JP Morgan Chase & Co. Financial Ratios — JPM 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	62,803	106,605	138,918	147,485	121,631	145,002	172,050	172,916	484,708	606,712	863,033	713,542	551,786	725,046	854,062
- 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	-108,745	-99,992	-181,992	-270,567	-129,242	-127,768	-99,529	41,104	240,114	80,108	221,379	316,905	199,091	333,400	531,288
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	-3.04	-3.31	-1.94	-1.38	-2.52	-2.58	-3.37	8.55	1.38	4.08	1.6	1.07	2.19	1.36	0.94
EV/Sales	- -	- -	- -	- -	- -	- -	- -	0.38	2.07	0.67	1.82	2.48	1.28	1.97	2.92
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	2.63	58.68	- -	2.84	2.96	15.35	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	2.63	58.68	- -	2.84	2.96	15.35	- -	- -
Diluted Market Cap	65,260	107,117	141,092	150,769	124,291	148,610	179,659	180,213	507,714	614,265	887,202	722,234	564,531	746,137	881,058
Diluted Enterprise Value	-106,288	-99,480	-179,818	-267,283	-126,582	-124,160	-91,920	48,401	263,120	87,661	245,548	325,597	211,836	354,491	558,284
EV per Share	- -	- -	- -	- -	- -	- -	- -	0.9	5.56	1.87	5.37	7.71	4.94	8.5	14.06
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	0.68	4.27	1.31	4.12	1.69	6.79	-16.59	11.54	124.07	-7.69	11.36	6.74	43.51	-17.76	-5.96
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	-108,745	-99,992	-181,992	-270,567	-129,242	-127,768	-99,529	41,104	240,114	80,108	221,379	316,905	199,091	333,400	531,288
Low Price	1.01	1.26	2.11	2.2	2.27	1.84	2.71	3.47	3.36	7.37	14.21	13.67	12.04	13.3	15.24
EV/Sales	- -	- -	- -	- -	- -	- -	- -	0.38	2.07	0.67	1.82	2.48	1.28	1.97	2.92
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	3.54	5.17	8.19	7.25	5.37	6.38	7.83	5.8	14.53	22.26	18.95	19.99	11.73	13.02	15.72
Price/Earnings Average	4.21	4.49	8.42	6.79	6.8	4.74	6.59	5.74	9.33	18.43	17.25	19.5	17.05	12.54	13.83
Price/Earnings High	5.08	5.23	9.46	9.24	7.75	6.38	7.83	6.16	15.66	26.67	22.61	26.72	26.48	15.94	16.74
Price/Earnings Low	3.02	3.27	6.54	5.62	5.14	4.05	5.92	5.35	4.35	11.55	12.87	15.75	10.32	9.37	10.6
Price/Book Value	0.36	0.55	0.69	0.7	0.55	0.64	0.75	0.75	2.07	2.43	3.33	2.69	1.84	2.23	2.49
Price/Book Value Average	0.42	0.47	0.71	0.65	0.7	0.47	0.63	0.74	1.33	2.01	3.03	2.63	2.67	2.15	2.19
Price/Book Value High	0.51	0.55	0.8	0.89	0.79	0.64	0.75	0.8	2.23	2.92	3.97	3.6	4.15	2.73	2.66
Price/Book Value Low	0.3	0.35	0.55	0.54	0.53	0.4	0.57	0.69	0.62	1.26	2.26	2.12	1.62	1.61	1.68
Price/Tangible Book Value	0.54	0.78	0.99	0.95	0.73	0.83	0.98	0.98	2.68	3.1	4.26	3.5	2.34	2.79	3.07
Price/Tangible Book Value Average	0.64	0.68	1.02	0.89	0.92	0.62	0.83	0.97	1.72	2.56	3.88	3.41	3.4	2.68	2.7
Price/Tangible Book Value High	0.77	0.79	1.14	1.21	1.05	0.83	0.98	1.04	2.89	3.71	5.08	4.67	5.28	3.41	3.27
Price/Tangible Book Value Low	0.46	0.49	0.79	0.74	0.7	0.53	0.74	0.91	0.8	1.61	2.89	2.75	2.06	2	2.07
Price/Sales	0.67	1.1	1.44	1.57	1.32	1.53	1.77	1.65	4.38	5.12	7.28	5.65	3.64	4.4	4.84
Price/Sales Average	0.79	0.95	1.48	1.47	1.67	1.13	1.49	1.63	2.81	4.23	6.62	5.51	5.29	4.23	4.25
Price/Sales High	0.96	1.11	1.66	2	1.9	1.53	1.77	1.75	4.72	6.13	8.68	7.55	8.21	5.38	5.15
Price/Sales Low	0.57	0.69	1.15	1.22	1.26	0.97	1.34	1.52	1.31	2.65	4.94	4.45	3.2	3.16	3.26
Price/Cash Flow	0.68	4.26	1.3	4.08	1.68	6.73	-16.48	11.48	123.73	-7.67	11.34	6.73	43.45	-17.73	-5.95
Price/Cash Flow Average	0.8	3.69	1.33	3.83	2.12	5	-13.86	11.36	79.41	-6.35	10.32	6.57	63.14	-17.07	-5.24
Price/Cash Flow High	0.97	4.3	1.5	5.21	2.42	6.73	-16.48	12.2	133.37	-9.19	13.53	9	98.09	-21.7	-6.34
Price/Cash Flow Low	0.58	2.69	1.03	3.16	1.6	4.27	-12.46	10.59	37.08	-3.98	7.7	5.3	38.23	-12.75	-4.01
Price/Free Cash Flow Average	0.81	3.71	1.34	3.86	2.14	5.04	-13.96	11.42	79.63	-6.36	10.34	6.58	63.24	-17.1	-5.24
Price/Free Cash Flow High	0.98	4.32	1.51	5.25	2.44	6.79	-16.59	12.27	133.74	-9.21	13.56	9.01	98.24	-21.74	-6.35
Price/Free Cash Flow Low	0.58	2.7	1.04	3.19	1.62	4.31	-12.55	10.64	37.19	-3.99	7.72	5.31	38.29	-12.78	-4.02
EV/Sales Average	- -	- -	- -	- -	- -	- -	- -	0.36	0.57	- -	1.18	2.35	2.9	1.81	2.36
EV/Sales High	- -	- -	- -	- -	- -	- -	- -	0.48	2.4	1.67	3.19	4.36	5.76	2.93	3.23
EV/Sales Low	- -	- -	- -	- -	- -	- -	- -	0.25	- -	- -	- -	1.3	0.86	0.77	1.39
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Last Price	1.19	2	2.64	2.83	2.37	2.91	3.58	3.77	11.22	14.2	20.92	17.35	13.69	18.5	22.61
High Price	1.71	2.02	3.05	3.61	3.42	2.91	3.58	4	12.09	17.01	24.96	23.2	30.91	22.64	24.08
Enterprise Value Average	-96,868	-114,099	-178,082	-279,812	-96,850	-165,065	-126,813	39,256	66,493	-24,426	143,643	299,574	449,249	306,518	428,566
Enterprise Value High	-81,375	-98,834	-160,452	-230,044	-75,315	-127,768	-99,529	51,955	277,852	200,182	388,038	557,160	893,108	495,837	586,904
Enterprise Value Low	-117,991	-139,257	-210,012	-303,750	-134,540	-180,734	-141,504	27,630	-99,326	-211,845	-55,439	165,443	132,826	129,934	252,957

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	52,865	53,303	52,633	52,054	51,335	49,902	47,997	45,902	43,215	42,731	41,255	41,117	40,309	39,202	37,782
Diluted Weighted Avg Shares	54,934	53,559	53,457	53,213	52,458	51,143	50,120	47,839	45,266	43,263	42,411	41,617	41,241	40,342	38,976
Basic Weighted Avg Shares	54,655	53,380	53,001	52,736	51,956	50,705	49,767	47,592	45,142	43,192	42,339	41,559	41,177	40,271	38,906
Revenue per Share	1.78	1.82	1.84	1.8	1.8	1.9	2.02	2.29	2.56	2.78	2.87	3.07	3.76	4.21	4.67
EBITDA per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Income per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Basic EPS, GAAP	0.34	0.39	0.32	0.39	0.44	0.46	0.46	0.65	0.77	0.64	1.1	0.87	1.17	1.42	1.44
Basic EPS from Cont Ops	0.35	0.4	0.34	0.41	0.47	0.49	0.49	0.68	0.81	0.67	1.14	0.91	1.2	1.45	1.47
Diluted EPS, GAAP	0.33	0.39	0.32	0.39	0.44	0.45	0.45	0.65	0.77	0.64	1.1	0.87	1.17	1.42	1.44
Diluted EPS from Cont Ops	0.35	0.4	0.33	0.41	0.47	0.48	0.49	0.68	0.8	0.67	1.14	0.91	1.2	1.45	1.46
Dividend per Share	0.07	0.1	0.11	0.13	0.15	0.17	0.18	0.21	0.27	0.29	0.3	0.33	0.33	0.37	0.43
Cash Flow per Share	1.76	0.47	2.04	0.69	1.41	0.43	-0.22	0.33	0.09	-1.85	1.84	2.58	0.32	-1.04	-3.8
Free Cash Flow per Basic Share	1.76	0.47	2.04	0.69	1.41	0.43	-0.22	0.33	0.09	-1.85	1.84	2.58	0.32	-1.04	-3.8
Cash & Equivalents per Share	9.64	10.26	13.03	15.58	11.73	12.6	13.2	11.09	13.98	20.68	24.99	18.58	20.26	22.09	22.31
Book Value per Share	3.32	3.66	3.8	4.07	4.31	4.57	4.78	5.02	5.42	5.83	6.29	6.44	7.45	8.28	9.06
Tangible Book Value per Share	2.22	2.57	2.67	2.99	3.24	3.48	3.65	3.84	4.19	4.58	4.91	4.96	5.86	6.64	7.36