Virtu Financial, Inc. Financial Ratios — 0VF 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 (%)	- -	- -	56.63	91.47	12.18	23.87	0.6	30.75	-5.91	54.1	31.6	18.33	11.16	22.5	33.02
Return on Assets (%)	- -	- -	5.08	5.22	0.62	0.93	0.05	3.94	-0.69	6.63	4.7	2.54	1.13	1.85	2.64
Return on Capital (%)	- -	- -	14.91	17.59	-5.73	-1.18	0.52	3.95	- -	6.48	5.75	6.15	7.4	6.38	6.93
Return on Invested Capital (%)	- -	- -	15.5	18.17	20.52	14.02	1.72	20.77	- -	23.21	18	13.49	10.69	12.49	15.8
Gross Margin (%)	57.86	57.05	58.84	56.37	59.75	56.35	57.74	68.49	49.22	64.43	60.1	57.29	60.65	61.44	64.27
EBITDA Margin (%)	41.11	41.28	44	43.03	47.18	42.96	33.39	53.71	22.49	54.52	48.4	44.02	46.24	49.28	54.86
Operating Margin (%)	35.31	28.97	41.26	39.57	42.93	38.66	30.1	50.92	19.61	50.56	44.54	38.82	40.73	45.81	51.64
Incremental Operating Margin (%)	- -	10.04	196.01	20.44	76.09	74.84	11.65	76.07	182.42	77.83	90.1	74.83	- -	65.8	73.84
Pretax Margin (%)	21.9	14.51	28.23	26.77	27.12	25.57	11.01	37.07	-7.64	42.69	35.46	23.55	14.18	22.42	30.13
Profit Margin (%)	19.36	14.22	27.42	26.29	2.62	4.7	0.29	15.41	-3.86	20.04	16.96	11.21	6.19	9.61	12.89
Net Income to Common Margin (%)	19.36	14.22	27.42	26.29	2.62	4.7	0.29	15.41	-3.86	20.04	16.96	11.21	6.19	9.61	12.89
Effective Tax Rate (%)	11.58	1.98	2.88	1.81	8.54	11.83	83.3	10.94	- -	18.94	17.02	15.89	18.83	17.12	16.64
Dvd Payout Ratio (%)	135.36	153.5	237.87	74.01	39.39	13.31	183.07	10.55	-142.21	30.42	46.54	55.88	79.35	37.77	25.76
Sustainable Growth Rate (%)	- -	- -	-78.07	23.78	7.38	20.69	-0.5	27.51	-14.31	37.65	16.9	8.09	2.31	14	24.52

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	- -	1,089	1,621	996	1,063	812	2,562	2,334	4,298	3,429	3,602	3,727	6,927	7,035	8,977
ST Debt	- -	336	581	496	45	25	28	15	73	65	62	4	1,796	39	12
LT Debt	- -	752	1,040	500	1,018	787	2,534	2,319	4,224	3,364	3,540	3,723	5,131	6,997	8,965
Total Debt/EBITDA	- -	4.28	5.54	3.2	2.83	2.69	7.46	2.31	12.59	1.94	2.65	3.58	6.53	4.96	4.51
Net Debt/EBITDA	- -	4.13	5.32	2.96	2.4	2.09	5.91	1.59	9.38	1.26	1.65	2.41	5.5	4.18	3.84
Total Debt/EBIT	- -	6.62	6.06	3.55	3.11	2.99	9.13	2.53	20.96	2.11	2.94	4.1	7.42	5.41	4.77
Net Debt/EBIT	- -	6.37	5.81	3.28	2.63	2.32	7.23	1.74	15.61	1.37	1.84	2.75	6.25	4.56	4.07
EBITDA to Interest Expense	4.9	3.38	4.19	3.99	4.6	3.55	2.2	4.72	1.22	8.28	6.19	3.22	1.77	2.26	2.55
EBITDA-CapEx/Interest Expense	4.72	3.17	3.87	3.63	4.4	3.41	2.08	4.6	1.19	8.14	6.08	3.14	1.71	2.24	2.52
EBIT to Interest Expense	4.21	2.37	3.93	3.67	4.18	3.2	1.98	4.48	1.06	7.67	5.7	2.84	1.56	2.1	2.4
Interest Expense	39	75	70	78	82	85	156	214	280	213	220	323	600	627	780
Common Equity/Total Assets	- -	13.72	5.13	6.39	3.85	3.95	11.35	14.25	9.69	14.74	15.01	12.68	8.31	8.16	7.85
Long-Term Debt/Equity (%)	- -	170.88	511.69	235.49	182.51	147.29	220.04	155.14	343.72	181.35	189.97	225.45	365.1	470.4	454.28
Long-Term Debt/Capital (%)	- -	49.21	57.03	41.38	62.81	58.46	68.24	60.57	76.43	63.67	64.78	69.22	61.58	82.1	81.87
Long-Term Debt/Total Assets (%)	- -	23.44	26.24	15.06	30.02	21.32	34.62	31.42	43.96	33.76	34.3	35.18	35.47	45.55	44.49
Total Debt/Equity (%)	- -	247.27	797.25	469.03	190.58	151.97	222.46	156.16	349.7	184.84	193.27	225.69	492.9	472.99	454.91
Total Debt/Capital (%)	- -	71.2	88.85	82.43	65.59	60.31	68.99	60.96	77.76	64.89	65.9	69.3	83.13	82.55	81.98
Total Debt/Total Assets (%)	- -	33.92	40.89	29.99	31.34	22	35	31.62	44.72	34.41	34.9	35.22	47.88	45.8	44.55
Net Debt to Equity	- -	238.19	764.78	433.29	161.32	118.03	176.18	107.35	260.39	119.88	120.82	151.77	414.71	398.88	387.87
Net Debt/Capital (%)	- -	70.43	88.44	81.25	61.73	54.13	63.79	51.77	66.75	50.61	51.24	57	77.59	77.55	77.4
EBITDA	190	254	292	311	376	302	343	1,009	341	1,766	1,361	1,041	1,060	1,418	1,993
EBITDA-CapEx	183	238	270	283	359	290	324	983	332	1,737	1,336	1,014	1,023	1,405	1,970
Operating Income (Loss)	163	178	274	286	342	271	309	957	298	1,638	1,252	918	934	1,318	1,876

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	- -	0.06	0.06	0.06	0.2	0.18	0.43	0.67	0.44	0.49	0.76	0.97	0.44	0.5	0.56
Current Ratio	- -	0.61	0.41	0.36	0.76	0.62	1.25	1.69	1.32	1.59	1.63	2.21	0.91	1.23	1.69
Quick Ratio	- -	0.61	0.41	0.36	0.76	0.62	1.2	1.69	1.3	1.53	1.6	2.15	0.9	1.21	1.65
CFO/Avg Current Liab	- -	- -	0.28	0.22	0.25	0.26	0.26	0.61	0.12	0.61	0.73	0.58	0.34	0.33	0.28
Common Equity/Total Assets	- -	13.72	5.13	6.39	3.85	3.95	11.35	14.25	9.69	14.74	15.01	12.68	8.31	8.16	7.85
Long-Term Debt/Equity (%)	- -	170.88	511.69	235.49	182.51	147.29	220.04	155.14	343.72	181.35	189.97	225.45	365.1	470.4	454.28
Long-Term Debt/Capital (%)	- -	49.21	57.03	41.38	62.81	58.46	68.24	60.57	76.43	63.67	64.78	69.22	61.58	82.1	81.87
Long-Term Debt/Total Assets (%)	- -	23.44	26.24	15.06	30.02	21.32	34.62	31.42	43.96	33.76	34.3	35.18	35.47	45.55	44.49
Total Debt/Equity (%)	- -	247.27	797.25	469.03	190.58	151.97	222.46	156.16	349.7	184.84	193.27	225.69	492.9	472.99	454.91
Total Debt/Capital (%)	- -	71.2	88.85	82.43	65.59	60.31	68.99	60.96	77.76	64.89	65.9	69.3	83.13	82.55	81.98
Total Debt/Total Assets (%)	- -	33.92	40.89	29.99	31.34	22	35	31.62	44.72	34.41	34.9	35.22	47.88	45.8	44.55
CFO/Total Liabilities	- -	5.79	6.9	8.78	9.18	7.59	4.71	12.14	2.01	13.08	13.85	7.91	3.77	4.32	2.85
CFO/CapEx	22.88	10.13	11.83	9.7	16	20.2	15.35	27	18.11	36.72	47.7	25.98	13.02	48.2	22.73
Altman's Z-Score	- -	- -	- -	- -	0.82	0.5	0.53	1.22	0.52	1.48	1.27	1.04	0.59	0.8	0.81

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	- -	- -	1.67	1.77	1.84	1.52	1.45	1.8	1.2	1.95	1.83	2	2.25	2.75	2.2
Days Sales Outstanding	- -	- -	218.03	205.81	198.08	240.45	252.23	202.44	304.77	187.08	199.4	182.85	162.34	132.87	166.25
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	- -	- -	- -	- -	868	638	1,637	2,750	1,881	3,002	3,216	2,035	1,809	3,025	2,920
- Cash & Cash Equivalents	- -	40	66	76	163	181	533	730	732	890	1,071	982	820	873	1,062
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	427	389	321	443	298	386	314	310	203	233	391
+ Total Debt	- -	1,089	1,621	996	1,063	812	2,562	2,334	4,298	3,429	3,602	3,727	6,927	7,035	8,977
Enterprise Value	- -	- -	- -	- -	2,195	1,658	3,987	4,797	5,744	5,928	6,060	5,090	8,118	9,421	11,227
Total Capital	- -	1,529	1,824	1,208	1,621	1,347	3,713	3,829	5,526	5,284	5,465	5,379	8,332	8,523	10,951
Total Debt/Capital (%)	- -	71.2	88.85	82.43	65.59	60.31	68.99	60.96	77.76	64.89	65.9	69.3	83.13	82.55	81.98
Total Debt / EV	- -	- -	- -	- -	0.48	0.49	0.64	0.49	0.75	0.58	0.59	0.73	0.85	0.75	0.8
EV/Sales	- -	- -	- -	- -	2.76	2.36	3.88	2.55	3.79	1.83	2.16	2.15	3.54	3.27	3.09
EV/EBITDA	- -	- -	- -	- -	5.84	5.49	11.62	4.75	16.83	3.36	4.45	4.89	7.65	6.65	5.63
EV/EBIT	- -	- -	- -	- -	6.42	6.1	14.22	5.2	28.01	3.65	4.95	5.59	8.7	7.24	5.97
EV/Cash Flow to Firm	- -	- -	- -	- -	6.55	5.27	12.59	5.3	- -	4.8	4.48	5.2	8.3	8.42	9.6
EV/Free Cash Flow to Firm	- -	- -	- -	- -	6.89	5.48	13.39	5.46	- -	4.92	4.56	5.35	8.63	8.52	9.8
Diluted Market Cap	- -	- -	- -	- -	803	615	1,141	2,629	1,812	3,010	3,365	2,156	1,910	3,127	2,934
Diluted Enterprise Value	- -	- -	- -	- -	2,130	1,635	3,491	4,676	5,675	5,936	6,209	5,211	8,219	9,523	11,240
EV per Share	- -	- -	- -	- -	57.44	41.46	44.4	44.93	48.57	48.59	53.55	51.65	91.12	110.87	132.2
TTM Sales	461	616	665	723	796	702	1,028	1,879	1,517	3,239	2,811	2,365	2,293	2,877	3,632
TTM EBITDA	190	254	292	311	376	302	343	1,009	341	1,766	1,361	1,041	1,060	1,418	1,993
TTM Operating Income	163	178	274	286	342	271	309	957	298	1,638	1,252	918	934	1,318	1,876
TTM Cash Flow to Firm	193	234	327	349	335	314	317	905	- -	1,234	1,354	979	979	1,119	1,169
TTM Free Cash Flow to Firm	186	218	305	321	319	303	298	878	- -	1,205	1,329	951	941	1,106	1,146

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	- -	- -	- -	- -	3.29	2.7	4.2	3.82	11.36	2.92	2.93	3.17	4.21	5.33	5.92
EV/EBIT	- -	- -	- -	- -	6.42	6.1	14.22	5.2	28.01	3.65	4.95	5.59	8.7	7.24	5.97
Enterprise Value	- -	- -	- -	- -	2,195	1,658	3,987	4,797	5,744	5,928	6,060	5,090	8,118	9,421	11,227
Low Price	- -	- -	- -	- -	20.18	12.52	13.33	18.38	15.57	15.21	23.32	19.3	16.52	16.05	31.76
EV/Sales	- -	- -	- -	- -	2.76	2.36	3.88	2.55	3.79	1.83	2.16	2.15	3.54	3.27	3.09
EV/EBITDA	- -	- -	- -	- -	5.84	5.49	11.62	4.75	16.83	3.36	4.45	4.89	7.65	6.65	5.63
Price/Earnings	- -	- -	- -	- -	38.02	18.66	388.25	8.98	- -	4.61	6.99	8.1	13.45	11.27	6.26
Price/Earnings Average	- -	- -	- -	- -	37.94	21.1	355.06	9.14	- -	4.23	6.76	10.39	12.29	8.22	7.02
Price/Earnings High	- -	- -	- -	- -	41.91	27.95	403.35	13.03	- -	5.3	7.96	15.1	14.32	12.07	8.23
Price/Earnings Low	- -	- -	- -	- -	33.78	14.63	283.82	6.41	- -	2.85	5.74	7.58	10.94	5.08	5.78
Price/Book Value	- -	- -	- -	- -	6.64	4.38	1.97	2.61	2.02	2.04	2.08	1.52	1.5	2.41	1.85
Price/Book Value Average	- -	- -	- -	- -	6.63	4.96	1.8	2.66	2.72	1.88	2.01	1.95	1.37	1.76	2.07
Price/Book Value High	- -	- -	- -	- -	7.32	6.56	2.05	3.8	3.67	2.35	2.36	2.83	1.6	2.58	2.43
Price/Book Value Low	- -	- -	- -	- -	5.9	3.44	1.44	1.87	1.98	1.26	1.7	1.42	1.22	1.09	1.7
Price/Tangible Book Value	- -	- -	- -	- -	-1.48	-1.12	-13.04	20.94	-2.52	-22.26	227.57	-15.84	-8.88	-30.89	10.49
Price/Tangible Book Value Average	- -	- -	- -	- -	-1.48	-1.27	-11.93	21.32	-3.39	-20.42	220.2	-20.31	-8.11	-22.53	11.76
Price/Tangible Book Value High	- -	- -	- -	- -	-1.63	-1.68	-13.55	30.4	-4.57	-25.56	259.21	-29.51	-9.45	-33.08	13.8
Price/Tangible Book Value Low	- -	- -	- -	- -	-1.32	-0.88	-9.53	14.95	-2.46	-13.76	186.77	-14.8	-7.23	-13.93	9.69
Price/Sales	- -	- -	- -	- -	1	0.88	1.11	1.38	1.19	0.92	1.19	0.91	0.83	1.08	0.81
Price/Sales Average	- -	- -	- -	- -	1	0.99	1.02	1.41	1.61	0.85	1.15	1.16	0.76	0.79	0.9
Price/Sales High	- -	- -	- -	- -	1.1	1.31	1.15	2.01	2.17	1.06	1.35	1.69	0.89	1.16	1.06
Price/Sales Low	- -	- -	- -	- -	0.89	0.69	0.81	0.99	1.17	0.57	0.97	0.85	0.68	0.49	0.75
Price/Cash Flow	- -	- -	- -	- -	3.05	2.57	3.93	3.64	10.74	2.82	2.85	3.04	3.88	5.2	5.65
Price/Cash Flow Average	- -	- -	- -	- -	3.04	2.91	3.59	3.7	14.48	2.59	2.75	3.9	3.55	3.79	6.34
Price/Cash Flow High	- -	- -	- -	- -	3.36	3.85	4.08	5.28	19.5	3.24	3.24	5.66	4.14	5.57	7.44
Price/Cash Flow Low	- -	- -	- -	- -	2.71	2.01	2.87	2.59	10.51	1.74	2.34	2.84	3.16	2.34	5.22
Price/Free Cash Flow Average	- -	- -	- -	- -	3.28	3.06	3.84	3.89	15.32	2.68	2.84	4.07	3.84	3.89	6.64
Price/Free Cash Flow High	- -	- -	- -	- -	3.63	4.05	4.36	5.55	20.64	3.35	3.34	5.91	4.48	5.71	7.79
Price/Free Cash Flow Low	- -	- -	- -	- -	2.92	2.12	3.07	2.73	11.12	1.8	2.41	2.97	3.42	2.4	5.47
EV/Sales Average	- -	- -	- -	- -	2.75	2.48	3.74	2.58	4.22	1.75	2.12	2.4	3.47	2.99	3.19
EV/Sales High	- -	- -	- -	- -	2.87	2.81	3.94	3.21	4.8	1.97	2.31	2.9	3.59	3.35	3.35
EV/Sales Low	- -	- -	- -	- -	2.64	2.16	3.45	2.13	3.76	1.48	1.95	2.1	3.39	2.7	3.03
EV/EBITDA Average	- -	- -	- -	- -	5.84	5.77	11.21	4.8	18.75	3.22	4.38	5.44	7.51	6.07	5.81
EV/EBITDA High	- -	- -	- -	- -	6.08	6.55	11.8	5.99	21.33	3.61	4.78	6.58	7.77	6.8	6.1
EV/EBITDA Low	- -	- -	- -	- -	5.59	5.04	10.33	3.97	16.71	2.71	4.03	4.76	7.34	5.47	5.52
EV/EBIT Average	- -	- -	- -	- -	6.42	6.41	13.72	5.26	31.21	3.49	4.87	6.23	8.53	6.61	6.16
EV/EBIT High	- -	- -	- -	- -	6.68	7.27	14.44	6.55	35.5	3.92	5.32	7.53	8.82	7.4	6.46
EV/EBIT Low	- -	- -	- -	- -	6.14	5.59	12.64	4.35	27.82	2.94	4.48	5.45	8.34	5.96	5.85
Last Price	- -	- -	- -	- -	22.71	15.97	18.23	25.75	15.91	24.61	28.41	20.65	20.3	35.6	34.39
High Price	- -	- -	- -	- -	25.04	23.92	18.94	37.39	28.89	28.26	32.36	38.48	21.62	38.12	45.26
Enterprise Value Average	- -	- -	- -	- -	2,193	1,742	3,847	4,848	6,399	5,680	5,956	5,666	7,962	8,602	11,581
Enterprise Value High	- -	- -	- -	- -	2,284	1,976	4,051	6,040	7,279	6,374	6,507	6,848	8,235	9,635	12,150
Enterprise Value Low	- -	- -	- -	- -	2,098	1,520	3,547	4,010	5,704	4,781	5,484	4,958	7,781	7,760	11,004

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	34	32	32	32	38	40	90	107	118	122	113	99	89	85	85
Diluted Weighted Avg Shares	32	32	32	32	35	39	63	102	114	122	118	104	94	88	85
Basic Weighted Avg Shares	32	32	32	32	35	39	63	101	114	122	117	104	94	87	85
Revenue per Share	14.49	19.34	20.88	22.67	22.77	18.22	16.43	18.62	13.32	26.62	23.96	22.74	24.38	32.89	42.62
EBITDA per Share	5.96	7.99	9.19	9.75	10.74	7.83	5.49	10	3	14.51	11.6	10.01	11.27	16.21	23.38
Operating Income per Share	5.12	5.6	8.61	8.97	9.78	7.04	4.94	9.48	2.61	13.46	10.67	8.83	9.93	15.07	22.01
Basic EPS, GAAP	2.81	2.75	5.73	5.96	0.6	0.86	0.05	2.87	-0.51	5.33	4.06	2.55	1.51	3.16	5.5
Basic EPS from Cont Ops	2.81	2.75	5.73	5.96	5.65	4.11	0.3	6.15	-0.91	9.21	7.05	4.5	2.81	6.11	10.71
Diluted EPS, GAAP	2.81	2.75	5.73	5.96	0.59	0.86	0.05	2.84	-0.51	5.31	4.03	2.54	1.51	3.15	5.49
Diluted EPS from Cont Ops	2.81	2.75	5.73	5.96	5.59	4.11	0.3	6.08	-0.91	9.16	6.99	4.48	2.81	6.09	10.69
Dividend per Share	3.8	4.22	13.62	4.41	4.21	0.98	1.02	0.99	1.86	3.98	4.67	3.61	3.25	3.42	4.1
Cash Flow per Share	4.99	5.04	8.15	8.55	7.44	6.22	4.64	7.08	1.48	8.72	9.98	6.8	5.23	6.85	6.08
Free Cash Flow per Basic Share	4.77	4.54	7.46	7.67	6.98	5.91	4.34	6.82	1.4	8.48	9.78	6.53	4.83	6.7	5.82
Cash & Equivalents per Share	- -	1.25	2.07	2.38	4.27	4.54	5.93	6.83	6.19	7.29	9.47	9.96	9.21	10.27	12.5
Book Value per Share	- -	13.8	6.37	6.65	3.42	3.64	9.25	9.85	7.88	12.04	13.69	13.62	13.5	14.76	18.63
Tangible Book Value per Share	- -	-8.71	-16.1	-15.82	-15.33	-14.27	-1.4	1.23	-6.32	-1.11	0.12	-1.3	-2.29	-1.15	3.28