The Hartford Insurance Group, Inc. Financial Ratios — HFF

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 (%)	3.29	-0.37	0.81	4.24	9.25	5.19	-20.6	13.72	14.38	10.05	13.15	11.66	17.53	19.87	21.95
Return on Assets (%)	0.23	-0.01	0.06	0.31	0.71	0.4	-1.39	1.26	3.13	2.4	3.15	2.43	3.34	3.95	4.6
Return on Capital (%)	- -	- -	1.84	4.36	8.2	- -	-16.1	11.36	11.81	8.77	11.21	9.75	14.13	16.16	18.1
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	0.92	-0.4	7.12	9.13	9.24	2.74	4.21	9.35	12.48	10.43	13.42	10.35	12.69	14.59	16.96
Profit Margin (%)	3.28	-0.17	0.85	4.29	10.51	5.5	-18.24	9.64	10.17	8.55	10.95	8.32	10.29	11.79	13.67
Net Income to Common Margin (%)	3.08	-0.36	0.8	4.29	10.51	5.5	-18.24	9.61	10.06	8.44	10.86	8.23	10.21	11.71	13.59
Effective Tax Rate (%)	- -	- -	16.72	20.6	19.55	- -	136.24	15.29	18.55	18.07	18.38	19.58	18.91	19.17	19.41
Dvd Payout Ratio (%)	28.81	98.31	17.53	20.9	26.58	54.49	-130.15	25.22	20.98	26.63	20.64	28.14	21.26	17.99	15.52
Sustainable Growth Rate (%)	2.34	-0.01	0.67	3.36	6.79	2.36	-47.41	10.26	11.36	7.37	10.44	8.38	13.8	16.29	18.55

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	6,530	7,287	6,544	6,109	5,359	4,910	4,998	4,678	4,848	4,352	4,944	4,357	4,362	4,366	4,371
ST Debt	- -	320	438	456	275	416	320	413	500	- -	- -	- -	- -	- -	- -
LT Debt	6,530	6,967	6,106	5,653	5,084	4,494	4,678	4,265	4,348	4,352	4,944	4,357	4,362	4,366	4,371
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	508	457	397	376	346	327	316	298	259	236	234	213	199	199	199
Common Equity/Total Assets	6.92	7.33	6.8	7.64	7.73	7.53	5.99	20.49	22.5	24.59	22.86	18.27	19.53	19.91	21.68
Long-Term Debt/Equity (%)	30.39	31.04	32.3	30.2	28.82	26.59	34.67	32.55	26.72	23.45	27.71	31.86	28.46	26.55	23.03
Long-Term Debt/Capital (%)	23.31	23.43	23.99	22.77	22.1	20.6	25.3	23.99	20.59	19	21.7	24.16	22.15	20.98	18.72
Long-Term Debt/Total Assets (%)	2.16	2.33	2.2	2.31	2.23	2	2.08	6.85	6.14	5.87	6.46	5.97	5.68	5.4	5.08
Total Debt/Equity (%)	30.39	32.46	34.62	32.63	30.38	29.05	37.04	35.71	29.8	23.45	27.71	31.86	28.46	26.55	23.03
Total Debt/Capital (%)	23.31	24.51	25.71	24.6	23.3	22.51	27.03	26.31	22.96	19	21.7	24.16	22.15	20.98	18.72
Total Debt/Total Assets (%)	2.16	2.44	2.35	2.49	2.35	2.19	2.22	7.51	6.85	5.87	6.46	5.97	5.68	5.4	5.08
Net Debt to Equity	18.38	21.68	27.06	30.5	27.84	27.11	35.7	34.85	28.66	22.64	26.56	30.18	27.64	25.43	22.33
Net Debt/Capital (%)	15.53	17.82	21.3	23.37	21.78	21.33	26.31	25.84	22.28	18.46	20.99	23.19	21.65	20.28	18.25
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	6.92	7.33	6.8	7.64	7.73	7.53	5.99	20.49	22.5	24.59	22.86	18.27	19.53	19.91	21.68
Long-Term Debt/Equity (%)	30.39	31.04	32.3	30.2	28.82	26.59	34.67	32.55	26.72	23.45	27.71	31.86	28.46	26.55	23.03
Long-Term Debt/Capital (%)	23.31	23.43	23.99	22.77	22.1	20.6	25.3	23.99	20.59	19	21.7	24.16	22.15	20.98	18.72
Long-Term Debt/Total Assets (%)	2.16	2.33	2.2	2.31	2.23	2	2.08	6.85	6.14	5.87	6.46	5.97	5.68	5.4	5.08
Total Debt/Equity (%)	30.39	32.46	34.62	32.63	30.38	29.05	37.04	35.71	29.8	23.45	27.71	31.86	28.46	26.55	23.03
Total Debt/Capital (%)	23.31	24.51	25.71	24.6	23.3	22.51	27.03	26.31	22.96	19	21.7	24.16	22.15	20.98	18.72
Total Debt/Total Assets (%)	2.16	2.44	2.35	2.49	2.35	2.19	2.22	7.51	6.85	5.87	6.46	5.97	5.68	5.4	5.08
CFO/Total Liabilities	0.81	0.97	0.48	0.83	1.31	0.99	1.03	5.78	6.4	6.97	6.97	6.76	6.87	9.17	8.84
CFO/CapEx	- -	- -	- -	- -	- -	- -	- -	23.3	33.23	33.96	30.77	22.9	19.63	40.75	35.04
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	3.78	2.69	1.18	0.7	0.6	0.96	2.23	2.3	2.25	2.01	2.04	1.91	1.98	2.04	2.11
Days Sales Outstanding	96.46	135.7	309	521.05	605.5	382.17	163.34	158.88	162.52	181.33	179.11	191.08	184.71	178.8	173.23
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	- -	9,762	16,461	17,900	17,694	17,863	20,232	15,941	21,952	17,113	23,335	24,125	24,052	31,432	38,394
- Cash & Cash Equivalents	2,581	2,421	1,428	399	448	328	180	112	185	151	205	229	126	183	133
+ Preferred Equity and Hybrid Capital	556	556	- -	- -	- -	- -	- -	334	334	334	334	334	334	334	334
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	6,530	7,287	6,544	6,109	5,359	4,910	4,998	4,678	4,848	4,352	4,944	4,357	4,362	4,366	4,371
Enterprise Value	- -	-76,209	-45,656	-41,704	-39,555	-12,577	-15,196	-19,094	-18,120	-26,670	-18,136	-11,503	9,449	15,430	20,949
Total Capital	28,016	29,734	25,449	24,829	23,001	21,813	18,492	17,779	21,118	22,908	22,787	18,033	19,689	20,813	23,350
Total Debt/Capital (%)	23.31	24.51	25.71	24.6	23.3	22.51	27.03	26.31	22.96	19	21.7	24.16	22.15	20.98	18.72
Total Debt / EV	- -	-0.1	-0.14	-0.15	-0.14	-0.39	-0.33	-0.25	-0.27	-0.16	-0.27	-0.38	0.46	0.28	0.21
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.39	0.58	0.75
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	2.16	2.54	3.44
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	2.27	2.6	3.54
Diluted Market Cap	- -	10,892	17,816	19,409	18,723	18,859	21,007	16,161	22,277	17,214	23,335	25,248	25,102	32,639	39,722
Diluted Enterprise Value	- -	-75,079	-44,301	-40,195	-38,526	-11,581	-14,421	-18,874	-17,795	-26,569	-18,136	-10,380	10,499	16,637	22,277
EV per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	31.66	53.66	75.65
TTM Sales	21,733	22,086	20,673	18,614	15,997	16,291	17,162	18,750	20,508	20,320	21,649	21,854	24,330	26,384	28,071
TTM EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Operating Income	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Cash Flow to Firm	- -	- -	1,568	2,185	3,034	- -	2,071	3,095	3,700	4,064	4,284	4,179	4,381	6,070	6,082
TTM Free Cash Flow to Firm	- -	- -	1,568	2,185	3,034	- -	2,071	2,973	3,595	3,950	4,151	4,004	4,166	5,925	5,913

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	- -	4.06	14.4	10.29	6.79	9.13	9.61	5.94	6.58	4.58	5.89	6.59	6.27	5.66	6.9
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	- -	-76,209	-45,656	-41,704	-39,555	-12,577	-15,196	-19,094	-18,120	-26,670	-18,136	-11,503	9,449	15,430	20,949
Low Price	- -	18.96	22.37	32.83	39.56	36.91	47.11	41.3	42.84	24.23	48.08	61.01	65.29	79.89	98.43
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.39	0.58	0.75
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	97.94	23.35	10.88	20.67	- -	8.83	10.68	9.97	9.93	13.42	9.97	10.4	10.26
Price/Earnings Average	- -	- -	77.85	20.29	10.82	18.87	- -	10.13	9.59	9.08	9.17	12.21	9.08	9.98	9.28
Price/Earnings High	- -	- -	98.62	23.41	12.26	21.02	- -	11.76	10.99	12.86	10.62	13.46	10.13	11.96	10.48
Price/Earnings Low	- -	- -	60.33	18.18	9.77	15.97	- -	8.22	7.49	5.06	6.85	10.69	8.08	7.6	7.29
Price/Book Value	- -	0.45	0.87	0.96	1	1.06	1.5	1.25	1.38	0.94	1.33	1.81	1.6	1.95	2.06
Price/Book Value Average	- -	0.43	0.69	0.83	1	0.96	1.38	1.43	1.24	0.86	1.23	1.65	1.46	1.87	1.86
Price/Book Value High	- -	0.46	0.88	0.96	1.13	1.07	1.52	1.66	1.42	1.21	1.43	1.81	1.63	2.24	2.1
Price/Book Value Low	- -	0.38	0.54	0.74	0.9	0.82	1.25	1.16	0.97	0.48	0.92	1.44	1.3	1.43	1.46
Price/Tangible Book Value	- -	0.46	0.89	0.98	1.03	1.1	1.75	1.47	1.69	1.11	1.58	2.26	1.94	2.32	2.37
Price/Tangible Book Value Average	- -	0.44	0.71	0.85	1.03	1	1.61	1.69	1.52	1.02	1.46	2.06	1.77	2.22	2.15
Price/Tangible Book Value High	- -	0.47	0.9	0.98	1.16	1.12	1.78	1.96	1.74	1.44	1.69	2.27	1.98	2.67	2.42
Price/Tangible Book Value Low	- -	0.39	0.55	0.76	0.93	0.85	1.46	1.37	1.19	0.57	1.09	1.8	1.57	1.69	1.69
Price/Sales	- -	0.44	0.79	1	1.14	1.14	1.2	0.85	1.07	0.84	1.08	1.1	1.02	1.22	1.39
Price/Sales Average	- -	0.42	0.63	0.87	1.14	1.04	1.1	0.97	0.96	0.77	1	1	0.93	1.17	1.26
Price/Sales High	- -	0.45	0.79	1	1.29	1.16	1.22	1.13	1.11	1.09	1.15	1.11	1.03	1.4	1.42
Price/Sales Low	- -	0.38	0.48	0.78	1.03	0.88	1	0.79	0.75	0.43	0.74	0.88	0.82	0.89	0.99
Price/Cash Flow	- -	3.65	13.14	9.88	6.64	8.96	9.43	5.6	6.32	4.42	5.7	6.02	5.86	5.44	6.61
Price/Cash Flow Average	- -	3.48	10.45	8.59	6.61	8.18	8.66	6.42	5.67	4.03	5.26	5.48	5.34	5.22	5.98
Price/Cash Flow High	- -	3.74	13.23	9.9	7.48	9.12	9.59	7.45	6.5	5.7	6.1	6.04	5.96	6.26	6.75
Price/Cash Flow Low	- -	3.1	8.1	7.69	5.96	6.93	7.84	5.21	4.43	2.24	3.93	4.8	4.75	3.97	4.69
Price/Free Cash Flow Average	- -	3.87	11.45	8.94	6.76	8.33	8.82	6.81	5.91	4.18	5.44	5.99	5.71	5.43	6.24
Price/Free Cash Flow High	- -	4.16	14.5	10.32	7.66	9.29	9.77	7.9	6.78	5.91	6.31	6.61	6.37	6.52	7.05
Price/Free Cash Flow Low	- -	3.44	8.87	8.01	6.1	7.05	7.98	5.53	4.62	2.33	4.07	5.25	5.08	4.14	4.9
EV/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.3	0.54	0.62
EV/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.4	0.76	0.78
EV/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.2	0.26	0.35
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Last Price	- -	22.37	36.32	42.18	44.03	47.77	56.7	44.39	61.05	47.74	69.67	76.56	80.58	109.31	138.64
High Price	- -	22.89	36.57	42.28	49.64	48.59	57.64	59.07	62.86	61.59	74.55	76.78	81.9	125.77	141.56
Enterprise Value Average	- -	-76,664	-49,033	-44,049	-39,645	-14,132	-16,859	-16,746	-20,358	-28,187	-19,927	-13,671	7,308	14,156	17,280
Enterprise Value High	- -	-75,986	-45,541	-41,660	-37,302	-12,270	-14,861	-13,819	-17,470	-21,703	-16,503	-11,435	9,843	20,163	21,756
Enterprise Value Low	- -	-77,700	-51,977	-45,669	-41,354	-16,637	-18,618	-20,201	-24,667	-35,096	-25,367	-16,403	4,885	6,970	9,811

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	443	436	453	424	402	374	357	359	360	358	335	315	298	288	277
Diluted Weighted Avg Shares	478	487	491	460	425	395	371	364	365	361	335	330	312	299	287
Basic Weighted Avg Shares	432	438	448	442	416	388	364	358	361	358	335	315	307	294	282
Revenue per Share	50.37	50.46	46.18	42.13	38.5	42.02	47.19	52.32	56.82	56.71	64.64	69.35	79.23	89.77	99.4
EBITDA per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Income per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Basic EPS, GAAP	1.55	-0.18	0.37	1.81	4.05	2.31	-8.61	5.03	5.72	4.79	7.02	5.71	8.09	10.51	13.51
Basic EPS from Cont Ops	1.33	0.5	2.74	3.05	2.86	1.58	-0.72	4.14	5.78	4.85	7.08	5.77	8.15	10.59	13.58
Diluted EPS, GAAP	1.4	-0.16	0.34	1.73	3.96	2.27	-8.45	4.95	5.66	4.76	7.02	5.45	7.97	10.35	13.32
Diluted EPS from Cont Ops	1.2	0.45	2.5	2.93	2.8	1.55	-0.71	4.08	5.71	4.82	7.08	5.52	8.04	10.42	13.39
Dividend per Share	0.45	0.5	0.5	0.64	0.76	0.86	0.94	1.06	1.26	1.33	1.51	1.67	1.79	1.96	2.17
Cash Flow per Share	5.27	6.13	2.76	4.27	6.63	5.33	6.01	7.93	9.67	10.8	12.22	12.72	13.74	20.11	20.97
Free Cash Flow per Basic Share	5.27	6.13	2.76	4.27	6.63	5.33	6.01	7.59	9.38	10.49	11.82	12.16	13.04	19.61	20.37
Cash & Equivalents per Share	210.26	215.02	151.47	154.83	155.81	94.53	113.29	111.5	125.86	135.2	139.58	127.95	64.66	71.99	79.99
Book Value per Share	47.3	50.17	41.71	44.11	43.91	45.2	37.82	35.55	44.32	50.83	52.28	42.34	50.23	56.03	67.33
Tangible Book Value per Share	44.9	48.67	40.61	42.93	42.67	43.57	32.35	30.13	36.02	42.85	44.01	33.81	41.46	47.17	58.38