Teleflex Incorporated Financial Ratios — TBH 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 (%)	17.18	-10.11	8.17	9.81	12.49	11.44	6.68	8.08	16.72	10.62	13.69	9.34	8.42	1.6	-24.47
Return on Assets (%)	8.55	-4.96	3.8	4.62	6.28	6.12	3.03	3.22	7.33	4.98	6.92	5.26	4.93	0.95	-12.9
Return on Capital (%)	13.44	- -	6.69	7.88	10.02	9.29	5.03	6.25	- -	7.3	9.2	7.04	6.91	- -	- -
Return on Invested Capital (%)	6.62	- -	6.76	7.99	10.1	9.9	5.17	6.14	- -	7.29	9.31	6.97	3.26	- -	- -
Gross Margin (%)	47.49	48.24	49.46	51.22	52.19	53.33	54.6	53.21	54.29	52.22	55.15	54.86	60.74	61.04	56.24
EBITDA Margin (%)	20.94	-1.09	19.23	21.52	23.45	23.41	24.58	21.72	24.71	25.63	30.8	26.17	23.76	15.6	14.86
Operating Margin (%)	15.82	15.31	16.02	16.45	17.87	20.04	18.03	16.32	17.08	18.19	19.88	18.4	17.74	14.94	12.84
Incremental Operating Margin (%)	3.52	2.22	23.58	21.61	- -	87.44	4.58	4.13	29.82	- -	35.65	243.8	19.45	386.96	0.67
Pretax Margin (%)	9.72	-10.66	10.36	11.96	13.52	13.15	13.27	8.97	13.1	14.1	19.91	15.98	10.83	1.55	1.23
Profit Margin (%)	21.66	-12.25	8.89	10.2	13.53	12.71	7.11	8.2	17.78	13.22	17.28	13.01	20.81	4.1	-45.45
Net Income to Common Margin (%)	21.66	-12.25	8.89	10.2	13.53	12.71	7.11	8.2	17.78	13.22	17.28	13.01	20.81	4.1	-45.45
Effective Tax Rate (%)	17.77	- -	13.4	13.02	3.2	3.29	45.5	10.56	- -	6.13	13.29	18.61	22.59	- -	- -
Dvd Payout Ratio (%)	45.58	-30.74	36.54	29.22	23.79	24.76	39.44	31.65	13.6	18.83	13.12	17.58	44.52	111.1	102.97
Sustainable Growth Rate (%)	9.35	-13.22	5.19	6.95	9.52	8.61	4.04	5.52	14.45	8.62	11.89	7.7	4.67	-0.18	0.73

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	960	970	1,286	1,068	1,059	1,033	2,250	2,159	2,010	2,564	1,966	1,832	1,926	1,744	2,726
ST Debt	5	5	356	368	417	183	87	87	50	101	110	88	88	100	100
LT Debt	955	965	930	700	642	850	2,163	2,072	1,960	2,464	1,856	1,744	1,839	1,644	2,626
Total Debt/EBITDA	3.07	-57.37	3.94	2.7	2.5	2.36	4.26	4.06	3.13	3.94	2.27	2.51	4.74	6.58	9.2
Net Debt/EBITDA	1.2	-37.44	2.62	1.93	1.7	1.12	3.63	3.39	2.51	3.23	1.62	1.94	3.91	5.31	7.64
Total Debt/EBIT	4.18	-9.96	5.51	3.75	3.35	3.23	6.04	6.71	4.71	6.06	3.13	3.67	7.45	16.82	23.03
Net Debt/EBIT	1.64	-6.5	3.66	2.69	2.28	1.53	5.15	5.6	3.76	4.97	2.24	2.84	6.15	13.58	19.12
EBITDA to Interest Expense	4.44	-0.24	5.73	6.05	6.92	7.96	6.39	5.16	7.99	9.78	15.19	13.46	4.79	3.18	2.95
EBITDA-CapEx/Interest Expense	3.8	-1.18	4.62	5.02	5.92	6.99	5.53	4.38	6.71	8.42	15.19	13.46	4.79	3.18	2.95
EBIT to Interest Expense	3.36	3.41	4.77	4.62	5.27	6.81	4.69	3.88	5.52	6.94	9.81	9.46	3.57	3.04	2.55
Interest Expense	70	70	57	65	61	55	83	103	80	66	57	54	85	84	100
Common Equity/Total Assets	50.47	47.65	45.46	48.72	51.9	54.98	39.32	40.46	47.22	46.65	54.64	58.05	58.96	60.27	44.98
Long-Term Debt/Equity (%)	48.15	54.18	48.54	36.58	31.92	39.74	88.99	81.58	65.8	73.85	49.43	43.37	41.41	38.42	84.03
Long-Term Debt/Capital (%)	32.45	35.08	29.04	23.47	20.91	26.8	46.22	44.1	39.29	41.76	32.44	29.8	28.88	27.3	44.88
Long-Term Debt/Total Assets (%)	24.33	25.85	22.1	17.84	16.58	21.85	34.99	33.01	31.07	34.45	27.01	25.18	24.41	23.16	37.79
Total Debt/Equity (%)	48.41	54.45	67.13	55.83	52.67	48.3	92.55	84.99	67.48	76.86	52.36	45.55	43.38	40.76	87.23
Total Debt/Capital (%)	32.62	35.25	40.17	35.83	34.5	32.57	48.07	45.94	40.29	43.46	34.37	31.29	30.25	28.96	46.59
Total Debt/Total Assets (%)	24.46	25.98	30.56	27.24	27.36	26.56	36.39	34.39	31.86	35.85	28.61	26.44	25.57	24.57	39.23
Net Debt to Equity	18.95	35.53	44.59	39.98	35.84	22.88	78.83	70.93	53.97	63.02	37.42	35.29	35.85	32.91	72.42
Net Debt/Capital (%)	15.93	26.21	30.84	28.56	26.39	18.62	44.08	41.5	34.29	38.05	26.63	25.52	25.91	24.39	41.35
EBITDA	313	-17	326	396	424	437	528	532	641	650	865	730	407	265	296
EBITDA-CapEx	267	-82	263	328	363	384	457	451	539	560	865	730	407	265	296
Operating Income (Loss)	236	237	272	303	323	374	387	400	443	462	559	514	304	254	256

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	2.16	1.22	0.68	0.48	0.51	1.27	0.69	0.61	0.53	0.7	0.65	0.5	0.37	0.38	0.5
Current Ratio	4.72	3.9	1.89	1.57	1.51	2.77	2.33	2.12	2.32	2.63	2.1	2.43	2.32	2.27	2.54
Quick Ratio	3.21	2.31	1.15	0.91	0.9	1.91	1.4	1.24	1.28	1.43	1.22	1.21	1.1	0.73	0.95
CFO/Avg Current Liab	0.27	0.68	0.5	0.45	0.46	0.75	0.92	0.82	0.77	0.79	1.07	0.54	0.86	1.01	0.48
Common Equity/Total Assets	50.47	47.65	45.46	48.72	51.9	54.98	39.32	40.46	47.22	46.65	54.64	58.05	58.96	60.27	44.98
Long-Term Debt/Equity (%)	48.15	54.18	48.54	36.58	31.92	39.74	88.99	81.58	65.8	73.85	49.43	43.37	41.41	38.42	84.03
Long-Term Debt/Capital (%)	32.45	35.08	29.04	23.47	20.91	26.8	46.22	44.1	39.29	41.76	32.44	29.8	28.88	27.3	44.88
Long-Term Debt/Total Assets (%)	24.33	25.85	22.1	17.84	16.58	21.85	34.99	33.01	31.07	34.45	27.01	25.18	24.41	23.16	37.79
Total Debt/Equity (%)	48.41	54.45	67.13	55.83	52.67	48.3	92.55	84.99	67.48	76.86	52.36	45.55	43.38	40.76	87.23
Total Debt/Capital (%)	32.62	35.25	40.17	35.83	34.5	32.57	48.07	45.94	40.29	43.46	34.37	31.29	30.25	28.96	46.59
Total Debt/Total Assets (%)	24.46	25.98	30.56	27.24	27.36	26.56	36.39	34.39	31.86	35.85	28.61	26.44	25.57	24.57	39.23
CFO/Total Liabilities	4.87	9.57	9.94	14.26	16.17	23.32	11.19	11.7	13.2	11.44	20.9	11.77	16.52	22.55	8.91
CFO/CapEx	2.1	2.86	3.59	4.24	4.9	7.69	5.92	5.41	4.28	4.81	- -	- -	- -	- -	- -
Altman's Z-Score	- -	- -	- -	- -	- -	- -	- -	- -	7.79	7.62	8.13	7.62	6.73	4.22	3.63

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	5.14	5.31	5.72	6.47	6.75	6.99	6.95	6.88	6.61	6.24	7.22	7.04	4.02	5.07	6.96
Days Sales Outstanding	70.97	68.74	63.83	56.44	54.07	52.21	52.54	53.08	55.2	58.53	50.58	51.81	90.83	71.97	52.41
Inventory Turnover	2.46	2.58	2.61	2.68	2.6	2.7	2.74	2.78	2.62	2.45	2.54	2.39	1.12	1.42	2.45
Days Inventory Outstanding	148.42	141.43	139.85	136.09	140.44	135.32	133.32	131.2	139.12	149	143.52	152.98	327.02	257.14	148.85
Accounts Payable Turnover	9.79	11.63	11.79	13.22	13.19	12.64	13.06	11.85	11.78	12.16	11.09	11.11	5.56	2.98	8.5
Accounts Payable Turnover Days	37.27	31.38	30.95	27.61	27.67	28.87	27.95	30.8	30.97	30.02	32.9	32.86	65.66	122.54	42.93
Cash Conversion Cycle	182.11	178.79	172.73	164.92	166.83	158.66	157.91	153.48	163.34	177.51	161.19	171.93	352.19	206.57	158.33
Inventory to Cash Days	-77.44	-72.69	-76.02	-79.65	-86.37	-83.11	-80.79	-78.11	-83.92	-90.47	-92.94	-101.17	-236.18	-185.18	-96.43
Inventories	299	323	334	336	330	316	396	428	477	513	478	579	626	307	404
Raw Materials	88	85	70	68	68	65	98	111	114	132	146	187	180	70	90
Work In Process	45	47	54	59	57	55	62	62	71	76	82	99	111	38	54
Finished Goods	199	223	242	243	205	196	235	254	291	305	250	293	336	199	260
Other Inventory	- -	- -	- -	- -	37	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

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	- -	- -	- -	- -	- -	- -	- -	- -	17,343	19,067	16,072	11,758	11,735	8,237	5,464
- Cash & Cash Equivalents	584	337	432	303	338	544	334	357	301	376	445	292	223	248	379
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	2	3	2	2	2	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	960	970	1,286	1,068	1,059	1,033	2,250	2,159	2,010	2,564	1,966	1,832	1,926	1,744	2,726
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	19,052	21,256	17,593	13,298	13,439	9,733	7,812
Total Capital	2,943	2,752	3,202	2,982	3,070	3,173	4,680	4,699	4,990	5,901	5,721	5,854	6,367	6,022	5,850
Total Debt/Capital (%)	32.62	35.25	40.17	35.83	34.5	32.57	48.07	45.94	40.29	43.46	34.37	31.29	30.25	28.96	46.59
Total Debt / EV	- -	- -	- -	- -	- -	- -	- -	- -	0.11	0.12	0.11	0.14	0.14	0.18	0.35
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	7.34	8.38	6.26	4.76	7.85	5.73	3.92
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	29.71	32.69	20.33	18.21	33.03	36.7	26.38
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	44.59	50.24	28.01	26.61	51.94	93.9	65.99
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	42.61	25.1	34.42	23.31	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	52.08	25.1	34.42	23.31	- -	- -
Diluted Market Cap	- -	- -	- -	- -	- -	- -	- -	- -	17,619	19,315	15,904	11,854	11,801	8,383	5,530
Diluted Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	19,328	21,504	17,425	13,394	13,505	9,879	7,877
EV per Share	- -	- -	- -	- -	- -	- -	- -	- -	411.02	455.35	367.07	283.38	285.69	210.34	176.75
TTM Sales	1,493	1,551	1,696	1,840	1,810	1,868	2,146	2,448	2,595	2,537	2,810	2,791	1,712	1,700	1,993
TTM EBITDA	313	-17	326	396	424	437	528	532	641	650	865	730	407	265	296
TTM Operating Income	236	237	272	303	323	374	387	400	443	462	559	514	304	254	256
TTM Cash Flow to Firm	152	- -	277	344	360	462	465	530	- -	499	701	386	576	- -	- -
TTM Free Cash Flow to Firm	107	- -	214	276	299	408	394	449	- -	408	701	386	576	- -	- -

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	- -	- -	- -	- -	- -	- -	- -	- -	52.31	55.87	24.41	34.65	23.11	13.19	16.23
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	44.59	50.24	28.01	26.61	51.94	93.9	65.99
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	19,052	21,256	17,593	13,298	13,439	9,733	7,812
Low Price	- -	- -	- -	- -	- -	- -	- -	- -	257.86	227.44	289.92	187.4	179.44	172.88	103.37
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	7.34	8.38	6.26	4.76	7.85	5.73	3.92
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	29.71	32.69	20.33	18.21	33.03	36.7	26.38
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	37.46	56.63	32.32	32.36	32.89	119.66	- -
Price/Earnings Average	- -	- -	- -	- -	- -	- -	- -	- -	32.31	49.91	37.2	34.94	30.85	149.78	- -
Price/Earnings High	- -	- -	- -	- -	- -	- -	- -	- -	37.67	57.39	43.01	46.04	36.56	172.38	- -
Price/Earnings Low	- -	- -	- -	- -	- -	- -	- -	- -	25.82	31.53	27.94	24.2	23.66	116.21	- -
Price/Book Value	- -	- -	- -	- -	- -	- -	- -	- -	5.82	5.71	4.28	2.92	2.64	1.93	1.75
Price/Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	5.02	5.04	4.93	3.16	2.48	2.41	1.89
Price/Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	5.85	5.79	5.7	4.16	2.94	2.77	2.63
Price/Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	4.01	3.18	3.7	2.19	1.9	1.87	1.46
Price/Tangible Book Value	- -	- -	- -	- -	- -	- -	- -	- -	-12.19	-10.78	-15.48	-14.32	-12.04	8.79	-7.76
Price/Tangible Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	-10.52	-9.5	-17.81	-15.47	-11.29	11	-8.38
Price/Tangible Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	-12.26	-10.92	-20.6	-20.38	-13.38	12.66	-11.65
Price/Tangible Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	-8.4	-6	-13.38	-10.71	-8.66	8.53	-6.49
Price/Sales	- -	- -	- -	- -	- -	- -	- -	- -	6.66	7.48	5.58	4.21	6.84	4.91	2.77
Price/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	5.74	6.6	6.43	4.55	6.42	6.14	2.99
Price/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	6.7	7.58	7.43	5.99	7.61	7.07	4.16
Price/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	4.59	4.17	4.83	3.15	4.92	4.76	2.31
Price/Cash Flow	- -	- -	- -	- -	- -	- -	- -	- -	39.33	43.51	24.08	34.35	22.95	13.11	16.2
Price/Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	33.92	38.35	27.71	37.09	21.53	16.42	17.49
Price/Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	39.55	44.1	32.05	48.86	25.51	18.89	24.32
Price/Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	27.1	24.23	20.82	25.69	16.51	12.74	13.54
Price/Free Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	45.11	49.25	28.1	37.41	21.67	16.51	17.53
Price/Free Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	52.6	56.62	32.5	49.29	25.69	19	24.37
Price/Free Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	36.05	31.11	21.11	25.91	16.62	12.81	13.57
EV/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	6.42	7.49	7.13	5.1	7.42	6.95	4.14
EV/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	7.38	8.48	8.16	6.54	8.61	7.86	5.3
EV/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	5.26	5.05	5.49	3.7	5.92	5.59	3.47
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	- -	- -	25.99	29.21	23.13	19.49	31.24	44.52	27.85
EV/EBITDA High	- -	- -	- -	- -	- -	- -	- -	- -	29.86	33.08	26.48	25.01	36.25	50.39	35.64
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	- -	- -	21.3	19.69	17.81	14.15	24.94	35.81	23.35
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	- -	39.01	44.9	31.88	28.49	49.12	113.9	69.67
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	- -	44.82	50.85	36.48	36.55	57.01	128.92	89.15
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	- -	31.98	30.27	24.55	20.68	39.21	91.61	58.42
Last Price	- -	- -	- -	- -	- -	- -	- -	- -	374.15	408.46	335.33	250.56	249.48	178.01	123.65
High Price	- -	- -	- -	- -	- -	- -	- -	- -	376.23	413.96	446.33	356.47	277.32	256.44	185.67
Enterprise Value Average	- -	- -	- -	- -	- -	- -	- -	- -	16,667	18,995	20,021	14,236	12,710	11,806	8,248
Enterprise Value High	- -	- -	- -	- -	- -	- -	- -	- -	19,149	21,512	22,913	18,267	14,749	13,362	10,553
Enterprise Value Low	- -	- -	- -	- -	- -	- -	- -	- -	13,662	12,806	15,417	10,334	10,145	9,496	6,916

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	41	41	41	41	42	44	45	46	46	47	48	47	47	46	44
Diluted Weighted Avg Shares	41	41	44	46	48	48	47	47	47	47	47	47	47	47	45
Basic Weighted Avg Shares	41	41	41	41	42	43	45	46	46	46	47	47	47	47	45
Revenue per Share	36.85	37.96	41.27	44.48	43.55	43.12	47.69	53.59	56.18	54.58	60.07	59.51	36.45	36.29	44.66
EBITDA per Share	7.72	-0.41	7.94	9.57	10.21	10.09	11.72	11.64	13.88	13.99	18.5	15.57	8.66	5.66	6.64
Operating Income per Share	5.83	5.81	6.61	7.32	7.78	8.64	8.6	8.74	9.6	9.93	11.94	10.95	6.47	5.42	5.73
Basic EPS, GAAP	7.98	-4.65	3.67	4.54	5.89	5.48	3.39	4.39	9.99	7.21	10.38	7.74	7.58	1.49	-20.3
Basic EPS from Cont Ops	2.95	-4.45	3.7	4.63	5.7	5.49	3.45	4.3	10	7.22	10.37	7.74	3.05	1.22	1.31
Diluted EPS, GAAP	7.92	-4.65	3.45	4.04	5.1	4.98	3.27	4.29	9.8	7.09	10.23	7.68	7.53	1.48	-20.25
Diluted EPS from Cont Ops	2.92	-4.45	3.48	4.12	4.93	4.99	3.33	4.2	9.81	7.1	10.23	7.67	3.03	1.21	1.31
Dividend per Share	1.36	1.36	1.36	1.36	1.36	1.36	1.36	1.36	1.36	1.36	1.36	1.36	1.36	1.36	1.35
Cash Flow per Share	2.33	4.57	5.55	6.93	7.24	9.43	9.33	9.57	9.51	9.39	13.93	7.3	10.87	13.57	7.63
Free Cash Flow per Basic Share	1.22	2.97	4	5.29	5.76	8.2	7.75	7.8	7.29	7.44	13.93	7.3	10.87	13.57	7.63
Cash & Equivalents per Share	14.34	8.23	10.49	7.32	8.13	12.34	7.38	7.76	6.5	8.05	9.29	6.22	4.74	5.36	8.57
Book Value per Share	48.62	43.42	46.47	46.12	48.29	48.54	53.81	55.2	64.27	71.48	78.34	85.71	94.41	92.45	70.71
Tangible Book Value per Share	-8.29	-12.65	-16.91	-15.18	-11.69	-5.2	-48.46	-44.15	-30.68	-37.9	-21.67	-17.49	-20.73	20.26	-15.94