Stock Yards Bancorp, Inc.

SYBT

SYBTStock Yards Bancorp, Inc. US flag

NASDAQ Global Select

81.34

USD

+0.54

- -

2.40BMarket Cap

Income Statement (USD)

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

Sales/Revenue/Turnover	102	111	115	123	128	140	148	157	172	185	233	312	333	345	390
+ Sales & Services Revenue	102	111	115	123	128	140	148	157	172	185	233	312	333	345	390
- Cost of Revenue	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Cost of Goods & Services	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Profit	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Other Operating Income	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
- Operating Expenses	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Selling, General & Admin	40	45	49	52	49	53	56	60	64	66	83	111	120	133	144
+ Research & Development	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Other Operating Expense	-40	-45	-49	-52	-49	-53	-56	-60	-64	-66	-83	-111	-120	-133	-144
Operating Income (Loss)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
- Non-Operating (Income) Loss	-32	-35	-38	-50	-54	-56	-55	-68	-76	-68	-95	-120	-138	-144	-178
+ Interest Expense, Net	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
- Interest Income	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Other Non-Op (Income) Loss	-32	-35	-38	-50	-54	-56	-55	-68	-76	-68	-95	-120	-138	-144	-178
Pretax Income	32	35	38	50	54	56	55	68	76	68	95	120	138	144	178
- Income Tax Expense (Benefit)	8	10	11	15	17	15	17	12	10	9	21	27	30	30	38
- (Income) Loss from Affiliates	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Income (Loss) from Cont Ops	24	26	27	35	37	41	38	56	66	59	75	93	108	115	140
- Net Extraordinary Losses (Gains)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	- -	- -	- -
+ Discontinued Operations	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Extraord. & Accounting Changes	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	- -	- -	- -
Income (Loss) Incl. MI	24	26	27	35	37	41	38	56	66	59	75	93	108	115	140
- Minority Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Net Income, GAAP	24	26	27	35	37	41	38	56	66	59	75	93	108	115	140
- Preferred Dividends	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
- Other Adjustments	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Net Income Avail to Common, GAAP	24	26	27	35	37	41	38	56	66	59	75	93	108	115	140
EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA	4	5	8	7	7	11	14	6	5	10	11	21	22	13	8
EBITDA Margin (%)	3.93	4.47	6.92	6.02	5.38	7.95	9.21	3.68	2.83	5.26	4.87	6.62	6.59	3.87	2
EBITA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	100	100	100	100	100	100	100	100	100	100	100	100	100	100	100
Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Profit Margin (%)	23.08	23.24	23.59	28.27	28.99	29.26	25.68	35.29	38.35	31.78	32.1	29.77	32.35	33.19	35.98
Sales per Employee	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Dividend per Share	0.48	0.51	0.55	0.59	0.64	0.72	0.8	0.96	1.04	1.09	1.13	1.16	1.18	1.22	1.26
Depreciation Expense	4	5	8	7	7	11	14	6	5	10	11	21	22	13	8
Basic Weighted Avg Shares	21	21	21	22	22	22	23	23	23	23	25	29	29	29	29
Basic EPS, GAAP	1.14	1.24	1.27	1.59	1.68	1.84	1.69	2.45	2.92	2.61	3	3.24	3.69	3.91	4.77
Basic EPS from Cont Ops	1.14	1.24	1.27	1.59	1.68	1.84	1.69	2.45	2.92	2.61	3	3.25	3.69	3.91	4.77
Diluted Weighted Avg Shares	21	21	22	22	22	23	23	23	23	23	25	29	29	29	30
Diluted EPS, GAAP	1.14	1.23	1.26	1.57	1.66	1.8	1.66	2.42	2.89	2.59	2.97	3.21	3.69	3.89	4.75
Diluted EPS from Cont Ops	1.14	1.23	1.26	1.57	1.66	1.8	1.66	2.42	2.89	2.59	2.97	3.23	3.69	3.89	4.75

Balance Sheet (USD)

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 Current Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Cash, Cash Equivalents & STI	385	429	525	555	602	610	617	489	518	630	1,243	1,227	1,126	1,069	83
+ Cash & Cash Equivalents	33	43	35	42	36	40	42	52	47	43	62	83	94	79	70
+ ST Investments	352	386	490	513	566	570	575	437	471	587	1,180	1,145	1,031	990	13
+ Accounts & Notes Receiv	7	6	7	8	9	9	11	10	26	30	30	39	46	47	50
+ Accounts Receivable, Net	6	5	6	6	7	7	8	8	9	13	14	22	27	28	29
+ Notes Receivable, Net	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Loans Receivable, Net	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Other Receivable, Net	1	1	2	2	2	2	2	2	18	17	16	16	19	20	22
+ Inventories	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Inventory Adjustments	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Other ST Assets	-392	-435	-532	-563	-610	-619	-627	-499	-544	-660	-1,273	-1,266	-1,172	-1,116	-133
+ Misc ST Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Prepaid Expenses	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ ST Derivative & Hedging Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ ST Assets Held-for-Sale	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ ST Deferred Tax Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Noncurrent Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Property, Plant & Equip, Net	37	37	40	39	40	42	42	45	59	58	77	102	101	113	119
+ Property, Plant & Equip	62	61	67	69	71	75	75	80	96	97	118	142	143	156	164
- Accumulated Depreciation	26	25	28	30	31	33	33	35	38	39	41	40	41	43	45
+ LT Investments & Receivables	365	396	496	519	572	575	578	442	477	597	1,191	1,632	1,646	1,546	1,116
+ LT Investments	365	396	496	519	572	575	578	442	477	597	1,191	1,632	1,646	1,546	1,116
+ LT Receivables	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Other LT Assets	-402	-433	-536	-558	-611	-618	-619	-486	-536	-655	-1,268	-1,733	-1,747	-1,658	-1,234
+ Total Intangible Assets	2	3	5	4	3	3	3	3	16	17	146	234	227	221	216
+ Goodwill	1	1	1	1	1	1	1	1	13	13	136	194	194	194	194
+ Other Intangible Assets	2	2	4	3	3	2	2	2	4	5	10	40	33	27	22
+ LT Deferred Tax Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ LT Derivative & Hedging Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Misc LT Assets	-404	-435	-541	-561	-615	-621	-622	-489	-552	-672	-1,414	-1,968	-1,975	-1,880	-1,451
Total Assets	2,053	2,148	2,389	2,564	2,817	3,039	3,240	3,303	3,724	4,609	6,646	7,496	8,170	8,863	9,536
+ Payables & Accruals	- -	- -	- -	- -	- -	- -	- -	1	1	- -	- -	1	2	2	2
+ Accounts Payable	- -	- -	- -	- -	- -	- -	- -	1	1	- -	- -	1	2	2	2
+ Accrued Taxes	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Interest & Dividends Payable	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Other Payables & Accruals	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ ST Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ ST Borrowings	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ ST Finance Leases	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Other ST Liabilities	- -	- -	- -	- -	- -	- -	- -	-1	-1	- -	- -	-1	-2	-2	-2
+ Deferred Revenue	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Derivatives & Hedging	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Deferred Tax Liabilities	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Misc ST Liabilities	- -	- -	- -	- -	- -	- -	- -	-1	-1	- -	- -	-1	-2	-2	-2
Total Current Liabilities	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ LT Debt	101	63	34	37	43	51	49	48	80	32	- -	76	227	327	327
+ LT Borrowings	101	63	34	37	43	51	49	48	80	32	- -	76	227	327	327
+ LT Finance Leases	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Other LT Liabilities	-101	-63	-34	-37	-43	-51	-49	-48	-80	-32	- -	-76	-227	-327	-327
+ Accrued Liabilities	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Pension Liabilities	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Deferred Revenue	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Deferred Tax Liabilities	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Derivatives & Hedging	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Misc LT Liabilities	-101	-63	-34	-37	-43	-51	-49	-48	-80	-32	- -	-76	-227	-327	-327
Total Noncurrent Liabilities	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Liabilities	1,865	1,943	2,160	2,304	2,530	2,726	2,906	2,936	3,318	4,168	5,970	6,736	7,312	7,923	8,460
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Share Capital & APIC	22	25	43	48	55	63	68	73	72	78	293	436	445	454	462
+ Common Stock	7	7	10	10	11	36	36	37	36	36	50	58	59	59	59
+ Additional Paid in Capital	15	18	33	38	44	27	32	37	36	42	243	378	386	395	403
- Treasury Stock	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Retained Earnings	161	175	189	210	231	252	267	298	334	354	391	440	506	578	675
+ Other Equity	5	5	-2	2	1	-1	-2	-5	1	9	-8	-116	-93	-91	-61
Equity Before Minority Interest	188	205	229	260	287	314	334	366	406	441	676	760	858	940	1,076
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Equity	188	205	229	260	287	314	334	366	406	441	676	760	858	940	1,076
Total Liabilities & Equity	2,053	2,148	2,389	2,564	2,817	3,039	3,240	3,303	3,724	4,609	6,646	7,496	8,170	8,863	9,536
Shares Outstanding	21	21	22	22	22	23	23	23	23	23	27	29	29	29	29
Number of Employees	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Capital Leases - Total	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Net Debt	68	20	- -	-5	8	11	7	-4	33	-12	-62	-6	132	248	257
Net Debt to Equity	36.46	9.84	-0.08	-2.07	2.64	3.62	2.24	-1.01	8.14	-2.62	-9.22	-0.81	15.41	26.36	23.87
Tangible Common Equity Ratio	9.04	9.43	9.43	10.01	10.07	10.24	10.22	11.02	10.52	9.22	8.15	7.25	7.94	8.32	9.22
Current Ratio	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Conversion Cycle	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Cash Flow Statement (USD)

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

+ Net Income	24	26	27	35	37	41	38	56	66	59	75	93	108	115	140
+ Depreciation & Amortization	4	5	8	7	7	11	14	6	5	10	11	21	22	13	8
+ Non-Cash Items	21	3	20	-2	-1	6	7	6	-10	-1	24	19	12	7	5
+ Stock-Based Compensation	1	1	2	2	2	2	3	4	4	3	5	4	4	4	4
+ Deferred Income Taxes	-2	-3	1	- -	1	- -	4	- -	-6	-8	5	2	- -	-3	-3
+ Asset Impairment Charge	- -	- -	- -	- -	- -	-1	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Other Non-Cash Adj	22	5	18	-4	-4	4	- -	2	-8	3	14	13	8	6	3
+ Chg in Non-Cash Work Cap	-4	-19	3	- -	- -	5	-5	-1	-3	9	-8	-24	-35	8	13
+ (Inc) Dec in Accts Receiv	4	1	1	- -	-3	-7	-14	-1	-3	-21	4	-14	-4	-1	10
+ (Inc) Dec in Inventories	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ (Inc) Dec in Prepaid Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Inc (Dec) in Accts Payable	-8	-20	2	- -	2	13	9	-1	- -	30	-12	-10	-31	10	3
+ Inc (Dec) in Other	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Net Cash From Disc Ops	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash from Operating Activities	44	15	58	40	43	63	54	66	58	77	102	109	107	143	166
+ Change in Fixed & Intang	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Disp in Fixed & Intang	- -	- -	- -	- -	- -	- -	- -	- -	3	1	- -	25	2	- -	1
+ Disp of Fixed Prod Assets	- -	- -	- -	- -	- -	- -	- -	- -	3	1	- -	25	2	- -	1
+ Disp of Intangible Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Acq of Fixed & Intang	-8	-3	-2	-3	-3	-6	-3	-7	-5	-5	-5	-18	-8	-10	-12
+ Acq of Fixed Prod Assets	-8	-3	-2	-3	-3	-6	-3	-7	-5	-5	-5	-18	-8	-10	-12
+ Acq of Intangible Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Cash (Repurchase) of Equity	1	- -	- -	-1	-1	-2	-2	-2	-12	-2	-4	-5	-3	-4	-2
+ Increase in Capital Stock	1	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Decrease in Capital Stock	- -	- -	- -	-1	-1	-2	-2	-2	-12	-2	-4	-5	-3	-4	-2
+ Net Change in LT Investment	-104	-36	-37	-17	-57	-11	-8	133	-12	-107	-204	-338	174	108	490
+ Dec in LT Investment	301	452	407	312	327	468	653	902	690	349	301	318	180	505	1,084
+ Inc in LT Investment	-405	-488	-444	-329	-384	-479	-661	-768	-702	-455	-505	-656	-6	-397	-595
+ Net Cash From Acq & Div	- -	- -	- -	- -	- -	- -	- -	- -	-25	- -	- -	- -	- -	- -	- -
+ Cash from Divestitures	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Cash for Acq of Subs	- -	- -	- -	- -	- -	- -	- -	- -	-25	- -	- -	- -	- -	- -	- -
+ Cash for JVs	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Other Investing Activities	-50	-51	-97	-151	-166	-273	-104	-138	-124	-694	129	-53	-593	-776	-585
+ Net Cash From Disc Ops	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash from Investing Activities	-162	-90	-136	-170	-227	-290	-115	-12	-163	-805	-79	-384	-424	-677	-107
+ Dividends Paid	-10	-11	-12	-13	-14	-16	-18	-22	-24	-24	-28	-33	-35	-36	-37
+ Net Cash From Debt	- -	-39	-28	3	7	8	-2	-1	-18	-48	-123	47	150	100	- -
+ Cash From Debt	- -	31	13	43	108	289	120	120	120	100	30	50	950	1,000	1,200
+ Repayments of Debt	- -	-70	-41	-40	-102	-281	-122	-121	-138	-148	-153	-3	-800	-900	-1,200
+ Other Financing Activities	140	137	121	145	222	181	174	30	209	871	775	-527	303	499	575
+ Net Cash From Disc Ops	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash from Financing Activities	131	88	81	134	214	170	152	5	156	796	620	-518	416	559	536
Effect of Foreign Exchange Rates	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Net Changes in Cash	13	13	3	3	30	-56	91	60	51	68	643	-794	99	25	595
EBITDA	4	5	8	7	7	11	14	6	5	10	11	21	22	13	8
EBITDA Margin (%)	3.93	4.47	6.92	6.02	5.38	7.95	9.21	3.68	2.83	5.26	4.87	6.62	6.59	3.87	2
Free Cash Flow	36	11	56	37	40	57	51	59	53	72	98	90	99	133	154
Net Cash Paid for Acquisitions	- -	- -	- -	- -	- -	- -	- -	- -	25	- -	- -	- -	- -	- -	- -
Free Cash Flow to Firm	36	11	56	37	40	57	51	59	53	72	98	90	99	133	154
Free Cash Flow to Equity	36	-27	28	40	46	65	49	58	39	24	-25	162	251	233	155
Free Cash Flow per Basic Share	1.75	0.55	2.62	1.71	1.8	2.55	2.26	2.6	2.36	3.18	3.92	3.15	3.39	4.54	5.24
Price/Free Cash Flow	5.39	17.26	7.55	11.61	12.13	15.38	15.35	10.32	14.78	11.16	15.06	14.78	13.14	13.8	10.76
Cash Flow to Net Income	1.88	0.57	2.15	1.15	1.16	1.54	1.41	1.19	0.88	1.31	1.37	1.17	0.99	1.25	1.18
Capital Expenditures	-8	-3	-2	-3	-3	-6	-3	-7	-5	-5	-5	-18	-8	-10	-12