100% Dividend 100% Repurchase Speical Dividend+ Repurchase

Cash 1565.2 1565.2 500

Net Income 227 227 227
No of Shares 312.4 312.4 312.4
EPS 0.73 0.73 0.73
Share Price 30.87 30.87 30.87
Speical Dividend 5.01 0 1.60
Share Repurchased 0 50.70 16.20
Intrest Income lost 29.26924 29.26924 18.7
Effective Tax Rate 29.00% 29% 29%
Net Earnings 198 198.2 208
Net No of Shares 312.4 262 296
EPS 0.63 0.76 0.70
Share Price 25.86 36.85 30.87
Current Trend

227 65.60 23.8583

312.4
0.73
30.87
0.21
1.62 Share repurchased for 50 mn$
2.16
29%
225
311
0.72
30.82