American Express Company Financial Ratios — AXP 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 (%)	28.18	23.79	27.92	29.3	24.67	25.72	13.76	33.74	29.44	13.27	35.38	31.81	31.52	34.54	33.81
Return on Assets (%)	3.29	2.92	3.5	3.77	3.22	3.36	1.62	3.74	3.49	1.61	4.24	3.6	3.42	3.8	3.79
Return on Capital (%)	5.85	5.47	6.66	7.27	6.63	7.33	3.65	8.59	7.9	4.04	12.31	11.41	11.48	12.78	12.55
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	23.22	20.44	24	26.88	24.23	21.94	20.13	20.15	19.32	11.85	24.77	18.13	17.37	19.55	19.1
Profit Margin (%)	16.47	14.2	16.31	17.6	15.76	14.66	7.45	17.17	15.49	8.65	18.68	14.21	13.84	15.36	15
Net Income to Common Margin (%)	16.47	14.2	16.31	17.6	15.57	14.45	7.23	16.97	15.3	8.43	18.52	14.11	13.74	15.27	14.92
Effective Tax Rate (%)	29.57	30.52	32.06	34.55	34.96	33.16	62.99	14.79	19.81	27.03	24.6	21.61	20.35	21.45	21.47
Dvd Payout Ratio (%)	17.58	20.12	17.52	17.69	21.76	21.28	43.87	18.18	20.08	45.65	17.24	20.22	20.71	19.27	20.54
Sustainable Growth Rate (%)	23.23	19	23.03	24.12	19.31	20.25	7.72	27.6	23.53	7.21	29.28	25.38	24.99	27.88	26.87

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	63,907	62,287	60,351	61,435	52,873	52,571	59,082	61,523	64,277	44,830	40,918	43,921	49,159	51,089	57,759
ST Debt	4,337	3,314	5,021	3,480	4,812	5,581	3,278	3,100	6,442	1,878	2,243	1,348	1,293	1,374	1,371
LT Debt	59,570	58,973	55,330	57,955	48,061	46,990	55,804	58,423	57,835	42,952	38,675	42,573	47,866	49,715	56,388
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	12.26	12.33	12.71	12.99	12.83	12.9	10.08	11.82	11.63	12.01	11.76	10.82	10.75	11.15	11.16
Long-Term Debt/Equity (%)	316.96	312.26	283.8	280.34	232.48	229.21	305.59	262.1	250.68	186.88	174.39	172.28	170.6	164.27	168.45
Long-Term Debt/Capital (%)	72.03	72.65	69.3	70.58	65.35	64.31	72.15	69.71	66.21	63.34	61.3	62.03	61.99	61.11	61.81
Long-Term Debt/Total Assets (%)	38.85	38.51	36.07	36.43	29.82	29.57	30.8	30.98	29.16	22.44	20.51	18.64	18.33	18.31	18.79
Total Debt/Equity (%)	340.04	329.81	309.56	297.18	255.76	256.43	323.54	276.01	278.61	195.05	184.51	177.74	175.21	168.81	172.55
Total Debt/Capital (%)	77.27	76.73	75.58	74.82	71.89	71.94	76.39	73.41	73.59	66.11	64.85	63.99	63.66	62.8	63.31
Total Debt/Total Assets (%)	41.68	40.67	39.35	38.61	32.8	33.09	32.61	32.62	32.41	23.43	21.7	19.23	18.83	18.82	19.25
Net Debt to Equity	206.93	211.37	209.78	190.2	145.71	133.92	143.37	153.09	173.28	52.15	87.4	42.01	9.37	34.82	30.03
Net Debt/Capital (%)	67.28	67.75	67.6	65.51	59.27	57.22	58.88	60.47	63.38	34.26	46.62	29.58	8.57	25.83	23.09
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	12.26	12.33	12.71	12.99	12.83	12.9	10.08	11.82	11.63	12.01	11.76	10.82	10.75	11.15	11.16
Long-Term Debt/Equity (%)	316.96	312.26	283.8	280.34	232.48	229.21	305.59	262.1	250.68	186.88	174.39	172.28	170.6	164.27	168.45
Long-Term Debt/Capital (%)	72.03	72.65	69.3	70.58	65.35	64.31	72.15	69.71	66.21	63.34	61.3	62.03	61.99	61.11	61.81
Long-Term Debt/Total Assets (%)	38.85	38.51	36.07	36.43	29.82	29.57	30.8	30.98	29.16	22.44	20.51	18.64	18.33	18.31	18.79
Total Debt/Equity (%)	340.04	329.81	309.56	297.18	255.76	256.43	323.54	276.01	278.61	195.05	184.51	177.74	175.21	168.81	172.55
Total Debt/Capital (%)	77.27	76.73	75.58	74.82	71.89	71.94	76.39	73.41	73.59	66.11	64.85	63.99	63.66	62.8	63.31
Total Debt/Total Assets (%)	41.68	40.67	39.35	38.61	32.8	33.09	32.61	32.62	32.41	23.43	21.7	19.23	18.83	18.82	19.25
CFO/Total Liabilities	7.26	5.28	6.38	7.94	7.62	5.99	8.31	5.37	7.78	3.32	8.8	10.35	7.96	5.83	6.91
CFO/CapEx	8.22	6.73	8.5	9.2	7.98	6.03	12.75	6.82	8.29	3.78	9.45	11.36	11.87	7.35	7.6
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	0.77	0.76	0.76	0.76	0.74	0.81	0.73	0.74	0.78	0.72	- -	- -	- -	- -	- -
Days Sales Outstanding	471.03	478.82	478.18	481.1	490.59	450.63	496.69	492.73	468.93	504.75	- -	- -	- -	- -	- -
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	28,271	40,850	60,359	60,473	47,871	30,836	37,239	40,462	116,273	153,898	231,009	199,688	152,194	225,377	251,335
- Cash & Cash Equivalents	24,893	22,250	19,343	22,084	22,721	25,093	32,879	27,381	24,274	32,826	21,522	33,537	46,530	40,552	47,708
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	63,907	62,287	60,351	61,435	52,873	52,571	59,082	61,523	64,277	44,830	40,918	43,921	49,159	51,089	57,759
Enterprise Value	67,285	80,887	101,367	99,824	78,023	55,206	60,331	70,005	147,948	144,352	247,893	205,535	152,703	234,722	260,560
Total Capital	82,701	81,173	79,847	82,108	73,546	73,072	77,343	83,813	87,348	67,814	63,095	68,632	77,216	81,353	91,233
Total Debt/Capital (%)	77.27	76.73	75.58	74.82	71.89	71.94	76.39	73.41	73.59	66.11	64.85	63.99	63.66	62.8	63.31
Total Debt / EV	0.95	0.77	0.6	0.62	0.68	0.95	0.98	0.88	0.43	0.31	0.17	0.21	0.32	0.22	0.22
EV/Sales	2.25	2.56	3.08	2.98	2.38	1.51	1.64	1.74	3.39	3.98	5.75	3.89	2.52	3.56	3.61
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	6.89	11.42	11.86	9.08	7.29	6.66	4.46	7.84	10.85	25.82	16.93	9.75	8.23	16.71	14.14
EV/Free Cash Flow to Firm	7.84	13.42	13.44	10.19	8.33	7.98	4.84	9.19	12.34	35.1	18.93	10.69	8.98	19.34	16.28
Diluted Market Cap	28,757	42,181	61,777	62,128	49,550	31,893	38,421	41,036	119,144	154,089	239,813	202,107	154,931	228,909	254,998
Diluted Enterprise Value	67,771	82,218	102,785	101,479	79,702	56,263	61,513	70,579	150,819	144,543	256,697	207,954	155,440	238,254	264,223
EV per Share	4.13	5.22	6.8	6.96	5.75	4.36	5.01	5.9	13.04	12.8	23.25	19.74	15.07	23.86	27.11
TTM Sales	29,962	31,555	32,866	33,444	32,757	36,656	36,878	40,315	43,633	36,239	43,147	52,862	60,515	65,949	72,230
TTM EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Operating Income	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Cash Flow to Firm	9,768	7,082	8,547	10,990	10,706	8,291	13,540	8,930	13,632	5,591	14,645	21,079	18,559	14,050	18,428
TTM Free Cash Flow to Firm	8,579	6,029	7,541	9,795	9,365	6,916	12,478	7,620	11,987	4,113	13,095	19,224	16,996	12,139	16,003

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	3.35	7	8.19	6.34	5.29	4.61	3.08	5.39	9.94	37.46	18.31	10.51	9.12	18.86	15.93
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	67,285	80,887	101,367	99,824	78,023	55,206	60,331	70,005	147,948	144,352	247,893	205,535	152,703	234,722	260,560
Low Price	1.51	1.81	2.9	3.52	3.53	1.75	2.41	3.05	3.14	6.46	13.13	17.48	13.26	14.31	15.95
EV/Sales	2.25	2.56	3.08	2.98	2.38	1.51	1.64	1.74	3.39	3.98	5.75	3.89	2.52	3.56	3.61
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	5.8	9.36	11.45	10.5	9.68	6.01	14.36	5.98	17.8	50.36	29.98	27.07	18.61	22.7	23.63
Price/Earnings Average	5.75	9.02	10.77	10.07	10.16	5.11	12.73	5.86	12.29	42.57	26.6	29.94	27.77	20.96	20.21
Price/Earnings High	6.65	10.21	12.35	11.6	11.29	6.01	14.36	6.32	18.95	61.89	36.65	37.85	40.42	25.74	25.05
Price/Earnings Low	5.05	6.41	8.19	8.77	9.68	4.32	11.16	5.35	5.46	23.85	18.17	24.67	16.42	14.18	14.41
Price/Book Value	1.5	2.16	3.1	2.93	2.32	1.5	2.04	1.82	5.04	6.7	10.42	8.08	5.42	7.45	7.51
Price/Book Value Average	1.49	2.08	2.91	2.81	2.43	1.28	1.81	1.78	3.48	5.66	9.24	8.94	8.1	6.88	6.42
Price/Book Value High	1.72	2.36	3.34	3.23	2.7	1.5	2.04	1.92	5.37	8.23	12.73	11.3	11.78	8.45	7.96
Price/Book Value Low	1.31	1.48	2.21	2.44	2.32	1.08	1.59	1.63	1.55	3.17	6.31	7.37	4.79	4.65	4.58
Price/Tangible Book Value	1.95	2.78	3.9	3.6	2.79	1.85	2.59	2.14	5.97	8.16	12.71	9.61	6.31	8.68	8.82
Price/Tangible Book Value Average	1.94	2.68	3.67	3.46	2.94	1.57	2.3	2.09	4.12	6.9	11.28	10.63	9.42	8.02	7.54
Price/Tangible Book Value High	2.24	3.03	4.2	3.98	3.26	1.85	2.59	2.26	6.35	10.03	15.54	13.44	13.71	9.85	9.34
Price/Tangible Book Value Low	1.7	1.9	2.79	3.01	2.79	1.33	2.02	1.91	1.83	3.86	7.71	8.76	5.57	5.42	5.38
Price/Sales	0.95	1.33	1.87	1.85	1.51	0.87	1.04	1.01	2.72	4.25	5.55	3.82	2.56	3.47	3.53
Price/Sales Average	0.95	1.28	1.76	1.77	1.58	0.74	0.92	0.99	1.88	3.59	4.93	4.22	3.82	3.2	3.01
Price/Sales High	1.09	1.45	2.01	2.04	1.76	0.87	1.04	1.07	2.9	5.22	6.79	5.34	5.55	3.93	3.74
Price/Sales Low	0.83	0.91	1.34	1.54	1.51	0.62	0.81	0.91	0.84	2.01	3.36	3.48	2.26	2.16	2.15
Price/Cash Flow	2.93	5.92	7.18	5.62	4.61	3.84	2.83	4.58	8.72	27.53	16.35	9.58	8.34	16.27	13.82
Price/Cash Flow Average	2.91	5.71	6.75	5.39	4.84	3.26	2.51	4.49	6.02	23.27	14.51	10.59	12.44	15.02	11.81
Price/Cash Flow High	3.36	6.46	7.75	6.21	5.38	3.84	2.83	4.85	9.28	33.83	19.99	13.39	18.11	18.45	14.65
Price/Cash Flow Low	2.55	4.06	5.14	4.69	4.61	2.76	2.2	4.1	2.68	13.03	9.91	8.73	7.36	10.16	8.43
Price/Free Cash Flow Average	3.33	6.74	7.71	6.09	5.56	3.92	2.73	5.28	6.87	31.67	16.25	11.63	13.61	17.41	13.62
Price/Free Cash Flow High	3.84	7.63	8.84	7.01	6.17	4.61	3.08	5.7	10.58	46.05	22.39	14.7	19.8	21.38	16.89
Price/Free Cash Flow Low	2.92	4.79	5.86	5.3	5.29	3.32	2.39	4.82	3.05	17.74	11.1	9.58	8.04	11.78	9.72
EV/Sales Average	2.24	2.52	2.98	2.91	2.46	1.38	1.52	1.72	2.57	3.33	5.14	4.29	3.76	3.3	3.1
EV/Sales High	2.38	2.68	3.23	3.17	2.63	1.51	1.64	1.79	3.56	4.96	6.94	5.39	5.47	4.02	3.82
EV/Sales Low	2.12	2.16	2.56	2.69	2.38	1.27	1.41	1.63	1.54	1.75	3.64	3.55	2.23	2.28	2.25
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Last Price	1.73	2.64	4.05	4.22	3.53	2.43	3.09	3.41	10.24	13.64	21.66	19.18	15.02	22.91	26.15
High Price	1.99	2.88	4.37	4.66	4.11	2.43	3.09	3.61	10.91	16.77	26.48	26.82	32.63	25.98	27.71
Enterprise Value Average	67,069	79,403	97,781	97,387	80,437	50,569	56,111	69,225	111,987	120,545	221,848	226,767	227,657	217,452	224,122
Enterprise Value High	71,422	84,567	106,105	106,181	86,003	55,206	60,331	72,357	155,478	179,603	299,285	285,096	331,120	264,929	275,612
Enterprise Value Low	63,620	68,024	84,178	89,849	78,023	46,544	52,040	65,776	67,353	63,326	156,908	187,857	134,805	150,107	162,521

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	16,310	15,483	14,909	14,334	13,578	12,667	12,033	11,868	11,350	11,280	10,663	10,411	10,131	9,836	9,612
Diluted Weighted Avg Shares	16,590	15,988	15,259	14,727	14,054	13,101	12,415	12,036	11,630	11,294	11,069	10,537	10,313	9,991	9,752
Basic Weighted Avg Shares	16,506	15,904	15,161	14,642	13,998	13,073	12,373	11,994	11,602	11,280	11,055	10,523	10,299	9,977	9,738
Revenue per Share	1.82	1.98	2.17	2.28	2.34	2.8	2.98	3.36	3.76	3.21	3.9	5.02	5.88	6.61	7.42
EBITDA per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Income per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Basic EPS, GAAP	0.3	0.28	0.35	0.4	0.36	0.41	0.22	0.57	0.58	0.27	0.72	0.71	0.81	1.01	1.11
Basic EPS from Cont Ops	0.3	0.28	0.35	0.4	0.37	0.41	0.22	0.58	0.58	0.28	0.73	0.71	0.81	1.02	1.11
Diluted EPS, GAAP	0.3	0.28	0.35	0.4	0.36	0.4	0.21	0.57	0.57	0.27	0.72	0.71	0.81	1.01	1.1
Diluted EPS from Cont Ops	0.3	0.28	0.35	0.4	0.37	0.41	0.22	0.58	0.58	0.28	0.73	0.71	0.81	1.01	1.11
Dividend per Share	0.05	0.06	0.06	0.07	0.08	0.09	0.1	0.11	0.12	0.13	0.13	0.15	0.17	0.2	0.23
Cash Flow per Share	0.59	0.45	0.56	0.75	0.76	0.63	1.09	0.74	1.17	0.5	1.32	2	1.8	1.41	1.89
Free Cash Flow per Basic Share	0.52	0.38	0.5	0.67	0.67	0.53	1.01	0.64	1.03	0.36	1.18	1.83	1.65	1.22	1.64
Cash & Equivalents per Share	1.53	1.44	1.3	1.54	1.67	2.23	2.99	2.69	2.87	4.82	2.25	3.66	4.8	4.24	5.05
Book Value per Share	1.15	1.22	1.31	1.44	1.52	1.62	1.52	1.88	2.03	2.04	2.08	2.37	2.77	3.08	3.48
Tangible Book Value per Share	0.89	0.95	1.04	1.17	1.26	1.32	1.19	1.6	1.72	1.67	1.7	2	2.38	2.64	2.97