Bank of America Corporation Financial Ratios — BA.C 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	58,259	159,037	203,279	232,360	176,608	211,019	280,585	223,127	351,732	409,263	658,384	477,517	298,410	357,693	388,878
- 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	62,362	43,825	133,491	95,607	-9,127	25,467	91,758	80,770	225,887	94,528	332,419	350,578	53,041	64,604	154,657
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	6.54	6.99	2.21	2.87	-29.02	9.45	2.83	3.09	1.17	2.99	0.91	0.86	6.3	5.06	2.37
EV/Sales	0.72	0.54	1.55	1.11	- -	0.3	1.05	0.89	2.48	1.11	3.73	3.69	0.52	0.61	1.37
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	1.44	3.1	- -	1.47	9.3	2.04	3.66	2.49	- -	- -	1.18	- -	12.26
EV/Free Cash Flow to Firm	- -	- -	1.44	3.1	- -	1.47	9.3	2.04	3.66	2.49	- -	- -	1.18	- -	12.26
Diluted Market Cap	56,705	159,961	220,544	233,862	190,793	231,654	293,980	236,225	375,884	416,175	697,553	487,712	305,404	372,965	414,135
Diluted Enterprise Value	60,808	44,749	150,756	97,109	5,058	46,102	105,153	93,868	250,039	101,440	371,588	360,773	60,035	79,876	179,914
EV per Share	1.59	1.09	3.38	2.44	- -	0.68	2.4	2.24	6.87	2.93	11.05	11.77	1.8	2.28	5.76
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	0.88	-9.96	2.38	7.59	6.72	13.41	29.8	5.98	6.08	10.95	-96.98	-77.08	6.79	-42.36	32.83
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	62,362	43,825	133,491	95,607	-9,127	25,467	91,758	80,770	225,887	94,528	332,419	350,578	53,041	64,604	154,657
Low Price	1.43	1.58	4.05	4.53	4.22	3.01	5.56	5.89	6.49	6.56	12.44	14.66	9.08	9.93	9.09
EV/Sales	0.72	0.54	1.55	1.11	- -	0.3	1.05	0.89	2.48	1.11	3.73	3.69	0.52	0.61	1.37
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	659.81	57.45	20.43	51.97	12.34	13.38	16.73	8.73	14.38	25.14	22.65	18.62	12.31	14.57	13.96
Price/Earnings Average	1,184.31	40.77	20.87	49.36	15.72	9.34	13.76	10.39	11.41	21.55	19.24	21.4	18.81	14.75	12.13
Price/Earnings High	1,724.9	57.45	23.78	69.38	18.56	13.38	16.73	11.6	15.74	30.04	27.93	30.28	27.13	18.87	14.71
Price/Earnings Low	637.6	22.98	16.07	39.64	11.39	7.15	12.71	8.29	8.72	12.98	12.88	17.03	11.01	11.46	8.77
Price/Book Value	0.28	0.73	0.93	1.04	0.76	0.88	1.15	0.92	1.46	1.65	2.68	1.95	1.13	1.32	1.4
Price/Book Value Average	0.49	0.52	0.95	0.98	0.96	0.61	0.94	1.09	1.16	1.41	2.28	2.24	1.73	1.34	1.22
Price/Book Value High	0.72	0.73	1.08	1.38	1.14	0.88	1.15	1.22	1.6	1.97	3.31	3.17	2.5	1.71	1.48
Price/Book Value Low	0.27	0.29	0.73	0.79	0.7	0.47	0.87	0.87	0.88	0.85	1.53	1.78	1.01	1.04	0.88
Price/Tangible Book Value	0.46	1.17	1.46	1.59	1.12	1.25	1.6	1.28	2.04	2.28	3.73	2.72	1.54	1.77	1.87
Price/Tangible Book Value Average	0.83	0.83	1.5	1.51	1.43	0.87	1.31	1.53	1.62	1.96	3.17	3.12	2.35	1.79	1.62
Price/Tangible Book Value High	1.21	1.17	1.7	2.12	1.69	1.25	1.6	1.7	2.23	2.72	4.6	4.42	3.39	2.3	1.97
Price/Tangible Book Value Low	0.45	0.47	1.15	1.21	1.04	0.67	1.21	1.22	1.24	1.18	2.12	2.48	1.37	1.39	1.17
Price/Sales	0.65	1.95	2.39	2.71	2.15	2.58	3.19	2.56	4.1	4.84	7.77	5.1	2.95	3.49	3.59
Price/Sales Average	1.17	1.38	2.45	2.57	2.73	1.8	2.62	3.05	3.25	4.15	6.6	5.86	4.51	3.53	3.12
Price/Sales High	1.7	1.95	2.79	3.62	3.23	2.58	3.19	3.4	4.49	5.79	9.58	8.3	6.51	4.52	3.78
Price/Sales Low	0.63	0.78	1.88	2.07	1.98	1.38	2.42	2.43	2.49	2.5	4.42	4.67	2.64	2.74	2.25
Price/Cash Flow	0.87	-9.88	2.22	7.55	6.27	12.5	28.19	5.9	6.05	10.9	-96.24	-76.58	6.75	-41.93	32.15
Price/Cash Flow Average	1.56	-7.01	2.27	7.17	7.99	8.72	23.18	7.02	4.8	9.35	-81.72	-88	10.31	-42.45	27.94
Price/Cash Flow High	2.27	-9.88	2.58	10.08	9.43	12.5	28.19	7.83	6.63	13.02	-118.65	-124.51	14.87	-54.31	33.88
Price/Cash Flow Low	0.84	-3.95	1.75	5.76	5.78	6.68	21.42	5.6	3.67	5.63	-54.7	-70.02	6.04	-32.99	20.19
Price/Free Cash Flow Average	1.58	-7.07	2.43	7.21	8.56	9.36	24.51	7.12	4.83	9.39	-82.35	-88.59	10.38	-42.88	28.53
Price/Free Cash Flow High	2.3	-9.96	2.77	10.14	10.11	13.42	29.8	7.94	6.66	13.09	-119.56	-125.33	14.97	-54.87	34.59
Price/Free Cash Flow Low	0.85	-3.98	1.87	5.79	6.2	7.17	22.64	5.68	3.69	5.65	-55.12	-70.48	6.08	-33.33	20.62
EV/Sales Average	1.26	- -	1.6	0.98	0.47	- -	0.48	1.35	1.68	0.42	2.62	4.44	2.05	0.65	0.92
EV/Sales High	1.82	0.54	1.94	2.02	0.96	0.31	1.05	1.69	2.84	2.04	5.45	6.84	4.01	1.61	1.55
EV/Sales Low	0.7	- -	1.05	0.47	- -	- -	0.28	0.76	0.96	- -	0.54	3.26	0.21	- -	0.09
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Last Price	1.48	3.96	5.15	5.93	4.57	5.64	7.32	6.2	10.69	12.71	21.89	16.04	10.15	12.62	14.48
High Price	3.88	3.96	6	7.92	6.87	5.64	7.32	8.23	11.71	15.18	26.98	26.07	22.38	16.35	15.25
Enterprise Value Average	108,673	-2,337	137,884	83,934	39,278	-38,260	41,901	123,251	153,221	36,172	233,107	421,843	210,756	69,034	103,700
Enterprise Value High	156,405	43,825	166,854	173,453	79,972	25,583	91,758	154,143	259,294	174,301	485,714	649,475	412,512	170,255	175,475
Enterprise Value Low	60,400	-51,599	90,090	40,470	-22,759	-72,714	24,329	69,604	87,572	-103,460	48,240	309,679	21,686	-11,644	9,977

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	39,232	40,135	39,440	39,160	38,653	37,433	38,306	36,005	32,903	32,213	30,079	29,777	29,400	28,340	26,857
Diluted Weighted Avg Shares	38,186	40,368	42,790	39,413	41,757	41,093	40,135	38,119	35,162	32,757	31,869	30,413	30,089	29,550	28,601
Basic Weighted Avg Shares	37,768	40,015	39,959	39,202	38,958	38,295	37,965	37,596	34,967	32,594	31,626	30,213	29,896	29,251	28,009
Revenue per Share	2.28	2.03	2.15	2.19	2.13	2.19	2.29	2.42	2.61	2.62	2.82	3.14	3.44	3.62	4.04
EBITDA per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Income per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Basic EPS, GAAP	- -	0.07	0.25	0.11	0.37	0.42	0.44	0.71	0.74	0.51	0.97	0.86	0.82	0.87	1.04
Basic EPS from Cont Ops	0.04	0.1	0.29	0.14	0.41	0.47	0.48	0.75	0.78	0.55	1.01	0.91	0.88	0.92	1.09
Diluted EPS, GAAP	- -	0.07	0.24	0.11	0.35	0.39	0.41	0.7	0.74	0.5	0.96	0.86	0.82	0.86	1.02
Diluted EPS from Cont Ops	0.04	0.1	0.27	0.14	0.38	0.43	0.45	0.74	0.78	0.55	1	0.91	0.87	0.91	1.07
Dividend per Share	0.05	0.05	0.04	0.06	0.09	0.11	0.15	0.18	0.17	0.24	0.25	0.28	0.3	0.32	0.34
Cash Flow per Share	1.71	-0.4	2.32	0.79	0.73	0.45	0.26	1.05	1.77	1.17	-0.23	-0.21	1.5	-0.3	0.45
Free Cash Flow per Basic Share	1.71	-0.4	2.32	0.79	0.73	0.45	0.26	1.05	1.77	1.17	-0.23	-0.21	1.5	-0.3	0.45
Cash & Equivalents per Share	10.76	10.97	9.6	10.99	12.23	12.06	12.3	11.51	12.59	19.29	21.76	15.39	20.68	22.69	23.31
Book Value per Share	5.4	5.44	5.56	5.72	6.05	6.44	6.39	6.75	7.34	7.71	8.16	8.22	8.95	9.56	10.32
Tangible Book Value per Share	3.22	3.38	3.52	3.73	4.07	4.52	4.59	4.83	5.24	5.57	5.86	5.9	6.61	7.12	7.75