	- -	24.75	18.88	18.61	17.49	15.8	11.09	10.47	10.76	9.05

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	8.97	9.18	9.26	9.46	9.45	9.51	9.52	9.64	9.39	8.22	7.99	7.18	8.3	8.42	8.09
Days Sales Outstanding	40.68	39.75	39.43	38.57	38.61	38.38	38.36	37.87	38.86	44.39	45.71	50.83	43.97	43.36	45.12
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	- -	- -	- -	- -	- -	- -	25,933	21,496	28,983	33,937	45,137	24,893	24,238	25,611	22,717
- Cash & Cash Equivalents	898	879	1,398	1,506	1,172	1,205	1,903	1,425	1,782	2,152	1,523	1,756	2,067	2,650	3,378
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	687	993	740	1,121	1,562	1,231	847	786	1,105	1,193
+ Total Debt	- -	- -	- -	- -	- -	- -	- -	- -	146	154	249	330	309	279	447
Enterprise Value	- -	- -	- -	- -	- -	- -	25,023	20,811	28,469	33,501	45,094	24,314	23,266	24,345	20,979
Total Capital	3,421	3,846	4,818	5,395	4,762	5,696	6,817	6,865	8,369	9,423	10,503	10,017	10,600	11,729	12,500
Total Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	1.75	1.64	2.37	3.29	2.91	2.38	3.58
Total Debt / EV	- -	- -	- -	- -	- -	- -	- -	- -	0.01	- -	0.01	0.01	0.01	0.01	0.02
EV/Sales	- -	- -	- -	- -	- -	- -	5.15	3.87	5.07	5.4	5.88	3.75	3.6	3.43	2.87
EV/EBITDA	- -	- -	- -	- -	- -	- -	11.11	8.26	11.04	11.41	11.52	8.05	9.43	8.58	7.51
EV/EBIT	- -	- -	- -	- -	- -	- -	11.87	8.81	11.93	12.2	12.15	10.24	11.71	10.43	9.58
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	109.03	12.85	18.7	17.46	13.06	10.31	19.08	14.44	11.96
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	576.56	14.34	21.6	19.66	14.04	11.46	25.53	19.29	14.18
Diluted Market Cap	- -	- -	- -	- -	- -	- -	25,931	22,294	29,401	34,418	45,063	25,203	24,331	25,650	22,897
Diluted Enterprise Value	- -	- -	- -	- -	- -	- -	25,021	21,609	28,886	33,982	45,020	24,624	23,359	24,383	21,159
EV per Share	- -	- -	- -	- -	- -	- -	102.09	87.42	121.03	146.96	196.77	108.4	103.89	109.19	95.98
TTM Sales	2,747	3,023	3,484	3,982	4,201	4,285	4,855	5,373	5,618	6,207	7,672	6,488	6,461	7,094	7,315
TTM EBITDA	1,299	1,445	1,728	2,003	2,025	1,867	2,252	2,521	2,578	2,935	3,915	3,020	2,468	2,838	2,794
TTM Operating Income	1,227	1,364	1,637	1,891	1,899	1,800	2,059	2,346	2,387	2,746	3,710	2,496	2,038	2,477	2,477
TTM Cash Flow to Firm	948	903	1,233	1,344	1,531	171	230	1,620	1,523	1,919	3,452	2,359	1,219	1,686	1,753
TTM Free Cash Flow to Firm	866	826	1,127	1,218	1,379	22	43	1,451	1,318	1,704	3,213	2,122	911	1,262	1,479

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	- -	- -	- -	- -	- -	- -	597.5	15.36	22.31	20.19	14.03	11.88	26.7	20.32	15.48
EV/EBIT	- -	- -	- -	- -	- -	- -	11.87	8.81	11.93	12.2	12.15	10.24	11.71	10.43	9.58
Enterprise Value	- -	- -	- -	- -	- -	- -	25,023	20,811	28,469	33,501	45,094	24,314	23,266	24,345	20,979
Low Price	- -	- -	- -	- -	- -	- -	66.83	86.83	87.12	87.44	147.62	98.52	88.2	101.26	78.42
EV/Sales	- -	- -	- -	- -	- -	- -	5.15	3.87	5.07	5.4	5.88	3.75	3.6	3.43	2.87
EV/EBITDA	- -	- -	- -	- -	- -	- -	11.11	8.26	11.04	11.41	11.52	8.05	9.43	8.58	7.51
Price/Earnings	- -	- -	- -	- -	- -	- -	17.04	11.9	13.61	14.36	14.48	16.1	13.56	12.19	10.96
Price/Earnings Average	- -	- -	- -	- -	- -	- -	13.34	14.54	11.87	12.3	14.05	18.63	13.64	11.98	10.7
Price/Earnings High	- -	- -	- -	- -	- -	- -	17.04	16.68	13.79	14.68	16.5	28.6	15.89	13.24	12.35
Price/Earnings Low	- -	- -	- -	- -	- -	- -	10.76	11.45	9.62	8.43	10.85	14.29	11.05	10.74	8.27
Price/Book Value	- -	- -	- -	- -	- -	- -	4.45	3.51	4.08	4.4	5	2.82	2.55	2.48	2.09
Price/Book Value Average	- -	- -	- -	- -	- -	- -	3.49	4.29	3.56	3.77	4.86	3.26	2.56	2.43	2.04
Price/Book Value High	- -	- -	- -	- -	- -	- -	4.45	4.92	4.13	4.5	5.7	5	2.99	2.69	2.36
Price/Book Value Low	- -	- -	- -	- -	- -	- -	2.81	3.38	2.89	2.59	3.75	2.5	2.08	2.18	1.58
Price/Tangible Book Value	- -	- -	- -	- -	- -	- -	5.03	3.94	4.5	4.82	8.33	4.47	3.81	3.49	2.86
Price/Tangible Book Value Average	- -	- -	- -	- -	- -	- -	3.94	4.81	3.93	4.13	8.09	5.17	3.84	3.43	2.79
Price/Tangible Book Value High	- -	- -	- -	- -	- -	- -	5.03	5.52	4.56	4.93	9.5	7.94	4.47	3.79	3.22
Price/Tangible Book Value Low	- -	- -	- -	- -	- -	- -	3.18	3.79	3.18	2.83	6.25	3.97	3.11	3.08	2.16
Price/Sales	- -	- -	- -	- -	- -	- -	5.26	4.07	5.16	5.49	5.82	3.87	3.75	3.61	3.13
Price/Sales Average	- -	- -	- -	- -	- -	- -	4.12	4.97	4.5	4.7	5.65	4.47	3.78	3.55	3.05
Price/Sales High	- -	- -	- -	- -	- -	- -	5.26	5.7	5.23	5.61	6.63	6.87	4.4	3.92	3.52
Price/Sales Low	- -	- -	- -	- -	- -	- -	3.32	3.91	3.65	3.22	4.36	3.43	3.06	3.18	2.36
Price/Cash Flow	- -	- -	- -	- -	- -	- -	111.19	13.5	19.05	17.75	12.93	10.63	19.9	15.18	13.04
Price/Cash Flow Average	- -	- -	- -	- -	- -	- -	87.09	16.49	16.62	15.21	12.55	12.3	20.01	14.92	12.73
Price/Cash Flow High	- -	- -	- -	- -	- -	- -	111.19	18.92	19.3	18.16	14.74	18.88	23.31	16.49	14.69
Price/Cash Flow Low	- -	- -	- -	- -	- -	- -	70.23	12.98	13.47	10.43	9.69	9.44	16.21	13.38	9.84
Price/Free Cash Flow Average	- -	- -	- -	- -	- -	- -	467.95	18.76	19.46	17.31	13.61	13.75	26.85	19.97	15.12
Price/Free Cash Flow High	- -	- -	- -	- -	- -	- -	597.5	21.52	22.6	20.66	15.99	21.1	31.29	22.08	17.44
Price/Free Cash Flow Low	- -	- -	- -	- -	- -	- -	377.4	14.77	15.77	11.86	10.51	10.55	21.76	17.91	11.68
EV/Sales Average	- -	- -	- -	- -	- -	- -	4	4.76	4.41	4.62	5.71	4.35	3.62	3.37	2.79
EV/Sales High	- -	- -	- -	- -	- -	- -	5.15	5.48	5.14	5.52	6.7	6.73	4.25	3.74	3.26
EV/Sales Low	- -	- -	- -	- -	- -	- -	3.19	3.72	3.56	3.14	4.4	3.32	2.91	3	2.11
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	8.61	10.14	9.61	9.76	11.18	9.35	9.48	8.42	7.32
EV/EBITDA High	- -	- -	- -	- -	- -	- -	11.11	11.68	11.19	11.68	13.13	14.45	11.11	9.36	8.54
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	6.87	7.93	7.75	6.64	8.63	7.13	7.61	7.51	5.51
EV/EBIT Average	- -	- -	- -	- -	- -	- -	9.2	10.83	10.38	10.44	11.8	11.89	11.78	10.24	9.34
EV/EBIT High	- -	- -	- -	- -	- -	- -	11.87	12.47	12.09	12.48	13.86	18.38	13.81	11.38	10.9
EV/EBIT Low	- -	- -	- -	- -	- -	- -	7.34	8.46	8.37	7.1	9.11	9.07	9.45	9.13	7.04
Last Price	- -	- -	- -	- -	- -	- -	105.8	90.29	123.22	148.87	196.95	110.98	108.23	114.87	103.94
High Price	- -	- -	- -	- -	- -	- -	105.8	126.52	124.85	152.28	224.54	197.13	126.82	124.79	117.12
Enterprise Value Average	- -	- -	- -	- -	- -	- -	19,400	25,571	24,770	28,652	43,770	28,229	23,404	23,904	20,444
Enterprise Value High	- -	- -	- -	- -	- -	- -	25,023	29,435	28,851	34,280	51,416	43,639	27,428	26,558	23,859
Enterprise Value Low	- -	- -	- -	- -	- -	- -	15,470	19,987	19,977	19,497	33,788	21,521	18,778	21,312	15,403

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	253	257	262	261	250	245	245	238	235	228	229	224	224	223	219
Diluted Weighted Avg Shares	263	261	266	267	261	250	245	247	239	231	229	227	225	223	220
Basic Weighted Avg Shares	256	253	258	260	255	245	241	242	235	229	227	226	224	223	220
Revenue per Share	10.75	11.93	13.49	15.34	16.5	17.45	20.13	22.18	23.87	27.13	33.86	28.71	28.83	31.84	33.25
EBITDA per Share	5.08	5.7	6.69	7.71	7.95	7.6	9.34	10.41	10.95	12.83	17.28	13.36	11.01	12.74	12.7
Operating Income per Share	4.8	5.38	6.34	7.28	7.46	7.33	8.54	9.69	10.14	12	16.37	11.04	9.09	11.12	11.26
Basic EPS, GAAP	3.03	3.49	4.06	4.74	4.8	4.95	6.21	7.59	9.05	10.37	13.61	6.89	7.98	9.43	9.49
Basic EPS from Cont Ops	3.03	3.49	4.06	4.74	4.8	5.11	6.56	7.3	9.55	11.03	13.67	6.41	8.19	9.59	10.04
Diluted EPS, GAAP	2.94	3.39	3.93	4.6	4.69	4.85	6.11	7.44	8.93	10.26	13.47	6.86	7.96	9.4	9.47
Diluted EPS from Cont Ops	2.94	3.39	3.93	4.6	4.69	5.01	6.45	7.16	9.43	10.91	13.54	6.38	8.17	9.56	10.02
Dividend per Share	1.24	2.38	1.54	1.78	4.16	2.2	2.33	2.87	3.12	3.7	7.51	4.9	5.01	5.1	5.2
Cash Flow per Share	3.71	3.56	4.77	5.18	6.01	0.69	0.95	6.69	6.47	8.39	15.23	10.44	5.44	7.57	7.97
Free Cash Flow per Basic Share	3.39	3.26	4.36	4.69	5.42	0.09	0.18	5.99	5.6	7.45	14.18	9.39	4.07	5.67	6.72
Cash & Equivalents per Share	3.55	3.42	5.33	5.77	4.68	4.92	7.76	5.99	7.58	9.44	6.65	7.83	9.23	11.88	15.46
Book Value per Share	13.51	14.96	18.38	20.66	19.01	20.46	23.76	25.72	30.19	33.81	39.37	39.41	42.45	46.4	49.69
Tangible Book Value per Share	10.88	12.37	15.84	18.11	16.35	17.74	21.05	22.93	27.36	30.89	23.63	24.82	28.38	32.9	36.34