Buckle, Inc. (The) Financial Ratios — BK2 Stock

Profitability (USD)

	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	2026 Y
As of date	01/31/2012	01/31/2013	01/31/2014	01/31/2015	01/31/2016	01/31/2017	01/31/2018	01/31/2019	01/31/2020	01/31/2021	01/31/2022	01/31/2023	01/31/2024	01/31/2025	01/31/2026

Return on Common Equity (%)	42.74	50.34	49.9	45.33	38.36	23.24	21.83	24.35	26.67	33.12	71.83	73.89	55.71	46.71	49.44
Return on Assets (%)	29.51	32.55	31.75	29.85	26.4	17	16.05	17.95	14.97	15.19	31.33	31.47	25.46	21.68	22.03
Return on Capital (%)	42.74	50.34	49.9	45.33	38.36	23.24	21.83	24.35	18	17.71	39.08	39.74	31.22	26.44	26.92
Return on Invested Capital (%)	41.52	47.59	46.63	42.95	36.24	22.14	20.41	22.75	17.07	17.25	38.46	38.88	29.17	24.58	25.21
Gross Margin (%)	44.09	44.42	44.25	44	43	40.74	41.61	41.34	41.93	44.46	50.44	50.25	49.09	48.68	48.99
EBITDA Margin (%)	25.32	25.98	25.68	25.03	23.38	19.03	18.05	16.69	17.25	20.96	27.36	25.79	23.15	21.71	22.1
Operating Margin (%)	22.23	22.97	22.78	22.28	20.51	15.67	14.68	13.66	14.61	18.64	25.92	24.39	21.49	19.82	20.14
Incremental Operating Margin (%)	22.59	35.79	- -	- -	81.68	53.08	30.38	47.16	71.62	3,566.89	42.58	- -	67.88	68.4	25.05
Pretax Margin (%)	22.62	23.28	23.09	22.52	20.97	16.03	15.27	14.3	15.3	18.97	26.09	24.91	22.93	21.17	21.28
Profit Margin (%)	14.25	14.62	14.41	14.1	13.15	10.05	9.82	10.8	11.6	14.44	19.68	18.93	17.44	16.05	16.16
Net Income to Common Margin (%)	14.25	14.62	14.41	14.1	13.15	10.05	9.82	10.8	11.6	14.44	19.68	18.93	17.44	16.05	16.16
Effective Tax Rate (%)	37.02	37.22	37.58	37.4	37.28	37.31	35.69	24.51	24.17	23.87	24.55	24	23.96	24.17	24.04
Dvd Payout Ratio (%)	95.45	154.98	59.75	108.64	63.67	86.62	149.23	102.23	108.07	98.71	136.49	79.68	89.46	101.31	107.32
Sustainable Growth Rate (%)	1.94	-27.67	20.09	-3.92	13.94	3.11	-10.75	-0.54	-2.15	0.43	-26.21	15.02	5.87	-0.61	-3.62

Credit (USD)

Credit Ratios API ChatGPT

	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	2026 Y
As of date	01/31/2012	01/31/2013	01/31/2014	01/31/2015	01/31/2016	01/31/2017	01/31/2018	01/31/2019	01/31/2020	01/31/2021	01/31/2022	01/31/2023	01/31/2024	01/31/2025	01/31/2026

Total Debt	- -	- -	- -	- -	- -	- -	- -	- -	378	306	288	304	315	326	384
ST Debt	- -	- -	- -	- -	- -	- -	- -	- -	87	82	88	89	85	79	86
LT Debt	- -	- -	- -	- -	- -	- -	- -	- -	290	225	200	215	230	247	298
Total Debt/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	2.43	1.62	0.81	0.88	1.08	1.23	1.34
Net Debt/EBITDA	-0.62	-0.4	-0.57	-0.46	-0.62	-1.06	-1	-1.14	-1.42	-1.69	-0.72	-0.73	-0.92	-1.01	-0.87
Total Debt/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	2.87	1.82	0.86	0.93	1.16	1.35	1.47
Net Debt/EBIT	-0.7	-0.46	-0.64	-0.52	-0.7	-1.29	-1.23	-1.39	-1.68	-1.9	-0.76	-0.77	-0.99	-1.11	-0.95
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	68.32	60.6	66.25	65.43	72.04	74.25	72.71	74.7	44.84	46.89	40.07	44.93	46.44	46.41	42.84
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	74.58	56.6	63.93	57.03	55.69	58.36	70.16
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	37.86	31.94	33.27	31.55	31.59	32.97	36.85
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	33.44	26.54	25.62	25.62	25.86	27.08	30.06
Total Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	97.02	77.22	92.14	80.73	76.33	76.98	90.39
Total Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	49.24	43.57	47.96	44.67	43.29	43.5	47.47
Total Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	43.5	36.21	36.92	36.27	35.45	35.73	38.72
Net Debt to Equity	-45.85	-40.6	-45.55	-37.63	-39.06	-45.65	-42.19	-42.77	-56.78	-80.37	-81.16	-66.99	-64.91	-62.98	-58.75
Net Debt/Capital (%)	-84.68	-68.36	-83.66	-60.35	-64.1	-83.99	-72.99	-74.74	-40.49	-82.99	-73.13	-58.89	-58.25	-55.25	-44.63
EBITDA	269	292	290	289	262	186	165	148	155	189	354	347	292	264	287
EBITDA-CapEx	232	262	261	243	227	154	151	138	148	181	335	317	255	222	242
Operating Income (Loss)	236	258	257	257	230	153	134	121	131	168	335	328	271	241	261

Liquidity (USD)

Liquidity Ratios API ChatGPT

	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	2026 Y
As of date	01/31/2012	01/31/2013	01/31/2014	01/31/2015	01/31/2016	01/31/2017	01/31/2018	01/31/2019	01/31/2020	01/31/2021	01/31/2022	01/31/2023	01/31/2024	01/31/2025	01/31/2026

Cash Ratio	1.79	1.12	1.5	1.31	1.84	2.5	2.21	2.44	1.35	1.56	1.07	1.21	1.31	1.36	1.16
Current Ratio	2.91	2.15	2.77	2.65	3.37	3.92	3.68	4.11	2.19	2.12	1.57	1.87	2.01	2.05	1.89
Quick Ratio	1.83	1.14	1.53	1.38	1.93	2.58	2.29	2.52	1.37	1.57	1.12	1.26	1.35	1.39	1.2
CFO/Avg Current Liab	2.03	1.85	1.38	1.59	1.39	1.44	1.22	1.16	0.99	1.2	1.37	1.02	1.14	1.11	1.11
Common Equity/Total Assets	68.32	60.6	66.25	65.43	72.04	74.25	72.71	74.7	44.84	46.89	40.07	44.93	46.44	46.41	42.84
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	74.58	56.6	63.93	57.03	55.69	58.36	70.16
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	37.86	31.94	33.27	31.55	31.59	32.97	36.85
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	33.44	26.54	25.62	25.62	25.86	27.08	30.06
Total Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	97.02	77.22	92.14	80.73	76.33	76.98	90.39
Total Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	49.24	43.57	47.96	44.67	43.29	43.5	47.47
Total Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	43.5	36.21	36.92	36.27	35.45	35.73	38.72
CFO/Total Liabilities	124.28	117.32	94.39	104.29	99.5	99.7	81.52	81.49	27.29	50.63	66.62	52.55	53.43	49.45	44.32
CFO/CapEx	5.71	7.29	6.04	4.31	4.61	4.7	8.89	10.85	17.85	29.7	16.32	7.98	6.83	5.72	5.54
Altman's Z-Score	- -	12.18	11.68	12.66	9.65	7.99	7.75	7.55	3.71	5.04	5.96	6.38	5.45	5.79	5.28

Working Capital (USD)

Working Capital Ratios API ChatGPT

	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	2026 Y
As of date	01/31/2012	01/31/2013	01/31/2014	01/31/2015	01/31/2016	01/31/2017	01/31/2018	01/31/2019	01/31/2020	01/31/2021	01/31/2022	01/31/2023	01/31/2024	01/31/2025	01/31/2026

Accounts Receivable Turnover	- -	279.12	289.68	178.99	122.91	109.16	108.75	112.97	176.09	302.49	173.66	108.77	118.16	157.58	146.33
Days Sales Outstanding	- -	1.31	1.26	2.04	2.97	3.34	3.36	3.23	2.07	1.21	2.1	3.36	3.09	2.32	2.49
Inventory Turnover	6.16	6	5.52	5.08	4.57	4.2	4.38	4.27	4.24	4.5	6.32	5.89	5.11	5.06	5.09
Days Inventory Outstanding	59.21	60.78	66.17	71.8	79.92	86.96	83.39	85.45	86.03	81.05	57.79	61.97	71.47	72.16	71.76
Accounts Payable Turnover	20.03	20.29	18.22	17.89	18.91	18.79	19.3	18.04	18.7	13.75	12.44	13.21	14.17	13.47	14.52
Accounts Payable Turnover Days	18.22	17.99	20.04	20.41	19.3	19.42	18.91	20.24	19.52	26.55	29.35	27.63	25.76	27.09	25.13
Cash Conversion Cycle	- -	44.1	47.39	53.43	63.59	70.88	67.83	68.44	68.59	55.71	30.54	37.7	48.79	47.39	49.12
Inventory to Cash Days	- -	-59.48	-64.91	-69.76	-76.95	-83.61	-80.03	-82.22	-83.96	-79.84	-55.69	-58.61	-68.38	-69.84	-69.27
Inventories	104	104	124	130	150	126	118	125	121	101	102	125	126	121	140
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	104	104	124	130	150	126	118	125	121	101	102	125	126	121	140

Enterprise Value (USD)

Enterprise Value API ChatGPT

	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	2026 Y
As of date	01/31/2012	01/31/2013	01/31/2014	01/31/2015	01/31/2016	01/31/2017	01/31/2018	01/31/2019	01/31/2020	01/31/2021	01/31/2022	01/31/2023	01/31/2024	01/31/2025	01/31/2026

Market Capitalization	- -	2,250	2,144	2,486	1,376	1,030	980	851	1,201	1,944	1,878	2,203	1,889	2,414	2,419
- Cash & Cash Equivalents	167	118	165	134	161	197	165	168	221	319	254	252	268	267	249
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	- -	- -	- -	- -	- -	- -	- -	378	306	288	304	315	326	384
Enterprise Value	- -	2,106	1,958	2,327	1,178	784	765	631	1,345	1,928	1,899	2,234	1,914	2,450	2,529
Total Capital	363	290	362	355	413	431	391	394	767	703	601	680	729	750	808
Total Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	49.24	43.57	47.96	44.67	43.29	43.5	47.47
Total Debt / EV	- -	- -	- -	- -	- -	- -	- -	- -	0.28	0.16	0.15	0.14	0.16	0.13	0.15
EV/Sales	- -	1.87	1.74	2.02	1.05	0.8	0.84	0.71	1.49	2.14	1.47	1.66	1.52	2.01	1.95
EV/EBITDA	- -	7.21	6.76	8.06	4.5	4.22	4.64	4.27	8.66	10.21	5.36	6.44	6.56	9.27	8.82
EV/EBIT	- -	8.16	7.62	9.05	5.13	5.13	5.7	5.22	10.23	11.47	5.66	6.81	7.06	10.15	9.67
EV/Cash Flow to Firm	- -	9.53	11.25	11.89	7.4	5.27	6.39	5.81	10.3	8.48	6.09	9.22	7.51	10.12	10.07
EV/Free Cash Flow to Firm	- -	11.04	13.49	15.48	9.45	6.69	7.19	6.4	10.91	8.77	6.49	10.53	8.8	12.26	12.29
Diluted Market Cap	- -	2,233	2,128	2,472	1,369	1,023	972	844	1,192	1,928	1,865	2,183	1,870	2,392	2,398
Diluted Enterprise Value	- -	2,089	1,942	2,312	1,172	776	756	624	1,336	1,912	1,886	2,213	1,895	2,427	2,507
EV per Share	- -	43.81	40.52	48.1	24.33	16.12	15.66	12.88	27.34	39.02	38.19	44.59	37.93	48.24	49.44
TTM Sales	1,063	1,124	1,128	1,153	1,120	975	913	885	900	901	1,295	1,345	1,261	1,218	1,298
TTM EBITDA	269	292	290	289	262	186	165	148	155	189	354	347	292	264	287
TTM Operating Income	236	258	257	257	230	153	134	121	131	168	335	328	271	241	261
TTM Cash Flow to Firm	209	221	174	196	159	149	120	109	131	227	312	242	255	242	251
TTM Free Cash Flow to Firm	173	191	145	150	125	117	106	99	123	220	293	212	217	200	206

Multiples (USD)

Valuation Multiples API ChatGPT

	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	2026 Y
As of date	01/31/2012	01/31/2013	01/31/2014	01/31/2015	01/31/2016	01/31/2017	01/31/2018	01/31/2019	01/31/2020	01/31/2021	01/31/2022	01/31/2023	01/31/2024	01/31/2025	01/31/2026

Price/Free Cash Flow	- -	11.71	14.65	16.44	10.98	8.72	9.14	8.55	9.66	8.77	6.37	10.29	8.6	11.98	11.65
EV/EBIT	- -	8.16	7.62	9.05	5.13	5.13	5.7	5.22	10.23	11.47	5.66	6.81	7.06	10.15	9.67
Enterprise Value	- -	2,106	1,958	2,327	1,178	784	765	631	1,345	1,928	1,899	2,234	1,914	2,450	2,529
Low Price	- -	42.03	43.2	41.96	26.73	20.08	13.72	17.32	15.09	12.59	33.53	26.89	30.57	35.12	33.76
EV/Sales	- -	1.87	1.74	2.02	1.05	0.8	0.84	0.71	1.49	2.14	1.47	1.66	1.52	2.01	1.95
EV/EBITDA	- -	7.21	6.76	8.06	4.5	4.22	4.64	4.27	8.66	10.21	5.36	6.44	6.56	9.27	8.82
Price/Earnings	- -	13.5	13.02	15.15	9.27	10.41	10.8	8.8	11.36	14.74	7.26	8.51	8.44	12.14	11.33
Price/Earnings Average	- -	13.24	14.52	13.89	12.68	12.75	9.88	11.38	9.47	8.01	8.18	6.91	8.24	10.74	11.61
Price/Earnings High	- -	14.75	16.78	16.54	16.97	17.03	13.47	15.05	13.33	15.08	10.37	9.72	10.86	14.08	14.77
Price/Earnings Low	- -	12.12	12.69	12.37	8.73	9.86	7.38	8.77	7.02	4.72	6.45	5.2	6.89	8.97	8.09
Price/Book Value	- -	7.77	5.92	7	3.33	2.39	2.51	2.16	3.09	4.9	6	5.85	4.57	5.7	5.7
Price/Book Value Average	- -	7.62	6.61	6.42	4.56	2.93	2.29	2.8	2.57	2.66	6.76	4.75	4.46	5.04	5.84
Price/Book Value High	- -	8.49	7.63	7.64	6.1	3.91	3.12	3.7	3.62	5.01	8.57	6.69	5.88	6.6	7.42
Price/Book Value Low	- -	6.97	5.77	5.71	3.14	2.27	1.71	2.16	1.91	1.57	5.33	3.58	3.73	4.21	4.07
Price/Tangible Book Value	- -	7.77	5.92	7	3.33	2.39	2.51	2.16	3.09	4.9	6	5.85	4.57	5.7	5.7
Price/Tangible Book Value Average	- -	7.62	6.61	6.42	4.56	2.93	2.29	2.8	2.57	2.66	6.76	4.75	4.46	5.04	5.84
Price/Tangible Book Value High	- -	8.49	7.63	7.64	6.1	3.91	3.12	3.7	3.62	5.01	8.57	6.69	5.88	6.6	7.42
Price/Tangible Book Value Low	- -	6.97	5.77	5.71	3.14	2.27	1.71	2.16	1.91	1.57	5.33	3.58	3.73	4.21	4.07
Price/Sales	- -	1.97	1.88	2.14	1.22	1.05	1.06	0.95	1.32	2.13	1.43	1.61	1.47	1.95	1.83
Price/Sales Average	- -	1.93	2.09	1.96	1.67	1.28	0.97	1.23	1.1	1.16	1.61	1.31	1.44	1.72	1.88
Price/Sales High	- -	2.16	2.42	2.33	2.23	1.71	1.32	1.62	1.55	2.18	2.04	1.84	1.89	2.26	2.39
Price/Sales Low	- -	1.77	1.83	1.74	1.15	0.99	0.72	0.95	0.81	0.68	1.27	0.99	1.2	1.44	1.31
Price/Cash Flow	- -	10.04	12.17	12.58	8.57	6.85	8.09	7.73	9.08	8.43	5.93	8.94	7.29	9.81	9.47
Price/Cash Flow Average	- -	9.84	13.57	11.54	11.72	8.39	7.4	10	7.57	4.58	6.68	7.25	7.11	8.67	9.7
Price/Cash Flow High	- -	10.97	15.67	13.73	15.69	11.21	10.09	13.23	10.65	8.63	8.47	10.21	9.38	11.37	12.34
Price/Cash Flow Low	- -	9.01	11.85	10.27	8.07	6.49	5.53	7.71	5.61	2.7	5.27	5.47	5.95	7.24	6.76
Price/Free Cash Flow Average	- -	11.49	16.34	15.07	15.01	10.69	8.36	11.07	8.05	4.77	7.18	8.35	8.4	10.59	11.94
Price/Free Cash Flow High	- -	12.8	18.88	17.94	20.09	14.27	11.4	14.64	11.34	8.98	9.1	11.76	11.07	13.88	15.18
Price/Free Cash Flow Low	- -	10.52	14.27	13.42	10.33	8.27	6.25	8.53	5.97	2.81	5.66	6.3	7.03	8.84	8.32
EV/Sales Average	- -	1.83	1.96	1.84	1.5	1.04	0.75	1	1.27	1.15	1.65	1.35	1.48	1.78	1.99
EV/Sales High	- -	2.06	2.28	2.21	2.07	1.48	1.1	1.4	1.73	2.19	2.09	1.89	1.95	2.33	2.51
EV/Sales Low	- -	1.67	1.69	1.62	0.98	0.75	0.5	0.71	0.98	0.67	1.3	1.02	1.24	1.49	1.42
EV/EBITDA Average	- -	7.06	7.61	7.34	6.43	5.47	4.13	5.96	7.38	5.51	6.03	5.24	6.4	8.21	9.02
EV/EBITDA High	- -	7.92	8.9	8.85	8.87	7.75	6.11	8.37	10	10.45	7.63	7.34	8.41	10.72	11.37
EV/EBITDA Low	- -	6.42	6.57	6.48	4.19	3.93	2.75	4.26	5.71	3.21	4.77	3.97	5.37	6.88	6.4
EV/EBIT Average	- -	7.99	8.58	8.25	7.33	6.65	5.08	7.29	8.71	6.19	6.37	5.54	6.89	8.99	9.9
EV/EBIT High	- -	8.96	10.03	9.94	10.11	9.42	7.51	10.23	11.81	11.74	8.06	7.76	9.05	11.74	12.48
EV/EBIT Low	- -	7.27	7.4	7.28	4.78	4.78	3.39	5.2	6.74	3.61	5.03	4.2	5.78	7.53	7.02
Last Price	- -	46.81	44.35	51.39	28.41	21.19	20.08	17.37	24.41	39.34	37.76	43.98	37.44	47.54	47.29
High Price	- -	51.15	57.13	56.09	51.99	34.66	25.05	29.72	28.64	40.26	53.92	50.22	48.15	55.12	61.63
Enterprise Value Average	- -	2,062	2,205	2,120	1,684	1,015	681	881	1,145	1,041	2,136	1,818	1,868	2,170	2,589
Enterprise Value High	- -	2,314	2,577	2,554	2,320	1,439	1,007	1,237	1,553	1,973	2,703	2,546	2,454	2,834	3,262
Enterprise Value Low	- -	1,876	1,903	1,870	1,097	730	454	629	887	606	1,689	1,378	1,567	1,818	1,837

Per Share Data Items (USD)

Per-Share Data API ChatGPT

	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	2026 Y
As of date	01/31/2012	01/31/2013	01/31/2014	01/31/2015	01/31/2016	01/31/2017	01/31/2018	01/31/2019	01/31/2020	01/31/2021	01/31/2022	01/31/2023	01/31/2024	01/31/2025	01/31/2026

Shares Outstanding	47	48	48	48	48	49	49	49	49	49	50	50	50	51	51
Diluted Weighted Avg Shares	47	48	48	48	48	48	48	49	49	49	49	50	50	50	51
Basic Weighted Avg Shares	47	47	48	48	48	48	48	48	49	49	49	49	50	50	50
Revenue per Share	22.68	23.72	23.63	24.06	23.29	20.26	18.93	18.29	18.53	18.49	26.42	27.3	25.43	24.39	25.82
EBITDA per Share	5.74	6.16	6.07	6.02	5.44	3.86	3.42	3.05	3.2	3.87	7.23	7.04	5.89	5.3	5.71
Operating Income per Share	5.04	5.45	5.38	5.36	4.78	3.17	2.78	2.5	2.71	3.45	6.85	6.66	5.47	4.83	5.2
Basic EPS, GAAP	3.23	3.47	3.41	3.39	3.06	2.04	1.86	1.97	2.15	2.67	5.2	5.17	4.44	3.92	4.17
Basic EPS from Cont Ops	3.23	3.47	3.41	3.39	3.06	2.04	1.86	1.97	2.15	2.67	5.2	5.17	4.44	3.92	4.17
Diluted EPS, GAAP	3.2	3.44	3.39	3.38	3.06	2.03	1.85	1.97	2.14	2.66	5.16	5.13	4.4	3.89	4.14
Diluted EPS from Cont Ops	3.2	3.44	3.39	3.38	3.06	2.03	1.85	1.97	2.14	2.66	5.16	5.13	4.4	3.89	4.14
Dividend per Share	3.09	5.37	2.03	3.68	1.95	1.76	2.77	2.02	2.32	2.63	7.1	4.12	3.97	3.97	4.48
Cash Flow per Share	4.47	4.66	3.64	4.08	3.31	3.09	2.48	2.25	2.69	4.66	6.36	4.92	5.14	4.85	5
Free Cash Flow per Basic Share	3.68	4.02	3.04	3.14	2.59	2.44	2.2	2.04	2.54	4.51	5.97	4.3	4.38	4	4.09
Cash & Equivalents per Share	4.14	3	3.83	3.3	4.08	5.07	4.42	4.49	4.75	6.52	5.37	5.45	5.76	5.73	5.36
Book Value per Share	7.66	6.03	7.49	7.34	8.52	8.85	8.01	8.04	7.91	8.03	6.29	7.51	8.19	8.35	8.3
Tangible Book Value per Share	7.66	6.03	7.49	7.34	8.52	8.85	8.01	8.04	7.91	8.03	6.29	7.51	8.19	8.35	8.3