T. Rowe Price Group, Inc. Financial Ratios — TR1 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 (%)	23.02	24.32	24.18	24.08	24.08	24.87	27.65	30.76	32.23	32.04	36.86	17.44	19.5	21.16	19.68
Return on Assets (%)	20.86	22.16	22.69	23.03	22.75	21.44	21.77	24.14	25.05	23.74	26.61	12.9	14.95	16.31	15.01
Return on Capital (%)	23.02	24.32	24.18	24.08	24.08	22.49	22.61	27.87	26.44	24.98	30.79	16.24	16.9	18.49	16.23
Return on Invested Capital (%)	22.37	22.96	23.13	22.59	22.74	21.08	21.09	25.38	23.94	23.86	28.65	17.11	14.13	15.72	13.79
Gross Margin (%)	64.7	65.34	66.8	66.61	65.63	56.43	57.29	58.18	57.55	57.85	60.98	54.96	49.63	51.94	51.27
EBITDA Margin (%)	47.3	47.81	49.6	50.29	48.21	43.57	46.39	46.92	45.89	47.29	51.03	46.54	38.2	40	38.2
Operating Margin (%)	44.66	45.14	47	47.48	45.21	42	42.41	43.67	42.49	44.24	48.36	38.47	31.55	34.91	33.87
Incremental Operating Margin (%)	50.12	49.89	59.15	50.91	3.66	- -	45.47	55.51	16.63	60.92	65.81	102.58	1,641.58	69.28	0.36
Pretax Margin (%)	45.52	47.48	48.8	50.3	47.67	45.75	51.6	44.38	52.11	52.24	52.07	30.03	38.55	39.75	39.31
Profit Margin (%)	28.15	29.23	30.07	30.88	29.11	28.36	30.85	34.2	37.94	38.23	40.18	24.01	27.69	29.61	28.53
Net Income to Common Margin (%)	28.15	29.23	30.07	30.88	29.11	28.36	30.85	34.2	37.94	38.23	40.18	24.01	27.69	29.61	28.53
Effective Tax Rate (%)	38.17	38.43	38.39	38.62	38.92	36.04	36.88	25.83	23.17	22.17	22.43	25.59	26.29	24.25	23.2
Dvd Payout Ratio (%)	41.11	68.29	37.86	37.58	86.59	41.83	33.83	40.84	31.01	31.63	54.65	82.56	59.58	52.3	49.07
Sustainable Growth Rate (%)	13.56	7.71	15.03	15.03	3.23	14.47	18.3	18.19	22.23	21.91	16.71	3.04	7.88	10.09	10.03

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	- -	- -	- -	- -	- -	- -	- -	- -	146	154	249	330	309	279	447
ST Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
LT Debt	- -	- -	- -	- -	- -	- -	- -	- -	146	154	249	330	309	279	447
Total Debt/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	0.06	0.05	0.06	0.11	0.13	0.1	0.16
Net Debt/EBITDA	-0.69	-0.61	-0.81	-0.75	-0.58	-0.65	-0.84	-0.57	-0.69	-0.73	-0.39	-0.58	-0.84	-0.93	-1.21
Total Debt/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	0.06	0.06	0.07	0.14	0.16	0.12	0.2
Net Debt/EBIT	-0.73	-0.64	-0.85	-0.8	-0.62	-0.7	-0.9	-0.6	-0.75	-0.78	-0.41	-0.74	-1.04	-1.14	-1.54
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	90.73	91.51	95.73	95.59	93.25	80.46	77.29	79.65	76.12	72.31	72.13	75.92	77.41	76.79	75.72
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	1.78	1.66	2.43	3.4	3	2.43	3.71
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	1.75	1.64	2.37	3.29	2.91	2.38	3.58
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	1.57	1.45	1.99	2.83	2.51	2.07	3.12
Total Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	1.78	1.66	2.43	3.4	3	2.43	3.71
Total Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	1.75	1.64	2.37	3.29	2.91	2.38	3.58
Total Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	1.57	1.45	1.99	2.83	2.51	2.07	3.12
Net Debt to Equity	-26.25	-22.86	-29.02	-27.92	-24.62	-21.15	-27.91	-20.76	-21.67	-23.21	-14.85	-18.12	-20.08	-23.14	-28.03
Net Debt/Capital (%)	-35.59	-29.63	-40.88	-38.73	-32.66	-26.83	-38.72	-26.2	-27.05	-29.59	-16.96	-21.25	-24.22	-29.19	-37.03
EBITDA	1,299	1,445	1,728	2,003	2,025	1,867	2,252	2,521	2,578	2,935	3,915	3,020	2,468	2,838	2,794
EBITDA-CapEx	1,217	1,368	1,622	1,876	1,874	1,719	2,066	2,352	2,373	2,721	3,676	2,782	2,160	2,414	2,520
Operating Income (Loss)	1,227	1,364	1,637	1,891	1,899	1,800	2,059	2,346	2,387	2,746	3,710	2,496	2,038	2,477	2,477

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	3.14	3.31	9.8	9.02	6.11	5.47	6.69	5.04	7.23	7.89	2.99	3.88	4.23	6.01	8.29
Current Ratio	4.2	4.64	12.6	11.67	8.44	7.54	8.67	6.99	9.86	11.06	5.07	5.53	5.88	8.01	10.57
Quick Ratio	4.2	4.64	12.6	11.67	8.44	7.54	8.67	6.99	9.86	11.06	5.07	5.53	5.88	8.01	10.57
CFO/Avg Current Liab	4.02	3.27	6.04	8.68	8.53	0.83	0.91	5.71	5.76	7.39	8.83	4.91	2.59	3.63	4.13
Common Equity/Total Assets	90.73	91.51	95.73	95.59	93.25	80.46	77.29	79.65	76.12	72.31	72.13	75.92	77.41	76.79	75.72
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	1.78	1.66	2.43	3.4	3	2.43	3.71
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	1.75	1.64	2.37	3.29	2.91	2.38	3.58
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	1.57	1.45	1.99	2.83	2.51	2.07	3.12
Total Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	1.78	1.66	2.43	3.4	3	2.43	3.71
Total Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	1.75	1.64	2.37	3.29	2.91	2.38	3.58
Total Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	1.57	1.45	1.99	2.83	2.51	2.07	3.12
CFO/Total Liabilities	271.28	253.1	573.58	539.29	443.75	32.22	31.95	196.42	137.51	138.02	153.06	120.6	61.34	83.37	76.61
CFO/CapEx	11.52	11.74	11.66	10.65	10.12	1.15	1.23	9.61	7.44	8.94	14.44	9.93	3.96	3.98	6.39
Altman's Z-Score	- -	- -	- -	- -	35.79	24.22	24.72	19.13	18.61	17.61	15.83	11.13	10.52	10.72	9.08

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	8.97	9.18	9.26	9.46	9.45	9.51	9.52	9.64	9.39	8.22	7.99	7.18	8.3	8.42	8.09
Days Sales Outstanding	40.68	39.75	39.43	38.57	38.61	38.38	38.36	37.87	38.86	44.39	45.71	50.83	43.97	43.36	45.12
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	- -	- -	- -	- -	18,278	18,510	25,899	21,840	28,983	34,217	45,266	25,008	24,404	25,486	22,804
- Cash & Cash Equivalents	898	879	1,398	1,506	1,172	1,205	1,903	1,425	1,782	2,152	1,523	1,756	2,067	2,650	3,378
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	687	993	740	1,121	1,562	1,231	847	786	1,105	1,193
+ Total Debt	- -	- -	- -	- -	- -	- -	- -	- -	146	154	249	330	309	279	447
Enterprise Value	- -	- -	- -	- -	17,106	17,992	24,989	21,155	28,469	33,781	45,224	24,430	23,432	24,219	21,066
Total Capital	3,421	3,846	4,818	5,395	4,762	5,696	6,817	6,865	8,369	9,423	10,503	10,017	10,600	11,729	12,500
Total Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	1.75	1.64	2.37	3.29	2.91	2.38	3.58
Total Debt / EV	- -	- -	- -	- -	- -	- -	- -	- -	0.01	- -	0.01	0.01	0.01	0.01	0.02
EV/Sales	- -	- -	- -	- -	4.07	4.2	5.15	3.94	5.07	5.44	5.89	3.77	3.63	3.41	2.88
EV/EBITDA	- -	- -	- -	- -	8.45	9.64	11.09	8.39	11.04	11.51	11.55	8.09	9.49	8.54	7.54
EV/EBIT	- -	- -	- -	- -	9.01	10.38	11.85	8.96	11.93	12.3	12.19	10.29	11.8	10.38	9.62
EV/Cash Flow to Firm	- -	- -	- -	- -	11.18	105.52	108.88	13.06	18.7	17.6	13.1	10.35	19.22	14.37	12.01
EV/Free Cash Flow to Firm	- -	- -	- -	- -	12.4	810.45	575.78	14.58	21.6	19.82	14.08	11.51	25.72	19.19	14.24
Diluted Market Cap	- -	- -	- -	- -	19,039	18,927	25,897	22,650	29,401	34,703	45,192	25,319	24,497	25,524	22,985
Diluted Enterprise Value	- -	- -	- -	- -	17,867	18,409	24,988	21,965	28,886	34,267	45,149	24,741	23,525	24,258	21,247
EV per Share	- -	- -	- -	- -	68.29	73.5	101.95	88.86	121.03	148.19	197.33	108.91	104.63	108.62	96.38
TTM Sales	2,747	3,023	3,484	3,982	4,201	4,285	4,855	5,373	5,618	6,207	7,672	6,488	6,461	7,094	7,315
TTM EBITDA	1,299	1,445	1,728	2,003	2,025	1,867	2,252	2,521	2,578	2,935	3,915	3,020	2,468	2,838	2,794
TTM Operating Income	1,227	1,364	1,637	1,891	1,899	1,800	2,059	2,346	2,387	2,746	3,710	2,496	2,038	2,477	2,477
TTM Cash Flow to Firm	948	903	1,233	1,344	1,531	171	230	1,620	1,523	1,919	3,452	2,359	1,219	1,686	1,753
TTM Free Cash Flow to Firm	866	826	1,127	1,218	1,379	22	43	1,451	1,318	1,704	3,213	2,122	911	1,262	1,479

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	- -	- -	- -	- -	13.8	852.55	596.72	15.61	22.31	20.36	14.07	11.93	26.88	20.22	15.54
EV/EBIT	- -	- -	- -	- -	9.01	10.38	11.85	8.96	11.93	12.3	12.19	10.29	11.8	10.38	9.62
Enterprise Value	- -	- -	- -	- -	17,106	17,992	24,989	21,155	28,469	33,781	45,224	24,430	23,432	24,219	21,066
Low Price	- -	- -	- -	- -	68.39	63.04	66.29	86.8	88.41	84.75	147.62	94.99	87.71	100.35	77.76
EV/Sales	- -	- -	- -	- -	4.07	4.2	5.15	3.94	5.07	5.44	5.89	3.77	3.63	3.41	2.88
EV/EBITDA	- -	- -	- -	- -	8.45	9.64	11.09	8.39	11.04	11.51	11.55	8.09	9.49	8.54	7.54
Price/Earnings	- -	- -	- -	- -	15.19	15.28	17.02	12.09	13.61	14.47	14.52	16.17	13.65	12.13	11
Price/Earnings Average	- -	- -	- -	- -	15.76	14.38	12.98	14.55	11.92	12.41	14.08	18.63	13.67	12	10.72
Price/Earnings High	- -	- -	- -	- -	17.15	15.89	17.02	16.71	13.9	14.83	16.62	28.73	16.59	13.34	12.41
Price/Earnings Low	- -	- -	- -	- -	14.24	12.74	10.68	11.44	9.77	8.17	10.85	13.78	10.99	10.65	8.2
Price/Book Value	- -	- -	- -	- -	3.84	3.7	4.45	3.57	4.08	4.44	5.02	2.83	2.57	2.46	2.1
Price/Book Value Average	- -	- -	- -	- -	3.98	3.48	3.39	4.29	3.57	3.81	4.87	3.26	2.57	2.44	2.05
Price/Book Value High	- -	- -	- -	- -	4.33	3.84	4.45	4.93	4.17	4.55	5.74	5.03	3.12	2.71	2.37
Price/Book Value Low	- -	- -	- -	- -	3.6	3.08	2.79	3.37	2.93	2.51	3.75	2.41	2.07	2.16	1.57
Price/Tangible Book Value	- -	- -	- -	- -	4.46	4.26	5.02	4	4.5	4.86	8.36	4.49	3.84	3.47	2.87
Price/Tangible Book Value Average	- -	- -	- -	- -	4.63	4.01	3.83	4.81	3.94	4.17	8.11	5.18	3.84	3.44	2.8
Price/Tangible Book Value High	- -	- -	- -	- -	5.04	4.43	5.02	5.53	4.6	4.98	9.57	7.98	4.67	3.82	3.24
Price/Tangible Book Value Low	- -	- -	- -	- -	4.18	3.55	3.15	3.79	3.23	2.74	6.25	3.83	3.09	3.05	2.14
Price/Sales	- -	- -	- -	- -	4.42	4.33	5.25	4.14	5.16	5.53	5.83	3.88	3.78	3.59	3.14
Price/Sales Average	- -	- -	- -	- -	4.59	4.08	4.01	4.98	4.52	4.74	5.66	4.47	3.78	3.55	3.06
Price/Sales High	- -	- -	- -	- -	4.99	4.5	5.25	5.71	5.27	5.67	6.68	6.9	4.59	3.95	3.54
Price/Sales Low	- -	- -	- -	- -	4.15	3.61	3.29	3.91	3.7	3.12	4.36	3.31	3.04	3.15	2.34
Price/Cash Flow	- -	- -	- -	- -	12.14	108.88	111.05	13.72	19.05	17.9	12.97	10.68	20.03	15.11	13.09
Price/Cash Flow Average	- -	- -	- -	- -	12.59	102.45	84.74	16.51	16.68	15.35	12.58	12.3	20.05	14.95	12.76
Price/Cash Flow High	- -	- -	- -	- -	13.7	113.21	111.05	18.95	19.45	18.33	14.84	18.97	24.34	16.62	14.77
Price/Cash Flow Low	- -	- -	- -	- -	11.38	90.77	69.67	12.98	13.67	10.11	9.69	9.1	16.12	13.26	9.76
Price/Free Cash Flow Average	- -	- -	- -	- -	14.32	802.18	455.36	18.78	19.53	17.46	13.65	13.75	26.92	20.01	15.14
Price/Free Cash Flow High	- -	- -	- -	- -	15.58	886.49	596.72	21.56	22.78	20.86	16.1	21.2	32.66	22.24	17.53
Price/Free Cash Flow Low	- -	- -	- -	- -	12.94	710.77	374.37	14.77	16	11.5	10.51	10.17	21.64	17.75	11.58
EV/Sales Average	- -	- -	- -	- -	4.23	3.94	3.88	4.76	4.43	4.66	5.72	4.35	3.63	3.38	2.8
EV/Sales High	- -	- -	- -	- -	4.63	4.37	5.15	5.49	5.18	5.58	6.75	6.76	4.44	3.77	3.28
EV/Sales Low	- -	- -	- -	- -	3.8	3.48	3.16	3.72	3.61	3.04	4.4	3.19	2.89	2.98	2.09
EV/EBITDA Average	- -	- -	- -	- -	8.78	9.05	8.37	10.15	9.64	9.85	11.21	9.35	9.51	8.44	7.33
EV/EBITDA High	- -	- -	- -	- -	9.61	10.03	11.09	11.7	11.28	11.79	13.22	14.52	11.62	9.43	8.58
EV/EBITDA Low	- -	- -	- -	- -	7.88	7.99	6.81	7.93	7.87	6.43	8.63	6.87	7.57	7.44	5.46
EV/EBIT Average	- -	- -	- -	- -	9.37	9.75	8.94	10.84	10.42	10.53	11.82	11.89	11.81	10.27	9.36
EV/EBIT High	- -	- -	- -	- -	10.25	10.8	11.85	12.49	12.18	12.61	13.95	18.47	14.44	11.47	10.96
EV/EBIT Low	- -	- -	- -	- -	8.4	8.6	7.27	8.46	8.5	6.88	9.11	8.73	9.4	9.05	6.97
Last Price	- -	- -	- -	- -	72.97	75.62	105.66	91.74	123.22	150.1	197.52	111.49	108.97	114.3	104.34
High Price	- -	- -	- -	- -	82.37	78.63	105.66	126.76	125.82	153.77	226.08	198.03	132.4	125.72	117.7
Enterprise Value Average	- -	- -	- -	- -	17,789	16,898	18,853	25,596	24,863	28,905	43,870	28,232	23,459	23,953	20,482
Enterprise Value High	- -	- -	- -	- -	19,460	18,729	24,989	29,494	29,080	34,619	51,768	43,842	28,677	26,766	23,986
Enterprise Value Low	- -	- -	- -	- -	15,957	14,914	15,339	19,979	20,282	18,885	33,788	20,729	18,670	21,108	15,259

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	253	257	262	261	250	245	245	238	235	228	229	224	224	223	219
Diluted Weighted Avg Shares	263	261	266	267	261	250	245	247	239	231	229	227	225	223	220
Basic Weighted Avg Shares	256	253	258	260	255	246	241	242	235	229	227	226	224	223	220
Revenue per Share	10.75	11.93	13.49	15.34	16.5	17.45	20.13	22.18	23.87	27.13	33.86	28.71	28.83	31.84	33.25
EBITDA per Share	5.08	5.7	6.69	7.71	7.95	7.6	9.34	10.41	10.95	12.83	17.28	13.36	11.01	12.74	12.7
Operating Income per Share	4.8	5.38	6.34	7.28	7.46	7.33	8.54	9.69	10.14	12	16.37	11.04	9.09	11.12	11.26
Basic EPS, GAAP	3.03	3.49	4.06	4.74	4.8	4.95	6.21	7.59	9.05	10.37	13.61	6.89	7.98	9.43	9.49
Basic EPS from Cont Ops	3.03	3.49	4.06	4.74	4.8	5.11	6.56	7.3	9.55	11.03	13.67	6.41	8.19	9.59	10.04
Diluted EPS, GAAP	2.94	3.39	3.93	4.6	4.69	4.85	6.11	7.44	8.93	10.26	13.47	6.86	7.96	9.4	9.47
Diluted EPS from Cont Ops	2.94	3.39	3.93	4.6	4.69	5.01	6.45	7.16	9.43	10.91	13.54	6.38	8.17	9.56	10.02
Dividend per Share	1.24	2.38	1.54	1.78	4.16	2.2	2.33	2.87	3.12	3.7	7.51	4.9	5.01	5.1	5.2
Cash Flow per Share	3.71	3.56	4.77	5.18	6.01	0.69	0.95	6.69	6.47	8.39	15.23	10.44	5.44	7.57	7.97
Free Cash Flow per Basic Share	3.39	3.26	4.36	4.69	5.42	0.09	0.18	5.99	5.6	7.45	14.18	9.39	4.07	5.67	6.72
Cash & Equivalents per Share	3.55	3.42	5.33	5.77	4.68	4.92	7.76	5.99	7.58	9.44	6.65	7.83	9.23	11.88	15.46
Book Value per Share	13.51	14.96	18.38	20.66	19.01	20.46	23.76	25.72	30.19	33.81	39.37	39.41	42.45	46.4	49.69
Tangible Book Value per Share	10.88	12.37	15.84	18.11	16.35	17.74	21.05	22.93	27.36	30.89	23.63	24.82	28.38	32.9	36.34