Berkshire Hathaway Inc. Financial Ratios — BRYN 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 (%)	6.37	8.41	9.51	8.6	9.72	8.96	14.26	1.15	21.05	9.8	18.95	-4.65	18.6	14.7	9.8
Return on Assets (%)	2.68	3.62	4.27	3.93	4.47	4.1	6.79	0.57	10.67	5.03	9.82	-2.39	9.53	8	5.64
Return on Capital (%)	5.16	6.71	7.64	7.07	7.87	7.24	- -	- -	17.15	8.17	15.42	- -	15.24	12.56	8.71
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	10.66	13.69	15.81	14.44	16.57	15.07	9.85	1.78	31.38	19.45	31.53	-13.03	27.35	26.02	20.09
Profit Margin (%)	7.14	9.12	10.69	10.21	11.42	10.78	18.57	1.78	24.88	14.85	25.35	-9.72	21.9	20.98	16.31
Net Income to Common Margin (%)	7.14	9.12	10.69	10.21	11.42	10.78	18.57	1.78	24.88	14.85	25.35	-9.72	21.9	20.98	16.31
Effective Tax Rate (%)	29.83	31.14	31.08	28.23	30.14	27.45	- -	- -	20.36	22.34	18.69	- -	19.16	18.86	18.43
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	6.37	8.41	9.51	8.6	9.72	8.96	14.26	1.15	21.05	9.8	18.95	-4.65	18.6	14.7	9.8

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	60,384	62,736	72,224	79,890	84,289	101,644	102,587	97,490	103,368	116,895	114,262	122,744	128,271	124,762	129,081
ST Debt	1,490	1,416	949	839	1,989	3,963	6,320	4,373	4,686	3,348	2,351	2,429	5,335	2,438	3,318
LT Debt	58,894	61,320	71,275	79,051	82,300	97,681	96,267	93,117	98,682	113,547	111,911	120,315	122,936	122,324	125,763
Total Debt/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Net Debt/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Debt/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Net Debt/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Interest Expense	2,664	2,744	2,801	3,253	3,515	3,741	4,386	3,853	3,961	4,083	4,172	4,352	5,003	5,200	5,069
Common Equity/Total Assets	41.98	43.9	45.76	45.67	46.27	45.43	49.61	49.27	51.95	50.72	52.8	49.91	52.46	56.28	58.7
Long-Term Debt/Equity (%)	34.86	32.01	31.75	32.53	31.82	34.22	27.35	26.42	23.03	25.16	21.73	24.98	21.54	18.77	17.47
Long-Term Debt/Capital (%)	25.68	24.11	24.02	24.48	24	25.24	21.18	20.69	18.55	19.98	17.79	19.91	17.59	15.75	14.82
Long-Term Debt/Total Assets (%)	15	14.35	14.7	15.03	14.9	15.73	13.71	13.16	12.07	13	11.67	12.69	11.49	10.6	10.29
Total Debt/Equity (%)	35.74	32.75	32.17	32.87	32.59	35.61	29.15	27.66	24.12	25.9	22.19	25.48	22.47	19.15	17.94
Total Debt/Capital (%)	26.33	24.67	24.34	24.74	24.58	26.26	22.57	21.66	19.43	20.57	18.16	20.31	18.35	16.07	15.21
Total Debt/Total Assets (%)	15.38	14.68	14.89	15.19	15.26	16.37	14.61	13.77	12.64	13.38	11.92	12.94	11.99	10.81	10.56
Net Debt to Equity	13.66	8.22	10.71	6.84	4.86	25.78	20.17	19.04	9.15	15.27	5.06	18.05	15.81	11.82	10.73
Net Debt/Capital (%)	12.02	7.59	9.67	6.4	4.63	20.5	16.79	16	8.38	13.24	4.82	15.29	13.65	10.57	9.69
EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Income (Loss)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

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	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Current Ratio	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Quick Ratio	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
CFO/Avg Current Liab	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	41.98	43.9	45.76	45.67	46.27	45.43	49.61	49.27	51.95	50.72	52.8	49.91	52.46	56.28	58.7
Long-Term Debt/Equity (%)	34.86	32.01	31.75	32.53	31.82	34.22	27.35	26.42	23.03	25.16	21.73	24.98	21.54	18.77	17.47
Long-Term Debt/Capital (%)	25.68	24.11	24.02	24.48	24	25.24	21.18	20.69	18.55	19.98	17.79	19.91	17.59	15.75	14.82
Long-Term Debt/Total Assets (%)	15	14.35	14.7	15.03	14.9	15.73	13.71	13.16	12.07	13	11.67	12.69	11.49	10.6	10.29
Total Debt/Equity (%)	35.74	32.75	32.17	32.87	32.59	35.61	29.15	27.66	24.12	25.9	22.19	25.48	22.47	19.15	17.94
Total Debt/Capital (%)	26.33	24.67	24.34	24.74	24.58	26.26	22.57	21.66	19.43	20.57	18.16	20.31	18.35	16.07	15.21
Total Debt/Total Assets (%)	15.38	14.68	14.89	15.19	15.26	16.37	14.61	13.77	12.64	13.38	11.92	12.94	11.99	10.81	10.56
CFO/Total Liabilities	9.15	8.88	10.64	11.32	10.72	9.73	13.06	10.53	9.94	9.42	8.88	8	9.85	6.09	9.15
CFO/CapEx	2.5	2.14	2.5	2.11	1.96	2.52	3.91	2.57	2.42	3.06	2.97	2.42	2.53	1.61	2.2
Altman's Z-Score	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

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	7.13	7.82	8.52	9.1	9.2	8.74	8.48	7.37	10.1	8.53	10.06	5.8	9.68	9.46	9.47
Days Sales Outstanding	51.19	46.65	42.86	40.12	39.65	41.74	43.02	49.55	36.14	42.79	36.27	62.98	37.71	38.6	38.53
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	- -	220,120	293,307	376,228	331,553	401,935	495,734	495,871	553,888	536,009	668,031	679,135	774,606	979,907	1,081,941
- Cash & Cash Equivalents	37,299	46,992	48,186	63,269	71,730	28,048	31,583	30,361	64,175	47,990	88,184	35,811	38,022	47,729	51,877
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	4,111	3,941	2,595	2,857	3,077	3,358	3,658	3,797	3,772	8,172	8,731	8,257	9,497	2,287	2,284
+ Total Debt	60,384	62,736	72,224	79,890	84,289	101,644	102,587	97,490	103,368	116,895	114,262	122,744	128,271	124,762	129,081
Enterprise Value	- -	203,097	291,155	368,309	321,201	420,567	486,025	485,291	533,031	522,786	644,305	681,551	744,733	772,755	839,995
Total Capital	229,345	254,324	296,709	322,917	342,916	387,072	454,541	449,990	531,931	568,231	629,192	604,425	699,041	776,417	848,784
Total Debt/Capital (%)	26.33	24.67	24.34	24.74	24.58	26.26	22.57	21.66	19.43	20.57	18.16	20.31	18.35	16.07	15.21
Total Debt / EV	- -	0.31	0.25	0.22	0.26	0.24	0.21	0.2	0.19	0.22	0.18	0.18	0.17	0.16	0.15
EV/Sales	- -	1.25	1.6	1.89	1.52	1.88	2.01	2.15	1.63	1.83	1.82	2.91	1.7	1.82	2.05
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	8.89	9.82	10.72	9.46	11.89	- -	- -	12.74	12.17	15.05	- -	13.99	22.2	16.77
EV/Free Cash Flow to Firm	- -	15.55	15.7	19.22	17.98	18.77	- -	- -	20.61	17.47	21.81	- -	22.01	48.8	28.79
Diluted Market Cap	- -	221,238	293,247	376,353	331,511	401,814	495,664	496,737	556,951	553,544	682,840	683,389	778,581	979,564	1,081,941
Diluted Enterprise Value	- -	204,215	291,095	368,434	321,159	420,446	485,955	486,157	536,094	540,321	659,114	685,805	748,708	772,412	839,995
EV per Share	- -	82.12	117.66	148.93	129.84	169.92	196.3	196.47	217.92	224.95	289.72	310.18	343.23	356.95	388.01
TTM Sales	143,688	162,463	182,150	194,699	210,943	223,418	242,061	225,382	327,223	286,325	354,727	234,121	439,337	424,232	410,522
TTM EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Operating Income	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Cash Flow to Firm	22,345	22,840	29,634	34,345	33,947	35,361	- -	- -	41,842	42,944	42,819	- -	53,241	34,811	50,104
TTM Free Cash Flow to Firm	14,154	13,065	18,547	19,160	17,865	22,407	- -	- -	25,863	29,932	29,543	- -	33,832	15,835	29,177

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	- -	19.8	17.65	22.37	21.51	20.4	14.57	21.73	24.53	20.68	26.11	31.22	26.14	84.33	43.21
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	- -	203,097	291,155	368,309	321,201	420,567	486,025	485,291	533,031	522,786	644,305	681,551	744,733	772,755	839,995
Low Price	- -	83.91	89.18	113.26	125.08	123.09	158.41	183.65	190.92	159.1	222.29	260.2	291.76	353.03	440.82
EV/Sales	- -	1.25	1.6	1.89	1.52	1.88	2.01	2.15	1.63	1.83	1.82	2.91	1.7	1.82	2.05
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	14.92	15.06	18.94	13.77	16.69	11.03	123.54	6.84	13.02	7.59	- -	8.09	11.01	16.16
Price/Earnings Average	- -	14.76	13.99	17.19	14.41	14.81	9.64	125.35	6.28	11.58	6.89	- -	7.6	10.38	15.96
Price/Earnings High	- -	15.3	15.24	19.1	15.67	17.22	11.09	138.64	6.89	13.32	7.63	- -	8.46	11.99	17.52
Price/Earnings Low	- -	14.07	11.33	14.1	12.85	12.65	8.73	113.01	5.77	8.98	5.62	- -	6.61	8.58	14.25
Price/Book Value	- -	1.17	1.32	1.57	1.3	1.42	1.42	1.42	1.3	1.21	1.32	1.43	1.38	1.51	1.51
Price/Book Value Average	- -	1.16	1.23	1.42	1.36	1.26	1.24	1.44	1.2	1.08	1.2	1.41	1.3	1.42	1.49
Price/Book Value High	- -	1.2	1.34	1.58	1.48	1.47	1.43	1.6	1.31	1.24	1.33	1.7	1.44	1.64	1.64
Price/Book Value Low	- -	1.11	0.99	1.17	1.21	1.08	1.13	1.3	1.1	0.83	0.98	1.21	1.13	1.18	1.33
Price/Tangible Book Value	- -	1.79	1.88	2.22	1.81	2.39	2.12	2.11	1.78	1.58	1.65	1.85	1.76	1.85	1.8
Price/Tangible Book Value Average	- -	1.77	1.75	2.01	1.9	2.12	1.85	2.14	1.63	1.4	1.5	1.83	1.65	1.74	1.78
Price/Tangible Book Value High	- -	1.83	1.91	2.24	2.06	2.46	2.13	2.36	1.79	1.61	1.66	2.2	1.84	2.01	1.95
Price/Tangible Book Value Low	- -	1.69	1.42	1.65	1.69	1.81	1.68	1.93	1.5	1.09	1.22	1.56	1.44	1.44	1.59
Price/Sales	- -	1.36	1.61	1.93	1.57	1.8	2.05	2.2	1.7	1.93	1.92	2.92	1.77	2.31	2.64
Price/Sales Average	- -	1.35	1.5	1.75	1.64	1.6	1.79	2.24	1.56	1.72	1.75	2.87	1.66	2.18	2.6
Price/Sales High	- -	1.4	1.63	1.95	1.79	1.86	2.06	2.47	1.71	1.98	1.94	3.45	1.85	2.51	2.86
Price/Sales Low	- -	1.28	1.21	1.44	1.47	1.36	1.62	2.02	1.43	1.33	1.42	2.46	1.45	1.8	2.32
Price/Cash Flow	- -	10.56	10.58	11.76	10.53	12.31	10.84	13.28	14.4	13.92	17.32	18.3	15.83	32.02	23.54
Price/Cash Flow Average	- -	10.45	9.84	10.67	11.02	10.92	9.47	13.48	13.22	12.38	15.72	18.01	14.86	30.19	23.25
Price/Cash Flow High	- -	10.82	10.71	11.86	11.99	12.7	10.89	14.91	14.5	14.24	17.41	21.66	16.54	34.87	25.53
Price/Cash Flow Low	- -	9.96	7.96	8.75	9.82	9.33	8.58	12.15	12.14	9.6	12.82	15.4	12.93	24.97	20.76
Price/Free Cash Flow Average	- -	19.58	16.4	20.3	22.52	18.1	12.73	22.05	22.52	18.41	23.7	30.74	24.55	79.52	42.68
Price/Free Cash Flow High	- -	20.29	17.86	22.56	24.49	21.05	14.64	24.38	24.71	21.17	26.25	36.96	27.31	91.84	46.86
Price/Free Cash Flow Low	- -	18.66	13.28	16.65	20.08	15.47	11.53	19.88	20.68	14.27	19.32	26.29	21.36	65.77	38.11
EV/Sales Average	- -	1.24	1.48	1.71	1.6	1.68	1.75	2.19	1.49	1.62	1.64	2.87	1.59	1.69	2.01
EV/Sales High	- -	1.28	1.62	1.91	1.74	1.94	2.02	2.42	1.64	1.87	1.83	3.44	1.77	2.03	2.27
EV/Sales Low	- -	1.17	1.2	1.4	1.42	1.45	1.58	1.97	1.36	1.25	1.33	2.45	1.37	1.31	1.74
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Last Price	- -	89.01	118.53	152.13	134.03	162.39	200.22	200.76	226.45	230.63	300.39	309.08	356.99	452.63	499.77
High Price	- -	91.23	119.94	153.44	152.6	167.51	201.23	225.3	228.15	236.05	301.99	365.82	373.04	492.97	542.1
Enterprise Value Average	- -	200,706	270,455	333,552	336,650	375,178	423,593	492,564	487,776	463,753	582,511	671,055	697,624	716,891	826,884
Enterprise Value High	- -	208,597	294,647	371,533	367,139	433,242	488,525	545,909	537,186	535,381	647,885	806,224	779,545	860,083	931,635
Enterprise Value Low	- -	190,496	218,539	272,179	299,051	323,296	382,504	443,043	446,121	356,542	470,621	574,142	603,201	557,125	712,380

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	2,485	2,473	2,475	2,473	2,474	2,475	2,476	2,470	2,446	2,324	2,224	2,197	2,170	2,165	2,165
Diluted Weighted Avg Shares	2,484	2,486	2,474	2,474	2,473	2,474	2,476	2,474	2,460	2,400	2,273	2,211	2,181	2,164	2,165
Basic Weighted Avg Shares	2,484	2,486	2,474	2,474	2,473	2,474	2,476	2,474	2,460	2,400	2,273	2,211	2,181	2,164	2,165
Revenue per Share	57.86	65.36	73.62	78.7	85.28	90.29	97.78	91.09	133.04	119.3	156.05	105.89	201.44	196.03	189.63
EBITDA per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Income per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Basic EPS, GAAP	4.13	5.96	7.87	8.03	9.74	9.73	18.15	1.63	33.1	17.72	39.56	-10.29	44.12	41.12	30.93
Basic EPS from Cont Ops	4.33	6.16	8.02	8.15	9.87	9.87	18.32	1.75	33.26	18.02	40.01	-9.95	44.54	41.38	31.07
Diluted EPS, GAAP	4.13	5.96	7.87	8.03	9.74	9.73	18.15	1.63	33.1	17.72	39.56	-10.29	44.12	41.12	30.93
Diluted EPS from Cont Ops	4.33	6.16	8.02	8.15	9.87	9.87	18.32	1.75	33.26	18.02	40.01	-9.95	44.54	41.38	31.07
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	8.24	8.43	11.2	12.94	12.73	13.19	18.47	15.12	15.73	16.57	17.34	16.89	22.56	14.14	21.23
Free Cash Flow per Basic Share	4.95	4.5	6.72	6.8	6.23	7.96	13.74	9.24	9.23	11.15	11.5	9.9	13.66	5.37	11.57
Cash & Equivalents per Share	27.58	33.84	31.1	36.66	39.5	34.9	46.83	45.29	52.33	59.5	65.97	58.52	77.26	154.37	172.44
Book Value per Share	66.34	75.88	89.67	97.12	103.31	113.96	140.67	141.17	173.67	190.69	227.62	215.46	258.67	299.95	331.39
Tangible Book Value per Share	44.93	49.79	62.92	68.56	74	68.08	94.45	95.36	127.25	146.28	181.59	166.62	203.13	245.21	277.4