JP Morgan Chase & Co. Financial Ratios — JPMC34 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 (%)	10.66	11.13	8.65	10.02	10.59	10.27	9.95	13.44	14.99	11.39	18.38	13.77	17	18.3	16.77
Return on Assets (%)	0.87	0.92	0.75	0.87	0.99	1.02	0.97	1.26	1.37	0.96	1.36	1.02	1.31	1.48	1.35
Return on Capital (%)	3.68	4.06	3.25	3.72	4.15	4.28	4.16	5.42	6.06	4.86	7.7	5.88	7.1	7.48	6.87
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	27.51	29.8	27.4	32.28	32.82	35.76	35.65	37.47	38.77	29.87	48.95	36.14	39.76	44.31	39.92
Profit Margin (%)	19.52	21.94	18.37	22.86	26.13	25.61	24.27	29.85	31.48	24.3	39.72	29.5	31.98	34.51	31.37
Net Income to Common Margin (%)	18.87	21.26	17.54	21.68	24.51	23.91	22.62	28.43	30.11	22.98	38.41	28.25	31.01	33.77	30.77
Effective Tax Rate (%)	29.06	26.4	32.95	29.17	20.39	28.38	31.92	20.34	18.8	18.66	18.85	18.39	19.57	22.12	21.42
Dvd Payout Ratio (%)	17.8	22.01	30.74	28.44	27.73	29.58	32.18	27.68	30.87	40.32	24.09	33.17	24.89	23.64	27.75
Sustainable Growth Rate (%)	8.77	8.68	5.99	7.17	7.65	7.23	6.75	9.72	10.37	6.8	13.95	9.2	12.77	13.98	12.12

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	330,314	331,027	353,731	372,945	325,318	329,688	335,882	351,307	332,418	326,893	354,599	339,892	436,537	454,311	499,982
ST Debt	73,539	55,367	57,848	66,344	15,562	34,443	51,802	69,276	40,920	45,208	53,594	44,027	44,712	52,893	66,012
LT Debt	256,775	275,660	295,883	306,601	309,756	295,245	284,080	282,031	291,498	281,685	301,005	295,865	391,825	401,418	433,970
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	7.76	8.27	8.28	8.23	9.42	9.16	9.06	8.79	8.72	7.37	6.93	7.23	7.75	8.11	7.74
Long-Term Debt/Equity (%)	139.88	135.08	140.11	132.31	125.12	116.15	111.1	109.95	111.54	100.83	102.34	101.21	119.5	116.43	119.74
Long-Term Debt/Capital (%)	49.97	51.52	52.38	50.71	54.07	50.57	48.02	46.4	49.09	46.46	46.4	46.8	51.26	50.24	50.32
Long-Term Debt/Total Assets (%)	11.33	11.68	12.25	11.92	13.17	11.85	11.21	10.75	10.85	8.32	8.04	8.07	10.11	10.03	9.81
Total Debt/Equity (%)	179.94	162.21	167.5	160.94	131.4	129.7	131.36	136.95	127.2	117.02	120.56	116.27	133.14	131.78	137.95
Total Debt/Capital (%)	64.28	61.86	62.62	61.68	56.79	56.47	56.78	57.8	55.99	53.92	54.66	53.76	57.11	56.86	57.97
Total Debt/Total Assets (%)	14.58	14.03	14.64	14.5	13.83	13.24	13.26	13.4	12.37	9.66	9.47	9.27	11.26	11.35	11.3
Net Debt to Equity	101.01	76.19	-0.99	-60.14	-14.21	-23.58	-37.32	28.27	26.32	-71.85	-131.32	-77.77	-57.22	-4.35	43.22
Net Debt/Capital (%)	50.25	43.24	-1	-150.88	-16.57	-30.86	-59.54	22.04	20.84	-255.24	419.33	-349.81	-133.76	-4.55	30.18
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	7.76	8.27	8.28	8.23	9.42	9.16	9.06	8.79	8.72	7.37	6.93	7.23	7.75	8.11	7.74
Long-Term Debt/Equity (%)	139.88	135.08	140.11	132.31	125.12	116.15	111.1	109.95	111.54	100.83	102.34	101.21	119.5	116.43	119.74
Long-Term Debt/Capital (%)	49.97	51.52	52.38	50.71	54.07	50.57	48.02	46.4	49.09	46.46	46.4	46.8	51.26	50.24	50.32
Long-Term Debt/Total Assets (%)	11.33	11.68	12.25	11.92	13.17	11.85	11.21	10.75	10.85	8.32	8.04	8.07	10.11	10.03	9.81
Total Debt/Equity (%)	179.94	162.21	167.5	160.94	131.4	129.7	131.36	136.95	127.2	117.02	120.56	116.27	133.14	131.78	137.95
Total Debt/Capital (%)	64.28	61.86	62.62	61.68	56.79	56.47	56.78	57.8	55.99	53.92	54.66	53.76	57.11	56.86	57.97
Total Debt/Total Assets (%)	14.58	14.03	14.64	14.5	13.83	13.24	13.26	13.4	12.37	9.66	9.47	9.27	11.26	11.35	11.3
CFO/Total Liabilities	4.61	1.16	4.9	1.56	3.49	0.98	-0.48	0.66	0.17	-2.57	2.26	3.18	0.37	-1.15	-3.64
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	1.48	1.59	1.54	1.41	1.6	1.95	1.68	1.54	1.58	1.47	1.26	1.12	1.33	1.62	1.71
Days Sales Outstanding	247.05	230.24	236.34	259.5	227.65	186.97	217.57	236.43	230.35	248.69	289.57	325.43	273.9	224.66	213.59
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	- -	- -	218,864	236,640	243,320	305,416	370,240	321,795	430,346	385,887	465,908	390,510	489,167	671,002	875,229
- Cash & Cash Equivalents	144,881	175,537	355,822	512,308	360,505	389,635	431,304	278,793	263,631	527,609	740,834	567,234	624,151	469,317	343,338
+ Preferred Equity and Hybrid Capital	7,800	9,058	11,158	20,063	26,068	26,068	26,068	26,068	26,993	30,063	34,838	27,404	27,404	20,050	20,045
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	330,314	331,027	353,731	372,945	325,318	329,688	335,882	351,307	332,418	326,893	354,599	339,892	436,537	454,311	499,982
Enterprise Value	- -	- -	-102,046	-181,412	-7,553	32,646	98,661	189,983	185,752	-140,717	-175,746	-6,127	136,472	279,356	552,455
Total Capital	513,887	535,096	564,909	604,672	572,891	583,878	591,575	607,822	593,748	606,247	648,726	632,224	764,415	799,069	862,420
Total Debt/Capital (%)	64.28	61.86	62.62	61.68	56.79	56.47	56.78	57.8	55.99	53.92	54.66	53.76	57.11	56.86	57.97
Total Debt / EV	- -	- -	-3.47	-2.06	-43.07	10.1	3.4	1.85	1.79	-2.32	-2.02	-55.47	3.2	1.63	0.91
EV/Sales	- -	- -	- -	- -	- -	0.34	0.98	1.75	1.61	- -	- -	- -	0.88	1.65	3.04
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	1.49	- -	12.17	45.39	- -	- -	- -	10.52	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	1.49	- -	12.17	45.39	- -	- -	- -	10.52	- -	- -
Diluted Market Cap	- -	- -	222,289	241,909	248,642	313,015	386,616	335,374	450,771	390,692	478,955	395,267	500,466	690,520	902,895
Diluted Enterprise Value	- -	- -	-98,621	-176,143	-2,231	40,245	115,037	203,562	206,177	-135,912	-162,699	-1,370	147,771	298,874	580,121
EV per Share	- -	- -	- -	- -	- -	0.91	2.87	5.77	6	- -	- -	- -	4.72	9.94	20.4
TTM Sales	97,234	97,031	97,367	95,112	93,543	96,569	100,705	108,783	115,720	119,883	121,685	127,727	154,952	169,439	181,847
TTM EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Operating Income	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Cash Flow to Firm	95,932	25,079	107,953	36,593	73,466	21,884	-10,827	15,614	4,092	-79,910	78,084	107,119	12,974	-42,012	-147,782
TTM Free Cash Flow to Firm	95,932	25,079	107,953	36,593	73,466	21,884	-10,827	15,614	4,092	-79,910	78,084	107,119	12,974	-42,012	-147,782

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	- -	- -	2.06	6.61	3.38	14.3	-35.71	21.48	110.16	-4.89	6.13	3.69	38.57	-16.44	-6.11
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	- -	- -	-102,046	-181,412	-7,553	32,646	98,661	189,983	185,752	-140,717	-175,746	-6,127	136,472	279,356	552,455
Low Price	- -	- -	5.12	5.29	5.43	5.3	8.2	9.35	9.68	7.88	12.31	10.11	12.36	16.25	19.98
EV/Sales	- -	- -	- -	- -	- -	0.34	0.98	1.75	1.61	- -	- -	- -	0.88	1.65	3.04
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	12.9	11.63	10.74	13.44	16.85	10.79	12.9	14.16	10.23	10.94	10.4	12.05	16.11
Price/Earnings Average	- -	- -	12.38	10.84	10.43	10.28	14.4	12.27	10.53	11.98	10.13	10.58	8.83	10.35	13.94
Price/Earnings High	- -	- -	13.1	11.93	11.77	13.79	16.93	13.3	13	15.97	11.4	14.12	10.51	12.97	16.45
Price/Earnings Low	- -	- -	11.38	9.7	8.82	8.34	12.85	10.31	8.99	8.86	8	8.35	7.59	8.2	9.96
Price/Book Value	- -	- -	1.09	1.12	1.1	1.34	1.61	1.4	1.84	1.55	1.8	1.47	1.63	2.07	2.56
Price/Book Value Average	- -	- -	1.05	1.04	1.07	1.02	1.38	1.59	1.5	1.31	1.78	1.43	1.38	1.78	2.21
Price/Book Value High	- -	- -	1.11	1.15	1.2	1.37	1.62	1.72	1.85	1.75	2	1.9	1.64	2.22	2.61
Price/Book Value Low	- -	- -	0.97	0.93	0.9	0.83	1.23	1.33	1.28	0.97	1.4	1.12	1.19	1.41	1.58
Price/Tangible Book Value	- -	- -	1.56	1.52	1.46	1.76	2.11	1.83	2.38	1.97	2.3	1.91	2.07	2.58	3.15
Price/Tangible Book Value Average	- -	- -	1.49	1.42	1.42	1.34	1.81	2.08	1.94	1.67	2.28	1.85	1.76	2.22	2.72
Price/Tangible Book Value High	- -	- -	1.58	1.56	1.6	1.8	2.12	2.25	2.4	2.22	2.56	2.47	2.09	2.78	3.22
Price/Tangible Book Value Low	- -	- -	1.37	1.27	1.2	1.09	1.61	1.75	1.66	1.23	1.8	1.46	1.51	1.76	1.95
Price/Sales	- -	- -	2.26	2.52	2.63	3.21	3.81	3.07	3.88	3.25	3.93	3.09	3.22	4.07	4.96
Price/Sales Average	- -	- -	2.17	2.35	2.56	2.46	3.26	3.49	3.17	2.75	3.89	2.99	2.74	3.5	4.29
Price/Sales High	- -	- -	2.3	2.59	2.89	3.3	3.83	3.78	3.91	3.67	4.38	3.99	3.26	4.38	5.06
Price/Sales Low	- -	- -	2	2.1	2.16	1.99	2.91	2.93	2.71	2.04	3.07	2.36	2.35	2.77	3.06
Price/Cash Flow	- -	- -	2.04	6.55	3.35	14.18	-35.46	21.37	109.86	-4.88	6.12	3.68	38.52	-16.41	-6.1
Price/Cash Flow Average	- -	- -	1.96	6.11	3.25	10.84	-30.3	24.29	89.69	-4.13	6.06	3.56	32.7	-14.1	-5.28
Price/Cash Flow High	- -	- -	2.07	6.72	3.67	14.55	-35.62	26.34	110.67	-5.5	6.82	4.76	38.91	-17.66	-6.23
Price/Cash Flow Low	- -	- -	1.8	5.47	2.75	8.8	-27.02	20.42	76.55	-3.05	4.79	2.81	28.12	-11.16	-3.77
Price/Free Cash Flow Average	- -	- -	1.98	6.16	3.29	10.94	-30.52	24.42	89.94	-4.14	6.07	3.57	32.75	-14.12	-5.29
Price/Free Cash Flow High	- -	- -	2.09	6.78	3.71	14.67	-35.87	26.47	110.97	-5.51	6.84	4.76	38.97	-17.7	-6.24
Price/Free Cash Flow Low	- -	- -	1.82	5.52	2.78	8.87	-27.22	20.53	76.76	-3.06	4.79	2.82	28.17	-11.18	-3.78
EV/Sales Average	- -	- -	- -	- -	- -	- -	0.45	2.15	0.92	- -	- -	- -	0.4	1.09	2.39
EV/Sales High	- -	- -	- -	- -	0.17	0.42	1	2.43	1.63	- -	- -	0.84	0.91	1.95	3.14
EV/Sales Low	- -	- -	- -	- -	- -	- -	0.11	1.62	0.48	- -	- -	- -	0.03	0.38	1.2
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Last Price	- -	- -	5.8	6.34	6.61	8.54	10.76	9.78	13.89	12.6	15.75	13.25	16.93	23.88	32.31
High Price	- -	- -	5.89	6.51	7.25	8.76	10.81	12.05	13.99	14.2	17.56	17.1	17.1	25.71	32.99
Enterprise Value Average	- -	- -	-110,834	-197,415	-14,676	-39,242	44,831	233,999	106,747	-200,126	-180,334	-19,017	62,622	184,844	434,586
Enterprise Value High	- -	- -	-98,763	-175,219	15,835	40,566	100,362	264,801	188,927	-91,471	-122,420	107,481	141,537	330,768	570,849
Enterprise Value Low	- -	- -	-127,864	-220,632	-51,078	-83,298	10,608	175,754	55,285	-285,108	-277,540	-98,693	4,475	64,923	218,299

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	37,899	38,213	37,732	37,317	36,802	35,774	34,409	32,907	30,981	30,633	29,576	29,476	28,898	28,104	27,086
Diluted Weighted Avg Shares	39,382	38,396	38,323	38,148	37,607	36,664	35,931	34,296	32,451	31,015	30,404	29,835	29,565	28,921	27,942
Basic Weighted Avg Shares	39,182	38,268	37,997	37,807	37,247	36,350	35,678	34,119	32,362	30,965	30,353	29,793	29,520	28,870	27,892
Revenue per Share	2.48	2.54	2.56	2.52	2.51	2.66	2.82	3.19	3.58	3.87	4.01	4.29	5.25	5.87	6.52
EBITDA per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Income per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Basic EPS, GAAP	0.47	0.54	0.45	0.55	0.62	0.64	0.64	0.91	1.08	0.89	1.54	1.21	1.63	1.98	2.01
Basic EPS from Cont Ops	0.48	0.56	0.47	0.58	0.66	0.68	0.69	0.95	1.13	0.94	1.59	1.26	1.68	2.03	2.05
Diluted EPS, GAAP	0.47	0.54	0.45	0.54	0.61	0.63	0.63	0.9	1.07	0.89	1.54	1.21	1.63	1.98	2
Diluted EPS from Cont Ops	0.48	0.55	0.47	0.57	0.65	0.67	0.68	0.95	1.12	0.94	1.59	1.26	1.68	2.02	2.04
Dividend per Share	0.1	0.14	0.16	0.18	0.21	0.23	0.25	0.3	0.38	0.41	0.42	0.46	0.46	0.51	0.6
Cash Flow per Share	2.45	0.66	2.84	0.97	1.97	0.6	-0.3	0.46	0.13	-2.58	2.57	3.6	0.44	-1.46	-5.3
Free Cash Flow per Basic Share	2.45	0.66	2.84	0.97	1.97	0.6	-0.3	0.46	0.13	-2.58	2.57	3.6	0.44	-1.46	-5.3
Cash & Equivalents per Share	13.45	14.31	18.18	21.73	16.36	17.57	18.41	15.47	19.5	28.84	34.86	25.92	28.26	30.81	31.12
Book Value per Share	4.64	5.1	5.3	5.67	6.02	6.38	6.67	7	7.56	8.14	8.77	8.99	10.4	11.55	12.64
Tangible Book Value per Share	3.09	3.58	3.73	4.16	4.53	4.86	5.09	5.35	5.84	6.39	6.85	6.92	8.17	9.26	10.26