M&T Bank Corporation Financial Ratios — M1TB34 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 (%)	10.16	11.01	10.98	9.2	7.67	8.17	8.82	12.62	12.96	8.74	11.49	9.6	10.95	9.52	10.21
Return on Assets (%)	1.18	1.28	1.35	1.17	0.98	1.07	1.16	1.61	1.61	1.03	1.25	1.12	1.34	1.24	1.35
Return on Capital (%)	5.87	7.35	8.01	6.1	4.61	5.06	5.72	7.4	7.67	6.27	8.86	7.4	7.55	6.25	6.72
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	30.64	36.21	38.76	36.86	35.88	38.87	41.26	42.31	41.14	29.72	41.18	32.6	38.51	35.86	38.33
Profit Margin (%)	21.5	24.01	25	23.93	23.13	24.83	25	32.35	31.16	22.72	31.18	24.86	29.17	28.04	29.6
Net Income to Common Margin (%)	20.36	22.77	23.81	22.23	21.39	23.3	23.71	31.13	30.03	21.58	29.96	23.65	28.1	26.58	28.08
Effective Tax Rate (%)	29.82	33.69	35.52	35.07	35.53	36.11	39.4	23.53	24.27	23.53	24.28	23.74	24.26	21.81	22.78
Dvd Payout Ratio (%)	43.32	36.65	33.63	36.91	37.56	35.81	34.25	27.65	29.58	44.22	32.19	41.37	32.87	36.63	33.23
Sustainable Growth Rate (%)	5.76	6.97	7.29	5.8	4.79	5.25	5.8	9.13	9.13	4.88	7.79	5.63	7.35	6.03	6.82

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	5,336	3,208	3,709	7,607	10,736	8,573	7,895	12,236	6,885	4,382	3,485	7,165	13,201	13,605	13,011
ST Debt	50	- -	- -	- -	1,982	163	175	4,200	- -	- -	- -	3,200	5,000	1,000	2,100
LT Debt	5,286	3,208	3,709	7,607	8,755	8,409	7,720	8,036	6,885	4,382	3,485	3,965	8,201	12,605	10,911
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	10.79	11.24	12.24	11.49	12.17	12.36	12.66	11.85	12.07	10.47	10.41	11.61	11.98	12.8	12.34
Long-Term Debt/Equity (%)	57.02	31.44	32.81	61.67	54.13	51.01	47.5	51.98	43.8	27.07	19.47	15.66	30.42	43.43	37.4
Long-Term Debt/Capital (%)	36.19	23.92	24.7	38.14	32.53	33.56	31.97	29.01	30.46	21.3	16.3	12.21	20.42	29.57	25.86
Long-Term Debt/Total Assets (%)	6.78	3.86	4.36	7.87	7.13	6.81	6.51	6.69	5.74	3.07	2.25	1.98	3.94	6.06	5.11
Total Debt/Equity (%)	57.56	31.44	32.81	61.67	66.38	52	48.58	79.14	43.8	27.07	19.47	28.3	48.97	46.87	44.59
Total Debt/Capital (%)	36.53	23.92	24.7	38.14	39.9	34.21	32.7	44.18	30.46	21.3	16.3	22.06	32.87	31.91	30.84
Total Debt/Total Assets (%)	6.85	3.86	4.36	7.87	8.74	6.94	6.66	10.19	5.74	3.07	2.25	3.57	6.34	6.54	6.09
Net Debt to Equity	40.25	10.72	4.28	-1.25	10.97	13.66	8.58	16.33	-11.06	-128.71	-221.88	-76.27	-61.58	-24.73	-19.73
Net Debt/Capital (%)	28.7	9.69	4.11	-1.26	9.88	12.02	7.91	14.04	-12.44	448.33	182.05	-321.47	-160.25	-32.85	-24.59
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	10.79	11.24	12.24	11.49	12.17	12.36	12.66	11.85	12.07	10.47	10.41	11.61	11.98	12.8	12.34
Long-Term Debt/Equity (%)	57.02	31.44	32.81	61.67	54.13	51.01	47.5	51.98	43.8	27.07	19.47	15.66	30.42	43.43	37.4
Long-Term Debt/Capital (%)	36.19	23.92	24.7	38.14	32.53	33.56	31.97	29.01	30.46	21.3	16.3	12.21	20.42	29.57	25.86
Long-Term Debt/Total Assets (%)	6.78	3.86	4.36	7.87	7.13	6.81	6.51	6.69	5.74	3.07	2.25	1.98	3.94	6.06	5.11
Total Debt/Equity (%)	57.56	31.44	32.81	61.67	66.38	52	48.58	79.14	43.8	27.07	19.47	28.3	48.97	46.87	44.59
Total Debt/Capital (%)	36.53	23.92	24.7	38.14	39.9	34.21	32.7	44.18	30.46	21.3	16.3	22.06	32.87	31.91	30.84
Total Debt/Total Assets (%)	6.85	3.86	4.36	7.87	8.74	6.94	6.66	10.19	5.74	3.07	2.25	3.57	6.34	6.54	6.09
CFO/Total Liabilities	2.58	0.69	1.26	1.3	1.63	1.11	2.72	2	2.26	0.62	1.98	2.61	2.15	2.02	1.63
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	0.91	0.95	0.94	0.82	0.81	0.94	1.09	1.21	1.19	0.96	0.84	0.98	1.04	- -	- -
Days Sales Outstanding	399.52	385.69	389.92	446.44	452.74	388.89	334.94	301.29	307.05	378.38	434.93	374.35	351.5	- -	- -
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	- -	- -	- -	- -	- -	- -	- -	- -	- -	16,095	18,835	23,897	22,670	31,132	30,758
- Cash & Cash Equivalents	1,605	2,114	3,224	7,761	8,962	6,321	6,500	9,711	8,623	25,217	43,210	26,476	29,800	20,782	18,769
+ Preferred Equity and Hybrid Capital	865	873	882	1,232	1,232	1,232	1,232	1,232	1,250	1,250	1,750	2,011	2,011	2,394	2,834
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	5,336	3,208	3,709	7,607	10,736	8,573	7,895	12,236	6,885	4,382	3,485	7,165	13,201	13,605	13,011
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	-8,312	-23,095	-4,152	-2,358	7,500	7,483
Total Capital	14,607	13,410	15,014	19,943	26,910	25,059	24,146	27,696	22,601	20,569	21,389	32,483	40,158	42,632	42,188
Total Debt/Capital (%)	36.53	23.92	24.7	38.14	39.9	34.21	32.7	44.18	30.46	21.3	16.3	22.06	32.87	31.91	30.84
Total Debt / EV	- -	- -	- -	- -	- -	- -	- -	- -	- -	-0.53	-0.15	-1.73	-5.6	1.81	1.74
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.81	0.78
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	2.08	2.49
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	2.08	2.49
Diluted Market Cap	- -	- -	- -	- -	- -	- -	- -	- -	- -	16,143	18,853	23,155	22,788	31,471	32,168
Diluted Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	-8,264	-23,077	-4,894	-2,240	7,839	8,893
EV per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	11.42	12.42
TTM Sales	3,997	4,287	4,555	4,456	4,668	5,296	5,632	5,928	6,192	5,955	5,962	8,013	9,398	9,231	9,632
TTM EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Operating Income	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Cash Flow to Firm	1,772	500	932	1,099	1,742	1,183	2,782	2,090	2,358	789	2,715	4,574	3,905	3,610	3,003
TTM Free Cash Flow to Firm	1,772	500	932	1,099	1,742	1,183	2,782	2,090	2,358	789	2,715	4,574	3,905	3,610	3,003

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	- -	- -	- -	- -	- -	- -	- -	- -	- -	20.46	6.94	5.06	5.84	8.72	10.71
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	-8,312	-23,095	-4,152	-2,358	7,500	7,483
Low Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	24.52	32.2	34.16	27.8	32.81	39.83
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.81	0.78
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	- -	12.56	10.54	12.16	8.59	12.76	11.82
Price/Earnings Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	11.23	10.57	14.64	7.88	11.47	11.02
Price/Earnings High	- -	- -	- -	- -	- -	- -	- -	- -	- -	14.52	11.62	16.72	9.11	14.92	11.83
Price/Earnings Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	9.74	9.2	11.67	6.95	8.83	9.22
Price/Book Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.08	1.17	1.03	0.91	1.17	1.17
Price/Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.96	1.17	1.23	0.83	1.05	1.09
Price/Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.25	1.29	1.41	0.96	1.37	1.17
Price/Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.84	1.02	0.98	0.73	0.81	0.91
Price/Tangible Book Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.56	1.63	1.64	1.39	1.72	1.73
Price/Tangible Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.39	1.63	1.97	1.27	1.55	1.61
Price/Tangible Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.8	1.8	2.25	1.47	2.01	1.73
Price/Tangible Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.21	1.42	1.57	1.12	1.19	1.35
Price/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	2.71	3.16	2.88	2.41	3.39	3.32
Price/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	2.42	3.17	3.46	2.22	3.05	3.09
Price/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	- -	3.13	3.48	3.95	2.56	3.97	3.32
Price/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	2.1	2.76	2.76	1.95	2.35	2.59
Price/Cash Flow	- -	- -	- -	- -	- -	- -	- -	- -	- -	20.45	6.94	5.04	5.81	8.67	10.65
Price/Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	18.29	6.95	6.07	5.33	7.79	9.92
Price/Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	- -	23.64	7.65	6.93	6.16	10.14	10.66
Price/Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	15.86	6.05	4.83	4.7	6	8.3
Price/Free Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	18.29	6.96	6.1	5.35	7.83	9.98
Price/Free Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	- -	23.65	7.66	6.96	6.19	10.19	10.72
Price/Free Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	15.86	6.06	4.86	4.72	6.03	8.35
EV/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.09	- -	0.47	0.56
EV/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.6	- -	1.38	0.78
EV/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.07
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Last Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	31.62	36.89	35.58	34.4	47.41	51.07
High Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	36.55	40.67	48.93	36.48	55.42	51.1
Enterprise Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	-10,013	-23,050	735	-4,228	4,342	5,393
Enterprise Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	-5,800	-21,166	4,813	-987	12,758	7,506
Enterprise Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	-11,927	-25,492	-5,110	-6,704	-2,091	713

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	496	508	518	525	633	620	595	549	518	509	511	672	659	657	602
Diluted Weighted Avg Shares	535	539	547	523	546	624	605	549	533	511	511	651	662	664	630
Basic Weighted Avg Shares	535	539	547	520	543	622	604	549	533	510	510	647	660	660	626
Revenue per Share	7.47	7.95	8.33	8.57	8.6	8.51	9.33	10.79	11.61	11.67	11.68	12.38	14.24	13.98	15.38
EBITDA per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Income per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Basic EPS, GAAP	1.52	1.81	1.98	1.91	1.84	1.98	2.21	3.36	3.49	2.52	3.5	2.93	4	3.72	4.32
Basic EPS from Cont Ops	1.61	1.91	2.08	2.05	1.99	2.11	2.33	3.49	3.62	2.65	3.64	3.08	4.15	3.92	4.55
Diluted EPS, GAAP	1.52	1.81	1.98	1.89	1.83	1.98	2.21	3.36	3.49	2.52	3.5	2.91	3.99	3.7	4.29
Diluted EPS from Cont Ops	1.61	1.91	2.08	2.04	1.98	2.11	2.33	3.49	3.62	2.65	3.64	3.06	4.14	3.9	4.53
Dividend per Share	0.74	0.76	0.77	0.85	0.84	0.84	0.88	1.06	1.16	1.25	1.27	1.36	1.47	1.56	1.67
Cash Flow per Share	3.31	0.93	1.71	2.11	3.21	1.9	4.61	3.8	4.42	1.55	5.32	7.07	5.92	5.47	4.8
Free Cash Flow per Basic Share	3.31	0.93	1.71	2.11	3.21	1.9	4.61	3.8	4.42	1.55	5.32	7.07	5.92	5.47	4.8
Cash & Equivalents per Share	15.8	13.48	14.98	32.23	33.5	31.72	29.22	33.47	28.85	59.01	92.39	55.43	61.06	60.36	64.95
Book Value per Share	16.95	18.35	20.13	21.16	23.61	24.62	25.23	25.9	27.93	29.34	31.64	34.71	37.85	40.56	43.74
Tangible Book Value per Share	9.49	11.19	13.19	14.37	16.13	17.05	17.39	17.45	19.01	20.29	22.64	21.75	24.78	27.53	29.58