Bank of America Corporation Financial Ratios — BOAC34 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 (%)	0.04	1.28	4.61	2.02	6.3	6.8	6.84	10.94	10.73	6.73	12.38	10.61	9.71	9.49	10.6
Return on Assets (%)	0.07	0.19	0.53	0.26	0.75	0.82	0.82	1.21	1.15	0.68	1.07	0.89	0.84	0.84	0.91
Return on Capital (%)	- -	- -	2.13	1.06	3.06	3.47	3.53	5.4	5.25	3.3	5.66	4.79	4.38	4.33	4.73
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	-0.27	3.78	18.8	9.27	26.74	29.89	33.53	38	35.9	22.21	38.13	32.62	31.65	31.39	33.33
Profit Margin (%)	1.68	5.15	13.29	6.43	19.18	21.29	20.93	30.92	30.06	20.92	35.88	28.99	25.6	25.48	26.98
Net Income to Common Margin (%)	0.1	3.4	11.72	5.21	17.39	19.28	19.07	29.33	28.49	19.26	34.29	27.4	23.99	23.94	25.69
Effective Tax Rate (%)	- -	- -	29.32	30.68	28.29	28.77	37.59	18.61	16.25	5.8	5.88	11.11	19.14	18.81	19.06
Dvd Payout Ratio (%)	443.53	17.43	3.25	28.19	14.49	15.56	24.59	20.39	17.32	38.28	21.71	27.15	30.17	31.07	27.91
Sustainable Growth Rate (%)	-0.14	1.06	4.46	1.45	5.39	5.74	5.16	8.71	8.88	4.15	9.69	7.73	6.78	6.54	7.64

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	407,963	306,316	295,673	274,311	264,862	240,767	260,068	249,581	265,060	282,255	303,870	302,914	334,302	326,670	365,904
ST Debt	35,698	30,731	45,999	31,172	28,098	23,944	32,666	20,189	24,204	19,321	23,753	26,932	32,098	43,391	48,088
LT Debt	372,265	275,585	249,674	243,139	236,764	216,823	227,402	229,392	240,856	262,934	280,117	275,982	302,204	283,279	317,816
Total Debt/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Net Debt/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Debt/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Net Debt/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	9.94	9.87	10.43	10.65	10.91	11.01	10.73	10.32	9.92	8.81	7.74	8.02	8.28	8.3	8.13
Long-Term Debt/Equity (%)	161.78	116.3	107.3	99.86	92.42	81.45	85.12	86.46	90.95	96.34	103.72	101.02	103.62	96.37	104.81
Long-Term Debt/Capital (%)	58.34	50.73	47.25	46.96	45.44	42.77	43.13	44.55	45.46	47.36	48.81	47.9	48.28	45.64	47.5
Long-Term Debt/Total Assets (%)	17.49	12.47	11.88	11.55	11.04	9.91	9.97	9.74	9.9	9.33	8.84	9.04	9.5	8.69	9.32
Total Debt/Equity (%)	177.3	129.27	127.07	112.67	103.39	90.45	97.35	94.07	100.09	103.42	112.52	110.88	114.63	111.13	120.66
Total Debt/Capital (%)	63.94	56.38	55.96	52.98	50.83	47.49	49.33	48.47	50.02	50.84	52.94	52.58	53.41	52.63	54.68
Total Debt/Total Assets (%)	19.16	13.86	14.06	13.03	12.35	11	11.4	10.6	10.89	10.01	9.59	9.93	10.51	10.02	10.72
Net Debt to Equity	113.8	74.64	65.67	52.66	38.16	31.24	34.24	24.38	36.4	-38.38	-19.07	23.96	-2.44	10.27	41.74
Net Debt/Capital (%)	53.23	42.74	39.64	34.49	27.62	23.81	25.51	19.6	26.69	-62.29	-23.56	19.33	-2.5	9.31	29.45
EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Income (Loss)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

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	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Current Ratio	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Quick Ratio	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
CFO/Avg Current Liab	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	9.94	9.87	10.43	10.65	10.91	11.01	10.73	10.32	9.92	8.81	7.74	8.02	8.28	8.3	8.13
Long-Term Debt/Equity (%)	161.78	116.3	107.3	99.86	92.42	81.45	85.12	86.46	90.95	96.34	103.72	101.02	103.62	96.37	104.81
Long-Term Debt/Capital (%)	58.34	50.73	47.25	46.96	45.44	42.77	43.13	44.55	45.46	47.36	48.81	47.9	48.28	45.64	47.5
Long-Term Debt/Total Assets (%)	17.49	12.47	11.88	11.55	11.04	9.91	9.97	9.74	9.9	9.33	8.84	9.04	9.5	8.69	9.32
Total Debt/Equity (%)	177.3	129.27	127.07	112.67	103.39	90.45	97.35	94.07	100.09	103.42	112.52	110.88	114.63	111.13	120.66
Total Debt/Capital (%)	63.94	56.38	55.96	52.98	50.83	47.49	49.33	48.47	50.02	50.84	52.94	52.58	53.41	52.63	54.68
Total Debt/Total Assets (%)	19.16	13.86	14.06	13.03	12.35	11	11.4	10.6	10.89	10.01	9.59	9.93	10.51	10.02	10.72
CFO/Total Liabilities	3.39	-0.81	4.96	1.65	1.5	0.9	0.49	1.89	2.85	1.49	-0.25	-0.23	1.56	-0.3	0.41
CFO/CapEx	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

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	1.13	1.17	1.31	1.42	1.38	1.43	1.45	1.43	1.5	1.42	1.31	1.36	1.38	1.29	1.25
Days Sales Outstanding	323.7	310.96	277.68	257.71	264.31	255.26	252.16	255.52	243.52	256.39	279.51	268.72	265.35	282.96	291.16
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	- -	- -	168,239	193,534	179,998	221,592	308,738	239,264	313,335	261,346	359,712	265,245	267,595	338,413	400,382
- Cash & Cash Equivalents	146,106	129,446	142,862	146,099	167,097	157,599	168,587	184,898	168,667	387,009	355,365	237,462	341,419	296,486	239,319
+ Preferred Equity and Hybrid Capital	18,397	18,768	13,352	19,309	22,273	25,220	22,323	22,326	23,401	24,510	24,708	28,397	28,397	23,159	25,992
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	407,963	306,316	295,673	274,311	264,862	240,767	260,068	249,581	265,060	282,255	303,870	302,914	334,302	326,670	365,904
Enterprise Value	- -	- -	98,451	56,781	-5,737	36,040	119,911	96,907	187,490	-53,389	33,747	138,306	22,226	45,324	166,161
Total Capital	638,064	543,272	528,358	517,782	521,038	506,962	527,214	514,906	529,870	555,179	573,936	576,111	625,948	620,633	669,147
Total Debt/Capital (%)	63.94	56.38	55.96	52.98	50.83	47.49	49.33	48.47	50.02	50.84	52.94	52.58	53.41	52.63	54.68
Total Debt / EV	- -	- -	3	4.83	-46.17	6.68	2.17	2.58	1.41	-5.29	9	2.19	15.04	7.21	2.2
EV/Sales	- -	- -	1.14	0.66	- -	0.43	1.38	1.06	2.05	- -	0.38	1.46	0.22	0.43	1.47
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	1.06	1.84	- -	2.09	12.16	2.45	3.03	- -	- -	- -	0.49	- -	13.17
EV/Free Cash Flow to Firm	- -	- -	1.06	1.84	- -	2.09	12.16	2.45	3.03	- -	- -	- -	0.49	- -	13.17
Diluted Market Cap	- -	- -	182,528	194,786	194,455	243,261	323,478	253,310	334,851	265,759	381,112	270,908	273,866	352,861	426,386
Diluted Enterprise Value	- -	- -	112,740	58,033	8,720	57,709	134,651	110,953	209,006	-48,976	55,147	143,969	28,497	59,772	192,165
EV per Share	- -	- -	2.31	1.34	- -	0.89	2.9	2.49	5.27	- -	1.04	4.3	0.7	1.48	5.72
TTM Sales	86,094	81,264	86,041	85,894	82,965	83,701	87,126	91,020	91,244	85,528	89,113	94,950	102,769	105,856	113,097
TTM EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Operating Income	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Cash Flow to Firm	- -	- -	92,817	30,795	28,397	17,277	9,864	39,520	61,777	37,993	-7,193	-6,327	44,982	-8,805	12,613
TTM Free Cash Flow to Firm	- -	- -	92,817	30,795	28,397	17,277	9,864	39,520	61,777	37,993	-7,193	-6,327	44,982	-8,805	12,613

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	- -	- -	1.97	6.33	6.85	14.08	32.79	6.41	5.42	6.99	-52.98	-42.82	6.09	-40.08	33.81
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	- -	- -	98,451	56,781	-5,737	36,040	119,911	96,907	187,490	-53,389	33,747	138,306	22,226	45,324	166,161
Low Price	- -	- -	3.45	3.63	3.77	2.8	5.52	5.87	6.16	4.55	7.36	7.29	6.23	7.83	8.35
EV/Sales	- -	- -	1.14	0.66	- -	0.43	1.38	1.06	2.05	- -	0.38	1.46	0.22	0.43	1.47
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	16.91	43.28	12.58	14.05	18.41	9.36	12.81	16.05	12.38	10.34	11.04	13.78	14.37
Price/Earnings Average	- -	- -	15.86	39.83	12.17	9.85	15.3	11.35	10.71	14.12	11.32	11.67	9.84	12.24	12.28
Price/Earnings High	- -	- -	17.1	43.72	16.22	14.85	18.48	12.56	12.96	19.11	13.84	15.8	12.22	15.3	14.85
Price/Earnings Low	- -	- -	14.77	34.41	11	7.2	13.62	8.93	8.96	9.73	8.24	9.16	8.17	9.78	8.71
Price/Book Value	- -	- -	0.77	0.86	0.77	0.92	1.26	0.98	1.3	1.05	1.47	1.08	1.02	1.25	1.44
Price/Book Value Average	- -	- -	0.72	0.79	0.74	0.64	1.05	1.19	1.09	0.93	1.34	1.22	0.91	1.11	1.23
Price/Book Value High	- -	- -	0.78	0.87	0.99	0.97	1.27	1.32	1.31	1.25	1.64	1.65	1.13	1.39	1.49
Price/Book Value Low	- -	- -	0.67	0.69	0.67	0.47	0.93	0.94	0.91	0.64	0.98	0.96	0.75	0.89	0.87
Price/Tangible Book Value	- -	- -	1.21	1.32	1.14	1.31	1.76	1.37	1.82	1.46	2.04	1.51	1.38	1.68	1.92
Price/Tangible Book Value Average	- -	- -	1.14	1.22	1.11	0.92	1.46	1.67	1.52	1.28	1.87	1.7	1.23	1.49	1.64
Price/Tangible Book Value High	- -	- -	1.23	1.34	1.48	1.38	1.76	1.84	1.84	1.73	2.28	2.3	1.52	1.86	1.99
Price/Tangible Book Value Low	- -	- -	1.06	1.05	1	0.67	1.3	1.31	1.27	0.88	1.36	1.34	1.02	1.19	1.16
Price/Sales	- -	- -	1.98	2.26	2.19	2.71	3.51	2.74	3.65	3.09	4.24	2.83	2.65	3.3	3.69
Price/Sales Average	- -	- -	1.86	2.08	2.12	1.9	2.92	3.33	3.05	2.72	3.88	3.2	2.36	2.93	3.16
Price/Sales High	- -	- -	2	2.28	2.82	2.86	3.52	3.68	3.69	3.68	4.75	4.33	2.93	3.66	3.82
Price/Sales Low	- -	- -	1.73	1.79	1.91	1.39	2.6	2.62	2.55	1.87	2.83	2.51	1.96	2.34	2.24
Price/Cash Flow	- -	- -	1.84	6.29	6.39	13.12	31.02	6.32	5.39	6.96	-52.58	-42.54	6.05	-39.67	33.11
Price/Cash Flow Average	- -	- -	1.72	5.79	6.18	9.2	25.77	7.67	4.51	6.12	-48.1	-47.97	5.4	-35.24	28.3
Price/Cash Flow High	- -	- -	1.86	6.35	8.24	13.87	31.13	8.48	5.45	8.29	-58.79	-64.95	6.7	-44.03	34.21
Price/Cash Flow Low	- -	- -	1.6	5	5.59	6.72	22.95	6.04	3.77	4.22	-35	-37.65	4.48	-28.14	20.06
Price/Free Cash Flow Average	- -	- -	1.85	5.82	6.63	9.87	27.24	7.77	4.53	6.15	-48.47	-48.29	5.43	-35.6	28.9
Price/Free Cash Flow High	- -	- -	1.99	6.39	8.83	14.88	32.91	8.6	5.48	8.33	-59.24	-65.38	6.74	-44.48	34.93
Price/Free Cash Flow Low	- -	- -	1.72	5.03	5.99	7.21	24.26	6.12	3.79	4.24	-35.27	-37.9	4.51	-28.43	20.48
EV/Sales Average	- -	- -	1.02	0.48	- -	- -	0.78	1.62	1.49	- -	0.03	1.81	- -	0.07	0.96
EV/Sales High	- -	- -	1.17	0.68	0.56	0.58	1.39	1.96	2.1	- -	0.86	2.93	0.49	0.78	1.59
EV/Sales Low	- -	- -	0.9	0.2	- -	- -	0.45	0.95	1.02	- -	- -	1.14	- -	- -	0.07
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Last Price	- -	- -	3.95	4.57	4.31	5.48	7.45	6.15	8.81	7.5	11.06	8.24	8.42	11.04	13.79
High Price	- -	- -	3.99	4.62	5.55	5.79	7.48	8.25	8.91	8.93	12.37	12.58	9.32	12.26	14.25
Enterprise Value Average	- -	- -	88,059	41,321	-11,545	-30,140	67,671	147,844	136,199	-84,885	3,110	172,202	-6,706	7,497	108,027
Enterprise Value High	- -	- -	100,352	58,714	46,384	48,653	121,017	178,734	191,188	-3,570	76,237	278,091	50,827	82,545	179,537
Enterprise Value Low	- -	- -	77,159	17,121	-28,307	-72,039	39,600	86,067	93,321	-156,347	-86,514	107,851	-47,315	-53,018	8,337

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	42,417	43,393	42,642	42,339	41,791	40,472	41,416	38,928	35,574	34,828	32,521	32,195	31,787	30,641	29,037
Diluted Weighted Avg Shares	41,286	43,645	46,264	42,613	45,147	44,429	43,394	41,214	38,017	35,416	34,456	32,882	32,532	31,949	30,923
Basic Weighted Avg Shares	40,834	43,263	43,203	42,385	42,121	41,404	41,047	40,648	37,806	35,240	34,194	32,666	32,323	31,626	30,283
Revenue per Share	2.11	1.88	1.99	2.03	1.97	2.02	2.12	2.24	2.41	2.43	2.61	2.91	3.18	3.35	3.73
EBITDA per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Income per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Basic EPS, GAAP	- -	0.06	0.23	0.11	0.34	0.39	0.4	0.66	0.69	0.47	0.89	0.8	0.76	0.8	0.96
Basic EPS from Cont Ops	0.04	0.1	0.26	0.13	0.38	0.43	0.44	0.69	0.73	0.51	0.94	0.84	0.81	0.85	1.01
Diluted EPS, GAAP	- -	0.06	0.22	0.11	0.32	0.36	0.38	0.65	0.68	0.47	0.89	0.79	0.76	0.79	0.94
Diluted EPS from Cont Ops	0.04	0.1	0.25	0.13	0.35	0.4	0.42	0.68	0.72	0.51	0.93	0.84	0.81	0.84	0.99
Dividend per Share	0.04	0.04	0.04	0.05	0.08	0.1	0.14	0.17	0.16	0.22	0.24	0.26	0.28	0.3	0.32
Cash Flow per Share	1.58	-0.37	2.15	0.73	0.67	0.42	0.24	0.97	1.63	1.08	-0.21	-0.19	1.39	-0.28	0.42
Free Cash Flow per Basic Share	1.58	-0.37	2.15	0.73	0.67	0.42	0.24	0.97	1.63	1.08	-0.21	-0.19	1.39	-0.28	0.42
Cash & Equivalents per Share	9.95	10.15	8.88	10.16	11.32	11.16	11.38	10.64	11.65	17.84	20.13	14.23	19.13	20.98	21.56
Book Value per Share	4.99	5.03	5.14	5.29	5.6	5.95	5.91	6.24	6.79	7.13	7.54	7.6	8.28	8.84	9.55
Tangible Book Value per Share	2.98	3.13	3.26	3.45	3.76	4.18	4.25	4.47	4.85	5.15	5.42	5.46	6.11	6.59	7.17