Bank of America Corporation Financial Ratios — BAC 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	- -	106,369	168,295	187,177	186,743	228,270	308,001	280,121	308,825	262,850	364,896	296,209	266,776	344,648	373,088
- 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	- -	-8,843	98,507	50,424	1,008	42,718	119,174	137,764	182,980	-51,885	38,931	169,270	21,407	51,559	138,867
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	- -	-34.64	3	5.44	262.68	5.64	2.18	1.81	1.45	-5.44	7.81	1.79	15.62	6.34	2.63
EV/Sales	- -	- -	1.14	0.59	0.01	0.51	1.37	1.51	2.01	- -	0.44	1.78	0.21	0.49	1.23
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	1.06	1.64	0.04	2.47	12.08	3.49	2.96	- -	- -	- -	0.48	- -	11.01
EV/Free Cash Flow to Firm	- -	- -	1.06	1.64	0.04	2.47	12.08	3.49	2.96	- -	- -	- -	0.48	- -	11.01
Diluted Market Cap	- -	106,987	182,589	188,387	201,742	250,592	322,705	296,565	330,031	267,288	386,605	302,533	273,028	359,362	397,319
Diluted Enterprise Value	- -	-8,225	112,801	51,634	16,007	65,040	133,878	154,208	204,186	-47,447	60,640	175,594	27,659	66,273	163,098
EV per Share	- -	- -	9.21	4.75	0.1	4.21	11.47	14.1	20.5	- -	4.77	20.96	2.68	6.71	19.06
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	- -	-6.66	1.97	6.12	7.1	14.5	32.72	7.5	5.34	7.04	-53.75	-47.82	6.07	-40.81	31.5
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	- -	-8,843	98,507	50,424	1,008	42,718	119,174	137,764	182,980	-51,885	38,931	169,270	21,407	51,559	138,867
Low Price	- -	6.97	11.17	15.31	16.39	12.11	22.26	26.24	26.33	18.56	29.63	29.63	25.63	32.57	34.14
EV/Sales	- -	- -	1.14	0.59	0.01	0.51	1.37	1.51	2.01	- -	0.44	1.78	0.21	0.49	1.23
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	38.42	16.91	41.86	13.05	14.47	18.37	10.96	12.62	16.15	12.56	11.55	11	14.04	13.39
Price/Earnings Average	- -	35.03	14.17	39.62	12.74	10.14	15.44	11.55	10.71	14.2	11.01	12.47	10.1	11.95	11.11
Price/Earnings High	- -	38.42	16.99	42.1	13.29	14.96	18.56	12.28	12.62	18.95	13.46	15.74	12.06	39.24	13.79
Price/Earnings Low	- -	27.41	12.01	36.37	12.01	7.79	13.8	10.02	9.61	9.96	8.32	9.33	8.43	10.2	8.93
Price/Book Value	- -	0.49	0.77	0.84	0.8	0.95	1.26	1.15	1.28	1.06	1.49	1.21	1.01	1.27	1.35
Price/Book Value Average	- -	0.44	0.64	0.79	0.78	0.66	1.06	1.21	1.09	0.93	1.3	1.31	0.93	1.08	1.12
Price/Book Value High	- -	0.49	0.77	0.84	0.81	0.98	1.27	1.29	1.28	1.24	1.59	1.65	1.11	3.56	1.39
Price/Book Value Low	- -	0.35	0.54	0.73	0.73	0.51	0.94	1.05	0.97	0.65	0.99	0.98	0.78	0.92	0.9
Price/Tangible Book Value	- -	0.78	1.21	1.28	1.19	1.35	1.75	1.61	1.79	1.46	2.07	1.69	1.37	1.71	1.79
Price/Tangible Book Value Average	- -	0.71	1.02	1.21	1.16	0.95	1.47	1.7	1.52	1.29	1.82	1.82	1.26	1.45	1.49
Price/Tangible Book Value High	- -	0.78	1.22	1.29	1.21	1.39	1.77	1.8	1.79	1.72	2.22	2.3	1.51	4.78	1.84
Price/Tangible Book Value Low	- -	0.56	0.86	1.11	1.09	0.73	1.32	1.47	1.36	0.9	1.37	1.36	1.05	1.24	1.19
Price/Sales	- -	1.31	1.98	2.18	2.27	2.79	3.5	3.21	3.6	3.11	4.31	3.17	2.64	3.36	3.44
Price/Sales Average	- -	1.19	1.66	2.06	2.21	1.96	2.94	3.39	3.05	2.73	3.78	3.42	2.42	2.86	2.86
Price/Sales High	- -	1.31	1.99	2.19	2.31	2.89	3.54	3.6	3.6	3.65	4.61	4.31	2.89	9.4	3.54
Price/Sales Low	- -	0.93	1.41	1.9	2.09	1.5	2.63	2.94	2.74	1.92	2.85	2.56	2.02	2.44	2.29
Price/Cash Flow	- -	-6.61	1.84	6.08	6.63	13.52	30.95	7.4	5.31	7	-53.34	-47.5	6.03	-40.4	30.85
Price/Cash Flow Average	- -	-6.02	1.54	5.76	6.47	9.48	26.01	7.8	4.51	6.16	-46.79	-51.27	5.54	-34.4	25.6
Price/Cash Flow High	- -	-6.61	1.85	6.12	6.75	13.98	31.27	8.29	5.31	8.22	-57.17	-64.72	6.61	-112.96	31.76
Price/Cash Flow Low	- -	-4.71	1.3	5.29	6.1	7.28	23.24	6.77	4.04	4.32	-35.34	-38.38	4.62	-29.35	20.57
Price/Free Cash Flow Average	- -	-6.08	1.65	5.79	6.94	10.17	27.5	7.91	4.53	6.19	-47.15	-51.61	5.57	-34.75	26.14
Price/Free Cash Flow High	- -	-6.66	1.98	6.15	7.24	15	33.06	8.41	5.34	8.26	-57.61	-65.15	6.65	-114.11	32.44
Price/Free Cash Flow Low	- -	-4.75	1.4	5.32	6.54	7.81	24.57	6.87	4.07	4.34	-35.61	-38.64	4.65	-29.65	21
EV/Sales Average	- -	- -	0.83	0.47	- -	- -	0.8	1.68	1.49	- -	- -	2.03	- -	- -	0.67
EV/Sales High	- -	- -	1.15	0.6	0.05	0.6	1.4	1.88	2.01	- -	0.73	2.91	0.46	6.33	1.33
EV/Sales Low	- -	- -	0.58	0.3	- -	- -	0.49	1.25	1.2	- -	- -	1.18	- -	- -	0.13
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Last Price	- -	9.77	15.73	17.62	17.81	22.48	29.64	28.68	34.6	30.08	44.72	36.67	33.45	44.83	51.21
High Price	- -	9.77	15.8	17.72	18.14	23.25	29.95	32.14	34.6	35.31	47.93	49.96	36.67	125.34	52.73
Enterprise Value Average	- -	-18,230	71,173	40,391	-3,436	-25,533	70,056	152,843	136,099	-83,563	-5,851	192,766	-462	393	75,414
Enterprise Value High	- -	-8,843	99,256	51,486	4,468	50,537	122,396	171,559	182,980	-6,184	65,123	276,623	47,087	670,510	149,941
Enterprise Value Low	- -	-39,327	49,720	25,885	-13,881	-62,583	42,486	113,933	109,165	-152,551	-84,197	112,403	-40,961	-42,695	14,504

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	10,643	10,887	10,699	10,623	10,485	10,154	10,391	9,767	8,926	8,738	8,160	8,078	7,975	7,688	7,285
Diluted Weighted Avg Shares	10,359	10,951	11,608	10,692	11,327	11,147	10,887	10,340	9,538	8,886	8,645	8,250	8,162	8,016	7,759
Basic Weighted Avg Shares	10,245	10,855	10,840	10,634	10,568	10,388	10,299	10,199	9,486	8,842	8,579	8,196	8,110	7,935	7,598
Revenue per Share	8.4	7.49	7.94	8.08	7.85	8.06	8.46	8.92	9.62	9.67	10.39	11.59	12.67	13.34	14.89
EBITDA per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Income per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Basic EPS, GAAP	0.01	0.25	0.93	0.42	1.37	1.55	1.61	2.62	2.74	1.86	3.56	3.17	3.04	3.19	3.82
Basic EPS from Cont Ops	0.14	0.39	1.05	0.52	1.51	1.72	1.77	2.76	2.89	2.02	3.73	3.36	3.24	3.4	4.02
Diluted EPS, GAAP	0.01	0.25	0.87	0.42	1.27	1.45	1.53	2.58	2.73	1.85	3.53	3.15	3.02	3.16	3.74
Diluted EPS from Cont Ops	0.14	0.38	0.98	0.52	1.4	1.6	1.67	2.72	2.88	2.01	3.7	3.34	3.22	3.36	3.93
Dividend per Share	0.17	0.18	0.15	0.22	0.34	0.4	0.55	0.68	0.63	0.87	0.94	1.05	1.12	1.2	1.26
Cash Flow per Share	6.29	-1.48	8.56	2.9	2.69	1.66	0.96	3.88	6.51	4.3	-0.84	-0.77	5.55	-1.11	1.66
Free Cash Flow per Basic Share	6.29	-1.48	8.56	2.9	2.69	1.66	0.96	3.88	6.51	4.3	-0.84	-0.77	5.55	-1.11	1.66
Cash & Equivalents per Share	39.68	40.44	35.41	40.51	45.1	44.47	45.35	42.41	46.42	71.12	80.22	56.73	76.24	83.63	85.94
Book Value per Share	19.89	20.04	20.5	21.1	22.31	23.73	23.56	24.88	27.05	28.43	30.07	30.31	33.01	35.22	38.06
Tangible Book Value per Share	11.86	12.46	12.98	13.77	15	16.67	16.92	17.82	19.32	20.54	21.61	21.76	24.35	26.25	28.58