Robert Half Inc. Financial Ratios — RHJ 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 (%)	18.08	25.56	28.63	32.21	36.07	32.85	26.51	40.05	41.18	26.08	46.29	44.61	26.05	16.96	10.02
Return on Assets (%)	11.6	15.59	17.57	19.5	21.56	19.91	15.94	23.04	21.57	12.58	21.73	22.24	13.76	8.58	4.66
Return on Capital (%)	18.3	25.51	28.58	32.17	36.03	32.82	26.49	40.03	36.63	20.94	37.96	38.11	22.61	14.62	8.49
Return on Invested Capital (%)	18.03	24.53	28.08	32.06	36.19	32.93	26.43	40.32	33.07	16.87	33.78	40.33	18	9.79	3.31
Gross Margin (%)	39.44	40.11	40.58	40.96	41.5	41.15	41.08	41.57	41.57	39.39	41.72	42.75	40.28	38.77	37.23
EBITDA Margin (%)	7.96	9.53	10.49	11.64	12.44	11.76	11.04	11.46	10.45	8.36	12.77	14.55	8.82	5.71	2.94
Operating Margin (%)	6.6	8.34	9.34	10.58	11.39	10.54	9.79	10.32	9.31	6.76	11.49	13.47	7.27	4.17	1.42
Incremental Operating Margin (%)	22.38	28.06	39.74	22.28	20.97	- -	- -	15.56	- -	22.8	29.37	29.94	60.37	37.39	39.54
Pretax Margin (%)	6.62	8.37	9.36	10.59	11.4	10.55	9.83	10.2	10.3	8.26	12.44	12.39	9.02	6.17	3.61
Profit Margin (%)	3.97	5.11	5.94	6.52	7.02	6.54	5.52	7.49	7.48	5.99	9.26	9.09	6.43	4.34	2.47
Net Income to Common Margin (%)	3.91	5.11	5.94	6.52	7.02	6.54	5.52	7.49	7.48	5.99	9.26	9.09	6.43	4.34	2.47
Effective Tax Rate (%)	40.08	39.01	36.57	38.49	38.42	38.03	43.85	26.59	27.35	27.4	25.52	26.65	28.69	29.66	31.57
Dvd Payout Ratio (%)	52.89	40.07	35.36	31.9	30.06	33.25	41.64	31.41	32.05	50.91	28.5	28.77	50.08	87.6	179.13
Sustainable Growth Rate (%)	8.52	15.32	18.51	21.93	25.23	21.93	15.47	27.47	27.99	12.8	33.1	31.78	13	2.1	-7.93

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	2	2	1	1	1	1	1	1	274	303	265	238	242	234	246
ST Debt	- -	- -	- -	- -	- -	- -	- -	- -	72	79	84	86	80	65	70
LT Debt	2	1	1	1	1	1	1	- -	202	224	181	152	161	169	176
Total Debt/EBITDA	0.01	- -	- -	- -	- -	- -	- -	- -	0.43	0.71	0.32	0.23	0.43	0.71	1.55
Net Debt/EBITDA	-0.92	-0.73	-0.62	-0.52	-0.35	-0.42	-0.51	-0.42	-0.43	-1.34	-0.75	-0.63	-1.3	-1.63	-2.94
Total Debt/EBIT	0.01	- -	- -	- -	- -	- -	- -	- -	0.48	0.88	0.36	0.24	0.52	0.97	3.21
Net Debt/EBIT	-1.11	-0.83	-0.69	-0.58	-0.38	-0.47	-0.57	-0.46	-0.48	-1.66	-0.83	-0.68	-1.58	-2.23	-6.07
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	61.02	60.96	61.71	59.48	60.07	61.11	59.19	55.87	49.48	47.13	46.78	52.91	52.76	48.28	44.67
Long-Term Debt/Equity (%)	0.19	0.17	0.14	0.12	0.1	0.08	0.06	0.04	17.68	18.57	13.13	9.68	10.16	12.26	13.77
Long-Term Debt/Capital (%)	0.19	0.17	0.14	0.12	0.1	0.08	0.06	0.04	14.26	14.85	11.01	8.4	8.82	10.48	11.55
Long-Term Debt/Total Assets (%)	0.12	0.1	0.09	0.07	0.06	0.05	0.04	0.02	8.75	8.75	6.14	5.12	5.36	5.92	6.15
Total Debt/Equity (%)	0.21	0.18	0.16	0.13	0.12	0.09	0.08	0.06	23.94	25.12	19.19	15.16	15.23	16.95	19.24
Total Debt/Capital (%)	0.21	0.18	0.16	0.13	0.12	0.09	0.08	0.06	19.32	20.07	16.1	13.17	13.22	14.49	16.14
Total Debt/Total Assets (%)	0.13	0.11	0.1	0.08	0.07	0.06	0.04	0.03	11.85	11.84	8.98	8.02	8.03	8.18	8.6
Net Debt to Equity	-34.69	-33.98	-29.83	-29.17	-22.26	-23.85	-26.59	-25.95	-23.61	-47.64	-44.82	-41.99	-46.07	-39.01	-36.4
Net Debt/Capital (%)	-53.11	-51.46	-42.51	-41.18	-28.63	-31.33	-36.23	-35.05	-23.54	-61.5	-60.27	-57.38	-66.61	-50.06	-43.94
EBITDA	301	392	445	546	634	618	581	665	635	427	825	1,053	564	331	158
EBITDA-CapEx	301	392	445	546	634	618	581	665	635	427	825	1,053	564	331	158
Operating Income (Loss)	249	343	397	497	580	553	516	599	565	345	743	975	465	241	76

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	0.59	0.57	0.51	0.46	0.34	0.38	0.39	0.34	0.29	0.55	0.46	0.54	0.59	0.42	0.34
Current Ratio	2.13	2.12	2.19	2.12	1.83	1.89	1.91	1.8	1.73	1.76	1.67	1.88	1.86	1.66	1.53
Quick Ratio	1.63	1.6	1.54	1.52	1.42	1.42	1.37	1.31	1.17	1.23	1.18	1.38	1.29	1.02	0.88
CFO/Avg Current Liab	0.58	0.59	0.6	0.59	0.69	0.66	0.63	0.73	0.59	0.6	0.5	0.53	0.52	0.33	0.24
Common Equity/Total Assets	61.02	60.96	61.71	59.48	60.07	61.11	59.19	55.87	49.48	47.13	46.78	52.91	52.76	48.28	44.67
Long-Term Debt/Equity (%)	0.19	0.17	0.14	0.12	0.1	0.08	0.06	0.04	17.68	18.57	13.13	9.68	10.16	12.26	13.77
Long-Term Debt/Capital (%)	0.19	0.17	0.14	0.12	0.1	0.08	0.06	0.04	14.26	14.85	11.01	8.4	8.82	10.48	11.55
Long-Term Debt/Total Assets (%)	0.12	0.1	0.09	0.07	0.06	0.05	0.04	0.02	8.75	8.75	6.14	5.12	5.36	5.92	6.15
Total Debt/Equity (%)	0.21	0.18	0.16	0.13	0.12	0.09	0.08	0.06	23.94	25.12	19.19	15.16	15.23	16.95	19.24
Total Debt/Capital (%)	0.21	0.18	0.16	0.13	0.12	0.09	0.08	0.06	19.32	20.07	16.1	13.17	13.22	14.49	16.14
Total Debt/Total Assets (%)	0.13	0.11	0.1	0.08	0.07	0.06	0.04	0.03	11.85	11.84	8.98	8.02	8.03	8.18	8.6
CFO/Total Liabilities	50.13	53.62	54.19	51.05	65.68	63.94	59.43	68.14	44.5	44.12	38.38	48.98	44.77	27.8	20.25
CFO/CapEx	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	- -	- -	- -	- -	10.93	10.49	10.24	9.86	7.91	6.26	8.52	7.9	7.35	5.84	3.57

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	8.24	8.17	7.98	7.76	7.48	7.46	7.34	7.6	7.47	6.61	7.61	7.23	6.8	7.1	7.07
Days Sales Outstanding	44.28	44.67	45.77	47.02	48.8	48.94	49.75	48.04	48.89	55.26	47.98	50.5	53.65	51.43	51.6
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	- -	- -	- -	- -	6,270	6,249	6,980	6,708	7,222	7,098	12,477	7,957	9,233	7,181	2,805
- Cash & Cash Equivalents	279	288	276	287	225	260	295	277	270	574	619	659	732	538	464
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	2	2	1	1	1	1	1	1	274	303	265	238	242	234	246
Enterprise Value	- -	- -	- -	- -	6,046	5,990	6,686	6,432	7,225	6,827	12,123	7,536	8,743	6,877	2,586
Total Capital	802	844	921	981	1,005	1,088	1,106	1,064	1,418	1,508	1,646	1,806	1,830	1,612	1,521
Total Debt/Capital (%)	0.21	0.18	0.16	0.13	0.12	0.09	0.08	0.06	19.32	20.07	16.1	13.17	13.22	14.49	16.14
Total Debt / EV	- -	- -	- -	- -	- -	- -	- -	- -	0.04	0.04	0.02	0.03	0.03	0.03	0.09
EV/Sales	- -	- -	- -	- -	1.19	1.14	1.27	1.11	1.19	1.34	1.88	1.04	1.37	1.19	0.48
EV/EBITDA	- -	- -	- -	- -	9.54	9.7	11.5	9.68	11.38	15.98	14.69	7.16	15.51	20.79	16.36
EV/EBIT	- -	- -	- -	- -	10.42	10.83	12.96	10.74	12.78	19.77	16.33	7.73	18.82	28.48	33.82
EV/Cash Flow to Firm	- -	- -	- -	- -	13.8	13.55	14.76	11.24	13.9	11.44	20.1	11.02	13.73	16.75	8.08
EV/Free Cash Flow to Firm	- -	- -	- -	- -	13.8	13.55	14.76	11.24	13.9	11.44	20.1	11.02	13.73	16.75	8.08
Diluted Market Cap	- -	- -	- -	- -	6,354	6,297	7,015	6,850	7,303	7,110	12,593	8,066	9,309	7,240	2,782
Diluted Enterprise Value	- -	- -	- -	- -	6,131	6,037	6,721	6,575	7,306	6,839	12,239	7,645	8,819	6,936	2,563
EV per Share	- -	- -	- -	- -	46.1	46.87	53.81	54.02	62.76	60.34	109.52	69.98	83.1	67.29	25.56
TTM Sales	3,777	4,111	4,246	4,695	5,095	5,250	5,267	5,800	6,074	5,109	6,461	7,238	6,393	5,796	5,379
TTM EBITDA	301	392	445	546	634	618	581	665	635	427	825	1,053	564	331	158
TTM Operating Income	249	343	397	497	580	553	516	599	565	345	743	975	465	241	76
TTM Cash Flow to Firm	256	289	309	341	438	442	453	572	520	597	603	684	637	410	320
TTM Free Cash Flow to Firm	256	289	309	341	438	442	453	572	520	597	603	684	637	410	320

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	- -	- -	- -	- -	14.5	14.24	15.49	11.97	14.05	11.92	20.88	11.8	14.62	17.64	8.69
EV/EBIT	- -	- -	- -	- -	10.42	10.83	12.96	10.74	12.78	19.77	16.33	7.73	18.82	28.48	33.82
Enterprise Value	- -	- -	- -	- -	6,046	5,990	6,686	6,432	7,225	6,827	12,123	7,536	8,743	6,877	2,586
Low Price	- -	- -	- -	- -	44.96	34.58	43.24	52.29	52.15	34.33	61.27	69.05	65.21	59.13	25.29
EV/Sales	- -	- -	- -	- -	1.19	1.14	1.27	1.11	1.19	1.34	1.88	1.04	1.37	1.19	0.48
EV/EBITDA	- -	- -	- -	- -	9.54	9.7	11.5	9.68	11.38	15.98	14.69	7.16	15.51	20.79	16.36
Price/Earnings	- -	- -	- -	- -	17.6	18.23	24	15.63	15.97	23.09	20.8	12.15	22.53	28.67	20.87
Price/Earnings Average	- -	- -	- -	- -	19.49	15.25	20.78	17.75	15.12	19.85	17.12	15.01	19.7	29.01	32.79
Price/Earnings High	- -	- -	- -	- -	21.94	18.48	24.63	22.11	17.52	24.52	22.56	20.75	22.83	35.95	53.79
Price/Earnings Low	- -	- -	- -	- -	16.56	12.89	18.48	14.51	13.27	12.64	11.31	11.36	16.74	24.13	19.04
Price/Book Value	- -	- -	- -	- -	6.25	5.75	6.32	6.31	6.31	5.89	9.03	5.07	5.81	5.21	2.2
Price/Book Value Average	- -	- -	- -	- -	6.92	4.81	5.47	7.16	5.98	5.06	7.43	6.27	5.08	5.27	3.45
Price/Book Value High	- -	- -	- -	- -	7.79	5.83	6.48	8.92	6.93	6.25	9.8	8.66	5.89	6.53	5.66
Price/Book Value Low	- -	- -	- -	- -	5.87	4.07	4.86	5.86	5.25	3.22	4.91	4.74	4.32	4.39	2.01
Price/Tangible Book Value	- -	- -	- -	- -	7.93	7.16	7.85	7.89	7.75	7.27	10.8	6	6.85	6.3	2.74
Price/Tangible Book Value Average	- -	- -	- -	- -	8.78	5.99	6.8	8.96	7.34	6.25	8.89	7.42	5.99	6.38	4.31
Price/Tangible Book Value High	- -	- -	- -	- -	9.88	7.26	8.05	11.16	8.51	7.72	11.72	10.25	6.94	7.9	7.07
Price/Tangible Book Value Low	- -	- -	- -	- -	7.46	5.06	6.04	7.32	6.44	3.98	5.87	5.61	5.09	5.3	2.5
Price/Sales	- -	- -	- -	- -	1.24	1.19	1.32	1.17	1.19	1.38	1.93	1.1	1.45	1.24	0.52
Price/Sales Average	- -	- -	- -	- -	1.37	1	1.15	1.33	1.13	1.19	1.59	1.36	1.27	1.26	0.81
Price/Sales High	- -	- -	- -	- -	1.54	1.21	1.36	1.66	1.31	1.47	2.09	1.89	1.47	1.56	1.33
Price/Sales Low	- -	- -	- -	- -	1.16	0.84	1.02	1.09	0.99	0.76	1.05	1.03	1.08	1.05	0.47
Price/Cash Flow	- -	- -	- -	- -	14.37	14.16	15.39	11.86	13.96	11.86	20.65	11.69	14.54	17.57	8.68
Price/Cash Flow Average	- -	- -	- -	- -	15.91	11.84	13.33	13.47	13.22	10.19	16.99	14.45	12.72	17.78	13.63
Price/Cash Flow High	- -	- -	- -	- -	17.91	14.35	15.8	16.77	15.32	12.59	22.39	19.96	14.74	22.03	22.36
Price/Cash Flow Low	- -	- -	- -	- -	13.52	10.01	11.85	11.01	11.61	6.49	11.22	10.93	10.8	14.79	7.91
Price/Free Cash Flow Average	- -	- -	- -	- -	16.05	11.92	13.41	13.59	13.31	10.25	17.18	14.57	12.79	17.84	13.66
Price/Free Cash Flow High	- -	- -	- -	- -	18.07	14.44	15.89	16.93	15.42	12.66	22.65	20.14	14.81	22.11	22.4
Price/Free Cash Flow Low	- -	- -	- -	- -	13.64	10.07	11.92	11.11	11.68	6.52	11.35	11.03	10.86	14.84	7.93
EV/Sales Average	- -	- -	- -	- -	1.32	0.95	1.09	1.27	1.13	1.14	1.53	1.3	1.19	1.2	0.78
EV/Sales High	- -	- -	- -	- -	1.49	1.16	1.3	1.59	1.3	1.42	2.04	1.82	1.39	1.5	1.3
EV/Sales Low	- -	- -	- -	- -	1.11	0.79	0.96	1.03	0.99	0.71	0.99	0.97	1	0.99	0.43
EV/EBITDA Average	- -	- -	- -	- -	10.6	8.05	9.89	11.04	10.78	13.65	12.02	8.93	13.46	21.05	26.48
EV/EBITDA High	- -	- -	- -	- -	11.97	9.84	11.82	13.86	12.49	17	15.97	12.5	15.74	26.3	44.33
EV/EBITDA Low	- -	- -	- -	- -	8.95	6.74	8.74	8.95	9.46	8.45	7.79	6.66	11.3	17.35	14.8
EV/EBIT Average	- -	- -	- -	- -	11.57	8.98	11.15	12.26	12.1	16.88	13.35	9.65	16.33	28.83	54.76
EV/EBIT High	- -	- -	- -	- -	13.08	10.98	13.32	15.38	14.02	21.04	17.75	13.5	19.09	36.02	91.65
EV/EBIT Low	- -	- -	- -	- -	9.77	7.52	9.85	9.94	10.62	10.46	8.66	7.2	13.71	23.77	30.59
Last Price	- -	- -	- -	- -	47.8	48.9	56.17	56.34	62.73	62.75	112.72	73.88	87.76	70.27	27.73
High Price	- -	- -	- -	- -	59.58	49.57	57.65	79.66	68.83	66.62	122.25	126.14	88.94	88.09	71.45
Enterprise Value Average	- -	- -	- -	- -	6,718	4,969	5,750	7,339	6,842	5,831	9,913	9,409	7,586	6,962	4,187
Enterprise Value High	- -	- -	- -	- -	7,591	6,076	6,870	9,210	7,927	7,265	13,178	13,164	8,868	8,699	7,008
Enterprise Value Low	- -	- -	- -	- -	5,674	4,160	5,080	5,951	6,006	3,612	6,428	7,016	6,370	5,739	2,339

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	142	139	137	135	131	128	124	119	115	113	111	108	105	102	101
Diluted Weighted Avg Shares	142	139	138	136	133	129	125	122	116	113	112	109	106	103	100
Basic Weighted Avg Shares	140	138	136	134	132	128	124	121	116	113	110	108	106	103	100
Revenue per Share	26.89	29.75	31.18	34.94	38.67	41.02	42.42	48.13	52.52	45.32	58.48	66.89	60.58	56.46	53.72
EBITDA per Share	2.14	2.83	3.27	4.07	4.81	4.82	4.68	5.52	5.49	3.79	7.47	9.73	5.34	3.22	1.58
Operating Income per Share	1.77	2.48	2.91	3.7	4.41	4.32	4.15	4.97	4.89	3.06	6.72	9.01	4.4	2.35	0.76
Basic EPS, GAAP	1.05	1.52	1.85	2.28	2.72	2.68	2.34	3.6	3.93	2.72	5.42	6.08	3.9	2.45	1.33
Basic EPS from Cont Ops	1.07	1.52	1.85	2.28	2.72	2.68	2.34	3.6	3.93	2.72	5.42	6.08	3.9	2.45	1.33
Diluted EPS, GAAP	1.04	1.51	1.83	2.26	2.69	2.67	2.33	3.57	3.9	2.7	5.36	6.03	3.88	2.44	1.33
Diluted EPS from Cont Ops	1.06	1.51	1.83	2.26	2.69	2.67	2.33	3.57	3.9	2.7	5.36	6.03	3.88	2.44	1.33
Dividend per Share	0.57	0.61	0.66	0.73	0.82	0.89	0.97	1.13	1.26	1.38	1.54	1.75	1.95	2.15	2.38
Cash Flow per Share	1.82	2.09	2.27	2.54	3.33	3.45	3.65	4.75	4.49	5.29	5.46	6.32	6.04	4	3.2
Free Cash Flow per Basic Share	1.82	2.09	2.27	2.54	3.33	3.45	3.65	4.75	4.49	5.29	5.46	6.32	6.04	4	3.2
Cash & Equivalents per Share	1.97	2.06	2.01	2.12	1.71	2.04	2.37	2.32	2.35	5.08	5.59	6.12	6.96	5.26	4.59
Book Value per Share	5.63	6.04	6.69	7.25	7.65	8.5	8.89	8.93	9.93	10.65	12.48	14.56	15.1	13.48	12.61
Tangible Book Value per Share	4.3	4.58	5.22	5.77	6.03	6.83	7.16	7.14	8.09	8.63	10.43	12.31	12.81	11.15	10.11