A	B	C	D	E	F	G	H	I	J	K	L	M	N	O	P	Q	R	S	T	U	V	W	X	Y	Z	AA	AB	AC	AD	AE	AF	AG	AH	AI	AJ	AK	AL	AM	AN	AO	AP	AQ	AR	AS	AT	AU	AV	AW	AX	AY	AZ	BA	BB	BC	BD	BE	BF	BG	BH	BI	BJ	BK	BL	BM	BN	BO	BP	BQ	BR	BS	BT	BU	BV	BW	BX	BY	BZ	CA	CB	CC	CD	CE	CF	CG	CH	CI	CJ	CK	CL	CM	CN	CO	CP	CQ	CR	CS	CT	CU	CV	CW	CX	CY	CZ	DA	DB	DC	DD	DE	DF	DG	DH	DI	DJ	DK	DL	DM	DN	DO	DP	DQ	DR	DS	DT	DU	DV	DW	DX	DY	DZ	EA	EB	EC	ED	EE	EF	EG	EH	EI	EJ	EK	EL	EM	EN	EO	EP	EQ	ER	ES	ET	EU	EV	EW	EX	EY	EZ	FA	FB	FC	FD	FE	FF	FG	FH	FI	FJ	FK	FL	FM	FN	FO	FP	FQ	FR	FS	FT	FU	FV	FW	FX	FY	FZ	GA	GB	GC	GD	GE	GF	GG	GH	GI	GJ	GK	GL	GM	GN	GO	GP	GQ
1	Main
2			Q112	Q212	Q312	Q412	Q113	Q213	Q313	Q413	Q114	Q214	Q314	Q414	Q115	Q215	Q315	Q415	Q116	Q216	Q316	Q416	Q117	Q217	Q317	Q417	Q118	Q218	Q318	Q418	Q119	Q219	Q319	Q419	Q120	Q220	Q320	Q420	Q121	Q221	Q321	Q421	Q122	Q222	Q322	Q422	Q123	Q223	Q323	Q423			2011	2012	2013	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	2026	2027	2028	2029	2030
3		Combined Immunology																									4709	5185	5124	4918	4446	4918	5041	5166	5089	5316	5790	5958	5744	6120	6674	6746	6141	7207	7651	7925	5587	5806.199999999999	5569.3	5204.4										19936	19571	22153	25284	28924	19930.66	20961.0898	22704.347494	21407.25136882	20466.887669884607	18163.44018798114	17249.616337620577	14153.121343349778
4
5		Humira			2326		2244		2770			3288															4709	5185	5124	4918	4446	4870	4936	4917	4703	4837	5140	5152	4867	5068	5425	5334	4736	5363	5559	5579	3541	3217.7999999999997	2779.5	2231.6										19936	19169	19832	20694	21237	10618.5	9556.65	8600.985	6880.7880000000005	5504.630400000001	2752.3152000000005	1376.1576000000002	688.0788000000001
6		Botox Total																									0	0	0	0	0	0	0	0	0	523	916	1,060	1,009	1,187	1,190	1,297	1,255	1,373	1,336	1,370	1,378													0	0	2,499	4,683	5,488
7		Imbruvica																									762	850	972	1006	1022	1099	1257	1296	1232	1288	1370	1424	1268	1381	1374	1385	1173	1145	1135	1115	878	1030.5	1021.5	1003.5										3590	4674	5314	5408	4568	4111.2	3700.08	3330.072	2997.0648	2697.3583200000003	2427.6224880000004	2184.8602392000003	1966.3742152800003
8		Skyrizi																									0	0	0	0	0	48	91	216	300	330	435	525	574	674	796	895	940	1252	1397	1576	1360	1878	1955.8	2048.8										0	355	1590	2939	5165	6714.5	8728.85	11347.505000000001	11687.930150000002	12038.568054500003	12399.725096135004	12771.716849019054	13154.868354489627
9		Botox Cosmetic																									0	0	0	0	0	0	0	0	0	226	393	493	477	584	545	626	641	695	637	642	659	715.85	656.11	661.26										0	0	1112	2232	2615	2745.75	2883.0375	3027.189375	3178.54884375	3337.4762859375	3504.350100234375	3679.567605246094	3863.5459855083986
10		Botox Therapeutic																									0	0	0	0	0	0	0	0	0	297	523	567	532	603	645	671	614	678	699	728	719	698.34	719.97	749.84										0	0	1387	2451	2719	2854.9500000000003	2997.6975	3147.5823750000004	3304.9614937500005	3470.209568437501	3643.720046859376	3825.906049202345	4017.2013516624625
11		Venclexta																									0	0	96	124	151	169	221	251	317	303	352	365	405	435	492	488	473	505	515	516	538	530.25	540.75	541.8000000000001										220	792	1337	1820	2009	2069.27	2131.3481	2195.288543	2261.14719929	2328.9816152687004	2398.8510637267614	2470.816595638564	247.08165956385642
12		Rinvoq																									0	0	0	0	0	0	14	33	86	149	215	281	303	378	453	517	465	592	695	770	686	710.4	834	924										0	47	731	1651	2522	2597.66	2675.5897999999997	2755.857494	2838.53321882	2923.6892153846	3011.3998918461384	3101.7418886015225	310.1741888601523
13		Vraylar																									0	0	0	0	0	0	0	0	0	192	358	401	346	432	461	489	427	492	554	565	561	496.92	559.54	570.65										0	0	951	1728	2038	2099.14	2162.1142	2226.977626	2293.78695478	2362.6005634234	2433.4785803261025	2506.4829377358856	250.64829377358856
14		Juvederm																									0	0	0	0	0	0	0	0	0	113	274	331	321	428	354	252	410	344	352	322	355	347.44	355.52	325.22										0	0	718	1355	1428	1499.4	1574.3700000000001	1653.0885000000003	1735.7429250000005	1822.5300712500007	1913.6565748125008	2009.339403553126	2109.8063737307825
15		Mavyret																									919	973	839	819	790	780	695	628	559	376	414	481	415	442	426	427	380	398	383	380	364	358.2	344.7	342										3550	2893	1830	1710	1541	1078.6999999999998	755.0899999999998	528.5629999999999	369.9940999999999	258.9958699999999	181.29710899999992	126.90797629999993	88.83558340999994
16		Other Aesthetics																									0	0	0	0	0	0	0	0	0	142	300	318	343	422	352	349	323	332	312	323	286	315.4	296.4	306.84999999999997										0	0	760	1466	1290	1161	1044.9	940.4100000000001	846.3690000000001	761.7321000000002	685.5588900000001	617.0030010000002	555.3027009000001
17		Creon			92		90		101			110															209	219	239	261	227	257	265	292	276	252	282	304	274	280	310	327	287	318	336	337	305	318	336	337										928	1041	1114	1191	1278	1316.3400000000001	1355.8302	1396.505106	1438.4002591800001	1481.5522669554002	1525.9988349640623	1571.7788000129842	1618.9321640133737
18		Other Eye Care																									0	0	0	0	0	0	0	0	0	128	269	296	276	301	286	306	278	327	287	283	200	310.65	272.65	268.84999999999997										0	0	693	1169	1175	1057.5	951.75	856.575	770.9175	693.8257500000001	624.4431750000001	561.9988575000001	505.7989717500001
19		Restasis																									0	0	0	0	0	0	0	0	0	144	299	344	280	327	319	364	246	168	142	110	92	82	72	62										0	0	787	1290	666	599.4	539.46	485.51400000000007	436.96260000000007	393.26634000000007	353.93970600000006	318.54573540000007	286.6911618600001
20		Linzess																									0	0	0	0	0	0	0	0	0	133	248	286	222	268	261	287	240	255	271	269	259	242.25	257.45	255.54999999999998										0	0	667	1038	1035	517.5	258.75	129.375	64.6875	32.34375	16.171875	8.0859375	4.04296875
21		Other CNS																									0	0	0	0	0	0	0	0	0	105	207	227	160	171	171	183	177	150	87	61	79	142.5	82.64999999999999	57.949999999999996										0	0	539	685	475	427.5	384.75	346.27500000000003	311.64750000000004	280.48275000000007	252.43447500000008	227.19102750000008	204.47192475000008
22		Lumigan/Ganfort																									0	0	0	0	0	0	0	0	0	76	149	153	143	149	138	149	140	130	121	123	130	130	121	123										0	0	378	579	514	462.6	416.34000000000003	374.706	337.2354	303.51186	273.16067400000003	245.84460660000002	221.26014594000003
23		Ubrelvy																									0	0	0	0	0	0	0	0	0	22	38	65	81	126	162	183	138	185	160	197	152	162	172	182										0	0	125	552	680	816	979.1999999999999	1175.04	1410.048	1551.0528000000002	1706.1580800000004	1757.3428224000004	175.73428224000006
24		Duodopa			37		39		46			56															103	108	106	113	111	115	117	118	124	118	123	129	129	127	127	128	121	120	110	107	118	120	110	107										430	461	494	511	458	412.2	370.98	333.882	300.4938	270.44442000000004	243.39997800000003	219.05998020000004	197.15398218000004
25		Alphagan/Combigan																									0	0	0	0	0	0	0	0	0	69	123	134	118	142	128	141	107	92	73	74	71	68	65	62										0	0	326	529	346	311.40000000000003	280.26000000000005	252.23400000000004	227.01060000000004	204.30954000000003	183.87858600000004	165.49072740000005	148.94165466000004
26		Qulipta																									0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	11	33	62	52	66	76	86	96										0	0	0	0	158	189.6	227.51999999999998	273.02399999999994	327.6287999999999	360.3916799999999	396.4308479999999	408.3237734399999	40.832377343999994
27		Ozurdex																																													115
28		Lo Loestrin																									0	0	0	0	0	0	0	0	0	80																								0	0	80	0
29		Orilissa																									0	0	0	0	0	19	27	34	31	31																								0	80	62	0
30		Lupron			189		181		196			186															219	223	214	236	229	209	230	219	233	205																								892	887	438	0	0
31		Synthroid			131		119		161			166															182	193	192	209	182	203	197	204	205	183																								776	786	388	0	0
32		Other Women's																									0	0	0	0	0	0	0	0	0	36																								0	0	36	0
33		Synagis			96		345		98			74															321	44	97	264	287	38	132	261	270																									726	718	270	0	0
34		AndroGel			279		240		248			218															130	128	135	76	74	22	53	23	8																									469	172	8	0	0
35		Kaletra			267		219		237			216															73	91	88	84	78	77	74	54	86																									336	283	86	0	0
36		Niaspan			232		186		201			21															0	0	0	0	0	0	0	0	0																									0	0	0	0	0
37		Viekira																									0	0	23	43	25	4	3	4	5																									66	36	5	0
38		TriCor			332		128		39			17															0	0	0	0	0	0	0	0	0																									0	0	0	0	0
39		Sevoflurane			135				138			154															106	113	86	86	92	91	84	81	79																									391	348	79	0	0
40		Zemplar			91		81		100			0															0	0	0	0	0	0	0	0	0																									0	0	0	0	0
41		Main Products			4207		3872		4335			4506															0	0	0	0	0	0	0	0	0																									0	0	0	0	0
42		Other			301		457		323			420															201	131	25	66	114	254	83	73	105	590	1370	1582	1401	1221	1117	1385	1211	1009	925	992	691	908.1	832.5	892.8000000000001										423	524	3647	5124	4137	3723.3	3350.9700000000003	3015.8730000000005	2714.2857000000004	2442.8571300000003	2198.5714170000006	1978.7142753000005	1780.8428477700004
43		Revenue			4508		4329		4658			4926											6538	6944	6995	7739	7934	8258	8236	8305	7828	8255	8479	8704	8619	10425	12882	13858	12935	13959	14342	14886	13538	14583	14812	15121	12225	12858.6	12471.040000000003	12149.67										32733	33266	45784	56122	58054	47383.41	47325.537299999996	48392.522019	46734.18434457	45520.810351157124	43126.56268990432	42132.87668874958	32436.619988436236
44		COGS					1153		1092			1035											1313	1529	1342	1626	1572	1607	1509	1674	1303	1427	1525	1605	1494	1796	2362	2523	2085	2479	2413	2448	2103	2167	2167	2268.1499999999996	1931	1928.7900000000009	1870.6560000000009	1822.4505000000008										6362	5860	8175	9425	8705.15	7107.5115000000005	7098.830594999999	7258.878302850004	7010.1276516855	6828.121552673569	6468.984403485651	6319.931503312437	4865.492998265436
45		Gross Profit					3176		3566			3891											5225	5415	5653	6113	6362	6651	6727	6631	6525	6828	6954	7099	7125	8629	10520	11335	10850	11480	11929	12438	11435	12416	12645	12852.85	10294	10929.81	10600.384000000002	10327.2195										26371	27406	37609	46697	49348.85	40275.8985	40226.706705	41133.64371614999	39724.0566928845	38692.688798483556	36657.57828641867	35812.945185437144	27571.1269901708
46		SG&A					1237		1261			1346											1360	1509	1453	1646	1670	1643	1575	1797	1563	1620	1621	1883	1599	2392	2723	3089	2743	2953	2961	3307	2852	3089	3089	3340.07	2984	2934.5499999999997	2934.5499999999997	3173.0665										6685	6687	9803	11964	12370.07	9476.682	9465.10746	9678.5044038	9346.836868914	9104.162070231425	8625.312537980864	8426.575337749917	6487.323997687247
47		R&D					634		714			793											1112	1229	1196	1328	1189	1267	1268	1369	1199	1232	1227	1331	1234	1332	1513	1751	1505	1583	1632	1798	1480	1607	1607	1815.98	1657													5093	4989	5830	6518	6509.98
48		Operating Expenses					1871		1975			2139											2472	2738	2649	2974	2859	2910	2843	3166	2762	2852	2848	3214	2833	3724	4236	4840	4248	4536	4593	5105	4332	4696	4696	5156.05	4641	2934.5499999999997	2934.5499999999997	3173.0665										11778	11676	15633	18482	18880.05	9476.682	9465.10746	9678.5044038	9346.836868914	9104.162070231425	8625.312537980864	8426.575337749917	6487.323997687247
49		Operating Income					1305		1591			1752											2753	2677	3004	3139	3503	3741	3884	3465	3763	3976	4106	3885	4292	4905	6284	6495	6602	6944	7336	7333	7103	7720	7949	7696.8	5653	7995.26	7665.834000000003	7154.152999999999										14593	15730	21976	28215	30468.8	30799.216500000002	30761.599244999998	31455.139312349995	30377.2198239705	29588.52672825213	28032.265748437807	27386.369847687227	21083.802992483554
50		Interest Income					-66		-85			-82											-222	-253	-189	-190	-246	-287	-303	-314	-291	-276	-304	-271	-289	-510	620	618	-622	-606	-585	-571	-511	-287	-377	-377	69													-1150	-1142	439	-2384	-1552	-1252	-952	-652	-352	-52	248	548	848
51		Pretax Income					1239		1506			1670											2531	2424	2815	2949	3257	3454	3581	3151	3472	3700	3802	3614	4003	4395	6904	7113	5980	6338	6751	6762	6592	7433	7572	7319.8	5722	7995.26	7665.834000000003	7154.152999999999										13443	14588	22415	25831	28916.8	29547.216500000002	29809.599244999998	30803.139312349995	30025.2198239705	29536.52672825213	28280.265748437807	27934.369847687227	21931.802992483554
52		Taxes					271		322			335											458	438	533	556	249	311	326	289	274	324	334	320	390	501	668	686	738	802	863	845	778	965	965	1097.97	781	1199.289	1149.8751000000004	1073.12295										1175	1252	2245	3248	3805.9700000000003	4432.082475	4471.4398867499995	4620.470896852499	4503.782973595575	4430.47900923782	4242.039862265671	4190.155477153084	3289.770448872533
53		Net Income					968		1184			1335											2073	1986	2282	2393	3008	3143	3255	2862	3198	3376	3468	3294	3613	3894	6236	6427	5242	5536	5888	5917	5814	6468	6607	6221.83	4941	6795.9710000000005	6515.958900000002	6081.030049999999										12268	13336	20170	22583	25110.829999999998	25115.134025000003	25338.15935825	26182.668415497494	25521.436850374925	25106.04771901431	24038.225886172135	23744.214370534144	18642.03254361102	18455.612218174912	18271.056095993164	18088.345535033233	17907.4620796829	17728.38745888607	17551.10358429721	17375.592548454235	17201.83662296969	17029.818256739993	16859.520074172593	16690.924873430868	16524.01562469656	16358.775468449594	16195.187713765097	16033.235836627446	15872.90347826117	15714.17444347856	15557.032699043773	15401.462372053336	15247.447748332803	15094.973270849474	14944.023538140978	14794.583302759569	14646.637469731973	14500.171095034653	14355.169384084307	14211.617690243464	14069.501513341029	13928.806498207618	13789.518433225541	13651.623248893286	13515.107016404352	13379.955946240309	13246.156386777906	13113.694822910127	12982.557874681026	12852.732295934216	12724.204972974874	12596.962923245126	12470.993294012675	12346.283361072548	12222.820527461823	12100.592322187205	11979.586398965334	11859.79053497568	11741.192629625923	11623.780703329663	11507.542896296367	11392.467467333403	11278.54279266007	11165.757364733468	11054.099791086133	10943.558793175273	10834.123205243519	10725.781973191084	10618.524153459173	10512.338911924582	10407.215522805336	10303.143367577282	10200.11193390151	10098.110814562495	9997.12970641687	9897.158409352702	9798.186825259174	9700.204957006583	9603.202907436516	9507.17087836215	9412.099169578529	9317.978177882744	9224.798396103915	9132.550412142877	9041.224908021448	8950.812658941233	8861.30453235182	8772.691487028302	8684.964572158018	8598.114926436438	8512.133777172074	8427.012439400352	8342.74231500635	8259.314891856286	8176.721742937722	8094.954525508345	8014.004980253261	7933.864930450729	7854.526281146222	7775.981018334759	7698.221208151412	7621.238996069897	7545.026606109199	7469.576340048106	7394.880576647625	7320.931770881149	7247.722453172337	7175.245228640613	7103.492776354207	7032.457848590665	6962.133270104759	6892.511937403711	6823.586818029674	6755.350949849377	6687.797440350883	6620.919465947374	6554.7102712879005	6489.163168575022	6424.271536889271	6360.028821520378	6296.428533305174	6233.464247972122	6171.129605492401	6109.418309437478	6048.324126343103	5987.840885079671	5927.962476228875	5868.682851466586	5809.99602295192	5751.8960627224005	5694.377102095176	5637.433331074224	5581.058997763482	5525.248407785847	5469.995923707988	5415.295964470908	5361.143004826199	5307.531574777937	5254.4562590301575	5201.911696439856
54		EPS					0.6031152647975078		0.7446540880503144			0.8302238805970149											1.2932002495321273	1.24125	1.4235807860262009	1.4937578027465668	1.8847117794486214	1.9993638676844783	2.1485148514851486	1.9067288474350432	2.1564396493594065	2.274932614555256	2.3385030343897504	2.2181818181818183	2.434636118598383	2.3642987249544625	3.5152198421646	3.6188063063063063	2.953239436619718	3.1171171171171173	3.313449634214969	3.327896512935883	3.2699662542182226	3.641891891891892	3.7201576576576576	3.5032826576576577	2.7820945945945947	3.826560247747748	3.6688957770270285	3.424003406531531										7.9353169469598965	8.988037068239258	12.076036521478821	12.712074303405572	14.135001407261468	14.137424162679428	14.262966145933014	14.738344168588513	14.366133887067225	14.132309439355087	13.531227630831486	13.36572719985035	10.49368564233663
55		Shares					1605		1590			1608											1603	1600	1603	1602	1596	1572	1515	1501	1483	1484	1483	1485	1484	1647	1774	1776	1775	1776	1777	1778	1778	1776	1776	1776	1776	1776	1776	1776										1546	1483.75	1670.25	1776.5	1776.5	1776.5	1776.5	1776.5	1776.5	1776.5	1776.5	1776.5	1776.5		Discount	0.06
56																																																																										Terminal	-0.01
57		Revenue y/y																									0.21352095442031205	0.1892281105990783	0.1774124374553252	0.07313606409096773	-0.013360221830098329	-0.00036328408815688995	0.029504613890237952	0.048043347381095725	0.10104752171691356	0.262870987280436	0.519282934308291	0.592141544117647	0.5007541478129713	0.3389928057553957	0.11333643844123586	0.07418097849617555	0.046617703904136	0.044702342574683085	0.03277088272207496	0.015786645169958424	-0.09698626089525775	-0.11824727422341075	-0.15804482851741808	-0.19650353812578536											0.016283261540341654	0.37630012625503517	0.22579940590599334	0.03442500267274862	-0.18380456127054112	-0.0012213705176560286	0.02254564406181614	-0.03426846969825004	-0.02596330738259378	-0.052596771515776464	-0.023041159303599068	-0.23013516907338216		ROIC	-
58		Revenue c/c																									0.176	0.171	0.185	0.083	0.004	0.015										0.074	0.054	0.061	0.054	0.038	-0.083
59		Humira y/y																													-0.055850499044383106	-0.06075216972034714	-0.03669008587041378	-0.00020333468889788264	0.057804768331084055	-0.006776180698152001	0.041329011345218714	0.0477933699410209	0.034871358707208255	0.04775687409551366	0.05544747081712065	0.03532608695652173	-0.026915964659954827	0.05820836621941594	0.024700460829493176	0.04593175853018372	-0.2523226351351351	-0.4	-0.5	-0.6000000000000001											-0.038473113964687	0.034587093745109376	0.04346510689794281	0.02623948970716139	-0.5	-0.10000000000000009	-0.09999999999999987	-0.19999999999999996	-0.19999999999999996	-0.5	-0.5	-0.5		NPV	259535.5037365316
60		Imbruvica y/y																													0.34120734908136474	0.29294117647058826	0.29320987654320985	0.2882703777335984	0.20547945205479445	0.1719745222929936	0.08989657915672233	0.09876543209876543	0.02922077922077926	0.07220496894409933	0.0029197080291971655	-0.0273876404494382	-0.07492113564668768	-0.1708906589427951	-0.17394468704512378	-0.19494584837545126	-0.25149190110826936	-0.09999999999999998	-0.09999999999999998	-0.09999999999999998											0.3019498607242339	0.13692768506632436	0.017689123071132906	-0.1553254437869822	-0.10000000000000009	-0.09999999999999998	-0.09999999999999998	-0.09999999999999998	-0.09999999999999998	-0.09999999999999998	-0.10000000000000009	-0.09999999999999998		Share	146.75621391498626
61		Skyrizi y/y																					-	-	-	-	-	-	-	-	-	-	-	-	-	5.875	3.78021978021978	1.4305555555555554	0.9133333333333333	1.0424242424242425	0.8298850574712644	0.7047619047619047	0.637630662020906	0.857566765578635	0.7550251256281406	0.7608938547486033	0.44680851063829796	0.5	0.3999999999999999	0.30000000000000004											-	3.47887323943662	0.8484276729559748	0.7574004763525009	0.30000000000000004	0.30000000000000004	0.30000000000000004	0.030000000000000027	0.030000000000000027	0.030000000000000027	0.030000000000000027	0.030000000000000027
62		Immunology y/y																													-0.055850499044383106	-0.05149469623915137	-0.016198282591725177	0.050427002846685554	0.1446243814664867	0.08092720618137461	0.14858163062884344	0.1533101045296168	0.1287089801532717	0.1512415349887133	0.15267702936096716	0.13225914736488753	0.06911559888579388	0.17761437908496736	0.14638897213065638	0.17477023421286697	-0.09021332030613904	-0.19436658803940632	-0.27208208077375506	-0.3432933753943218											-0.0183085874799358	0.131929896275101	0.14133525933282165	0.14396456256921364	-0.31093002350988797	0.05170073645328355	0.08316636733267568	-0.05712985698103756	-0.04392734418511335	-0.11254507861949159	-0.05031116577603223	-0.1795109487460016
63		Botox Cosmetic																					-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	1.584070796460177	0.38676844783715003	0.2697768762677484	0.3438155136268344	0.19006849315068486	0.1688073394495413	0.025559105431310014	0.02808112324492984	0.030000000000000027	0.030000000000000027	0.030000000000000027
64		Botox Therapeutic																					-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	1.0303030303030303	0.23326959847036322	0.18342151675485008	0.15413533834586457	0.12437810945273631	0.08372093023255811	0.08494783904619974	0.17100977198697076	0.030000000000000027	0.030000000000000027	0.030000000000000027
65		Rinvoq y/y																					-	-	-	-	-	-	-	-	-	-	-	-	-	-	14.357142857142858	7.515151515151516	2.5232558139534884	1.5369127516778525	1.1069767441860465	0.8398576512455516	0.5346534653465347	0.566137566137566	0.5342163355408389	0.4893617021276595	0.47526881720430114	0.19999999999999996	0.19999999999999996	0.19999999999999996
66
67		Gross Margin																							0.8081486776268764	0.7898953353146402	0.8018653894630703	0.8054008234439332	0.8167799902865469	0.7984346779048765	0.8335462442514052	0.8271350696547547	0.8201438848920863	0.8156020220588235	0.8266620257570484	0.8277218225419665	0.8166433783573979	0.8179390965507288	0.8388094317742559	0.82240848198295	0.8317528935992191	0.8355501813784765	0.8446594770276259	0.8514023177672633	0.8536997029435592	0.85	0.8420449897750512	0.85	0.85	0.85										0.8056395686310451	0.8238441652137317	0.821444172636729	0.8320622928619793	0.850050814758673	0.85	0.85	0.8499999999999999	0.85	0.85
68		Tax Rate																							0.18934280639431617	0.18853848762292302	0.07645072152287381	0.09004053271569196	0.09103602345713488	0.09171691526499524	0.07891705069124424	0.08756756756756756	0.08784850078905838	0.08854454897620365	0.09742692980264801	0.11399317406143344	0.09675550405561993	0.09644313229298468	0.1234113712374582	0.12653834017040075	0.12783291364242336	0.12496302868973676	0.11802184466019418	0.12982644961657475	0.1274432118330692	0.15	0.1364907375043691	0.15	0.15	0.15										0.08740608495127576	0.08582396490265971	0.10015614543832255	0.12574038945453136	0.1316179521938804	0.15	0.15	0.15	0.15	0.15
69
70		Net Cash																																									-65642	-62727	-57492	0
71		Cash																																									7832	10205	12114
72		AR																																									10733	11237	10743
73		Inventories																																									3483	3396	3172
74		Prepaids																																									4721	4506	4570
75		PP&E																																									5075	4958	4893
76		Goodwill																																									106284	103851	100451
77		Other																																									5083	5033	5382
78		Assets																																									143211	143186	141325
79
80		Debt																																									73474	72932	69606
81		AP																																									22569	22543	23505
82		DT																																									2831	2255	1972
83		OLTL																																									28023	30768	30215
84		S/E																																									16314	14688	16027
85		L+S/E																																									143211	143186	141325
86
87		Model NI																																									5814
88		Reported NI																																									4493
89		Depreciation																																									198
90		Amortization																																									1855
91		DT																																									-194
92		CoCo																																									-748
93		SBC																																									306
94		IPR&D																																									145
95		Other																																									128
96		WC																																									-1275
97		CFFO																																									4908
98
99		Investments																																									-1429
100		CapEx																																									-162
101		CFFI																																									-1591
102
103		Debt																																									-2879
104		Dividends																																									-2526
105		Buybacks																																									-1470
106		ESOP																																									128
107		CoCo																																									-246
108		Other																																									21
109		CFFF																																									-6972
110		FX																																									7
111		CIC																																									-3648