Wells Fargo & Company Financial Ratios — WFC 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 (%)	12.19	13.16	13.99	13.68	12.78	11.78	11.53	11.67	10.69	1.09	12.58	7.65	11	11.39	12.48
Return on Assets (%)	1.23	1.38	1.49	1.44	1.32	1.18	1.14	1.16	1.03	0.17	1.13	0.71	1	1.02	1.05
Return on Capital (%)	5.29	6.21	6.62	6.22	5.7	4.95	4.75	4.94	4.43	- -	5.27	3.77	4.91	5.1	5.82
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	29.77	33.65	39.64	41.38	40.13	36.39	30.97	33.03	29.9	3.37	37.34	21.02	26.19	28.39	30.11
Profit Margin (%)	19.97	22.34	26.58	28.13	27.31	24.85	25.1	25.92	22.7	4.55	27.93	18.39	23.18	23.96	25.49
Net Income to Common Margin (%)	18.91	21.28	25.38	26.62	25.61	23.08	23.25	23.94	20.85	2.4	26.3	16.89	21.77	22.61	24.24
Effective Tax Rate (%)	31.47	31.97	31.89	30.39	30.81	31.37	17.96	19.84	22.19	- -	19.5	14.4	12.05	14.55	15.24
Dvd Payout Ratio (%)	16.15	24.07	27.71	30.13	33.29	36.3	35.44	35.14	41.8	193.17	9.65	34.92	26.86	26.8	26.72
Sustainable Growth Rate (%)	10.22	9.99	10.12	9.56	8.53	7.51	7.44	7.57	6.22	-1.01	11.36	4.98	8.04	8.34	9.15

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	143,407	149,581	170,618	196,409	214,116	273,734	239,592	242,401	240,300	225,587	173,907	195,392	219,471	175,782	193,035
ST Debt	18,053	22,202	17,620	12,466	14,580	18,657	14,572	13,357	12,109	12,637	13,218	20,522	11,883	2,704	18,323
LT Debt	125,354	127,379	152,998	183,943	199,536	255,077	225,020	229,044	228,191	212,950	160,689	174,870	207,588	173,078	174,712
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	9.8	10.17	10.1	9.79	9.55	9.07	9.3	9.12	8.59	8.37	8.6	8.55	8.6	8.32	7.66
Long-Term Debt/Equity (%)	88.47	80.16	89.47	99.29	102.91	127.22	108.14	116.23	121.39	114.67	84.52	95.97	110.75	95.59	95.45
Long-Term Debt/Capital (%)	43.97	41.29	44.79	48.19	48.91	53.79	50.26	52.12	53.28	51.77	44.14	46.31	51.02	48.5	46.46
Long-Term Debt/Total Assets (%)	9.54	8.95	10.04	10.9	11.16	13.22	11.53	12.08	11.84	10.9	8.25	9.3	10.74	8.97	8.13
Total Debt/Equity (%)	101.21	94.13	99.77	106.02	110.43	136.53	115.14	123	127.83	121.47	91.48	107.23	117.09	97.08	105.46
Total Debt/Capital (%)	50.3	48.49	49.94	51.46	52.48	57.72	53.52	55.16	56.11	54.85	47.77	51.75	53.94	49.26	51.33
Total Debt/Total Assets (%)	10.91	10.51	11.2	11.64	11.98	14.18	12.28	12.79	12.47	11.55	8.93	10.39	11.36	9.11	8.98
Net Debt to Equity	87.41	80.37	88.12	95.45	100.57	126.19	11.34	35.05	52.67	-21.03	-31.74	19.87	-9.48	-15.23	10.28
Net Debt/Capital (%)	46.62	44.56	46.84	48.83	50.14	55.79	10.19	25.95	34.5	-26.62	-46.5	16.58	-10.47	-17.97	9.33
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	9.8	10.17	10.1	9.79	9.55	9.07	9.3	9.12	8.59	8.37	8.6	8.55	8.6	8.32	7.66
Long-Term Debt/Equity (%)	88.47	80.16	89.47	99.29	102.91	127.22	108.14	116.23	121.39	114.67	84.52	95.97	110.75	95.59	95.45
Long-Term Debt/Capital (%)	43.97	41.29	44.79	48.19	48.91	53.79	50.26	52.12	53.28	51.77	44.14	46.31	51.02	48.5	46.46
Long-Term Debt/Total Assets (%)	9.54	8.95	10.04	10.9	11.16	13.22	11.53	12.08	11.84	10.9	8.25	9.3	10.74	8.97	8.13
Total Debt/Equity (%)	101.21	94.13	99.77	106.02	110.43	136.53	115.14	123	127.83	121.47	91.48	107.23	117.09	97.08	105.46
Total Debt/Capital (%)	50.3	48.49	49.94	51.46	52.48	57.72	53.52	55.16	56.11	54.85	47.77	51.75	53.94	49.26	51.33
Total Debt/Total Assets (%)	10.91	10.51	11.2	11.64	11.98	14.18	12.28	12.79	12.47	11.55	8.93	10.39	11.36	9.11	8.98
CFO/Total Liabilities	1.17	4.63	4.26	1.17	1	0.06	1.07	2.12	0.39	0.12	-0.66	1.59	2.31	0.17	-0.97
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	2.65	2.73	2.87	2.8	2.65	2.61	2.18	2.03	2.39	2.03	2.48	2.98	2.68	2.86	3.64
Days Sales Outstanding	137.55	133.89	126.99	130.17	137.89	140	167.68	179.91	152.59	179.86	146.93	122.45	136.08	127.52	100.32
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	144,780	230,447	313,670	394,843	382,249	238,745	252,340	228,162	259,268	195,513	344,215	287,422	200,334	251,873	287,551
- Cash & Cash Equivalents	19,440	21,860	19,919	19,571	19,111	20,729	215,947	173,287	141,250	264,612	234,230	159,157	237,219	203,361	174,210
+ Preferred Equity and Hybrid Capital	11,431	12,883	16,267	19,213	22,214	24,551	25,358	23,214	21,549	21,136	20,057	19,448	19,448	18,608	16,608
+ Minority/Non Controlling Interest	1,446	1,357	866	868	893	916	1,143	900	838	1,032	2,504	1,986	1,708	1,946	1,921
+ Total Debt	143,407	149,581	170,618	196,409	214,116	273,734	239,592	242,401	240,300	225,587	173,907	195,392	219,471	175,782	193,035
Enterprise Value	59,011	137,209	229,495	334,320	596,143	510,799	299,496	51,478	117,246	-41,736	129,209	231,497	78,349	84,948	111,768
Total Capital	285,094	308,492	341,626	381,671	408,007	474,231	447,671	439,467	428,284	411,299	364,017	377,605	406,914	356,848	376,073
Total Debt/Capital (%)	50.3	48.49	49.94	51.46	52.48	57.72	53.52	55.16	56.11	54.85	47.77	51.75	53.94	49.26	51.33
Total Debt / EV	2.43	1.09	0.74	0.59	0.36	0.54	0.8	4.71	2.05	-5.41	1.35	0.84	2.8	2.07	1.73
EV/Sales	0.74	1.62	2.79	4.08	7.11	5.79	3.39	0.6	1.35	- -	1.63	3.11	0.95	1.03	1.34
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	4.32	2.34	3.98	19.07	37.48	506.75	16.09	1.43	17.42	- -	- -	8.56	1.94	27.99	- -
EV/Free Cash Flow to Firm	4.32	2.34	3.98	19.07	37.48	506.75	16.09	1.43	17.42	- -	- -	8.56	1.94	27.99	- -
Diluted Market Cap	146,453	234,175	320,474	406,607	391,082	243,133	258,824	240,968	277,515	195,050	362,853	287,662	207,100	265,555	301,468
Diluted Enterprise Value	60,684	140,937	236,299	346,084	604,976	515,187	305,980	64,284	135,493	-42,199	147,847	231,737	85,115	98,630	125,685
EV per Share	2.4	5.57	9.33	13.81	25.01	21.75	13.08	2.4	6.06	- -	7.1	12.9	4.65	5.52	7.72
TTM Sales	79,466	84,601	82,308	81,967	83,827	88,267	88,389	86,408	86,832	74,264	79,166	74,368	82,597	82,296	83,699
TTM EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Operating Income	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Cash Flow to Firm	13,665	58,540	57,641	17,529	15,904	1,008	18,619	36,073	6,730	- -	-11,525	27,048	40,358	3,035	-19,001
TTM Free Cash Flow to Firm	13,665	58,540	57,641	17,529	15,904	1,008	18,619	36,073	6,730	- -	-11,525	27,048	40,358	3,035	-19,001

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	10.72	4	5.56	23.2	24.59	241.2	13.9	6.68	41.24	95.1	-31.48	10.64	5.13	87.5	-15.87
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	59,011	137,209	229,495	334,320	596,143	510,799	299,496	51,478	117,246	-41,736	129,209	231,497	78,349	84,948	111,768
Low Price	5.14	6.34	10.74	11.79	14.1	9.17	9.99	9.69	8.89	6.84	10.04	14.11	10.66	11.66	12.85
EV/Sales	0.74	1.62	2.79	4.08	7.11	5.79	3.39	0.6	1.35	- -	1.63	3.11	0.95	1.03	1.34
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	9.66	12.86	15.1	18.33	17.96	11.8	12.46	11.55	15.22	108.78	17.28	22.71	11.42	14.1	14.68
Price/Earnings Average	9.82	10.47	14.86	15.46	17.98	11.24	12.33	12.22	14.29	104.96	14.76	25.92	16.86	13.23	12.43
Price/Earnings High	11.04	13.22	16.59	20.96	19.18	11.8	13.01	14.31	17.03	152.23	20.89	34.85	25.6	16.75	15.32
Price/Earnings Low	8.45	8.72	12.73	13.24	15.79	10.64	11.3	10.52	10.1	73.8	9.17	20.01	10.24	10.05	9.5
Price/Book Value	1.12	1.59	2.04	2.39	2.24	1.36	1.39	1.32	1.57	1.2	2.05	1.79	1.2	1.57	1.75
Price/Book Value Average	1.14	1.3	2.01	2.02	2.24	1.3	1.38	1.4	1.47	1.15	1.75	2.04	1.78	1.47	1.48
Price/Book Value High	1.28	1.64	2.24	2.73	2.39	1.36	1.45	1.63	1.75	1.67	2.48	2.74	2.7	1.86	1.82
Price/Book Value Low	0.98	1.08	1.72	1.73	1.97	1.23	1.26	1.2	1.04	0.81	1.09	1.57	1.08	1.12	1.13
Price/Tangible Book Value	1.79	2.33	2.97	3.26	2.98	1.82	1.82	1.76	2.06	1.51	2.57	2.3	1.51	1.97	2.16
Price/Tangible Book Value Average	1.82	1.89	2.92	2.75	2.98	1.73	1.81	1.86	1.93	1.46	2.19	2.62	2.23	1.85	1.83
Price/Tangible Book Value High	2.05	2.39	3.26	3.73	3.18	1.82	1.91	2.17	2.31	2.11	3.11	3.53	3.39	2.35	2.25
Price/Tangible Book Value Low	1.57	1.58	2.5	2.36	2.62	1.64	1.65	1.6	1.37	1.03	1.36	2.02	1.35	1.41	1.4
Price/Sales	1.83	2.73	3.83	4.88	4.6	2.72	2.9	2.77	3.17	2.62	4.55	3.84	2.49	3.19	3.56
Price/Sales Average	1.86	2.23	3.77	4.11	4.61	2.59	2.87	2.93	2.98	2.52	3.88	4.38	3.67	2.99	3.01
Price/Sales High	2.09	2.81	4.21	5.58	4.91	2.72	3.03	3.43	3.55	3.66	5.49	5.89	5.57	3.79	3.71
Price/Sales Low	1.6	1.85	3.23	3.53	4.05	2.46	2.63	2.52	2.1	1.77	2.41	3.38	2.23	2.27	2.3
Price/Cash Flow	10.63	3.95	5.47	22.82	24.24	238.58	13.76	6.63	40.93	94.73	-31.22	10.55	5.09	86.45	-15.67
Price/Cash Flow Average	10.8	3.22	5.39	19.24	24.28	227.1	13.62	7.01	38.44	91.4	-26.66	12.04	7.51	81.11	-13.27
Price/Cash Flow High	12.14	4.07	6.01	26.1	25.9	238.58	14.37	8.2	45.8	132.56	-37.73	16.19	11.41	102.68	-16.35
Price/Cash Flow Low	9.29	2.68	4.61	16.49	21.32	215.11	12.48	6.04	27.16	64.27	-16.57	9.29	4.56	61.64	-10.14
Price/Free Cash Flow Average	10.89	3.26	5.47	19.56	24.62	229.59	13.76	7.07	38.72	91.76	-26.88	12.14	7.58	82.09	-13.44
Price/Free Cash Flow High	12.25	4.11	6.11	26.53	26.27	241.2	14.52	8.27	46.14	133.08	-38.05	16.32	11.5	103.93	-16.56
Price/Free Cash Flow Low	9.37	2.71	4.69	16.76	21.63	217.47	12.61	6.08	27.36	64.52	-16.71	9.37	4.6	62.39	-10.27
EV/Sales Average	0.77	1.12	2.73	3.32	7.12	5.66	3.36	0.75	1.17	- -	1	3.66	2.1	0.84	0.81
EV/Sales High	1	1.7	3.16	4.77	7.42	5.79	3.52	1.22	1.71	0.49	2.54	5.18	3.96	1.61	1.49
EV/Sales Low	0.51	0.75	2.19	2.74	6.56	5.52	3.12	0.36	0.35	- -	- -	2.65	0.7	0.15	0.12
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Last Price	5.88	9.35	12.75	16.31	16.04	10.17	11.02	10.64	13.4	10.08	18.92	16.02	11.89	16.36	19.86
High Price	6.72	9.61	14	18.66	17.13	10.17	11.51	13.17	14.99	14.1	22.87	24.58	26.66	19.43	20.73
Enterprise Value Average	61,334	94,481	224,568	272,464	596,646	499,308	296,938	64,663	101,427	-48,602	78,915	272,189	173,806	69,384	67,711
Enterprise Value High	79,685	143,779	260,366	391,062	622,213	510,799	310,715	105,808	148,067	36,354	200,981	385,169	327,158	132,238	124,332
Enterprise Value Low	40,803	63,057	180,255	224,778	550,051	487,312	276,026	31,131	29,997	-104,608	-32,286	197,268	57,661	12,661	10,259

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	24,636	24,653	24,610	24,204	23,838	23,482	22,899	21,446	19,354	19,399	18,190	17,947	16,847	15,396	14,477
Diluted Weighted Avg Shares	24,920	25,052	25,144	24,925	24,388	23,913	23,487	22,650	20,716	19,353	19,175	17,962	17,416	16,233	15,178
Basic Weighted Avg Shares	24,708	24,753	24,751	24,517	24,045	23,653	23,241	22,469	20,565	19,277	19,015	17,813	17,266	16,038	14,988
Revenue per Share	3.22	3.42	3.33	3.34	3.49	3.73	3.8	3.85	4.22	3.85	4.16	4.17	4.78	5.13	5.58
EBITDA per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Income per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Basic EPS, GAAP	0.61	0.73	0.84	0.89	0.89	0.86	0.88	0.92	0.88	0.09	1.09	0.71	1.04	1.16	1.35
Basic EPS from Cont Ops	0.66	0.78	0.9	0.96	0.97	0.93	0.97	1.02	0.98	0.19	1.25	0.75	1.1	1.24	1.42
Diluted EPS, GAAP	0.6	0.72	0.83	0.88	0.88	0.85	0.88	0.91	0.87	0.09	1.09	0.7	1.03	1.15	1.34
Diluted EPS from Cont Ops	0.65	0.77	0.88	0.95	0.95	0.92	0.96	1.01	0.98	0.19	1.24	0.74	1.09	1.23	1.41
Dividend per Share	0.14	0.22	0.28	0.33	0.37	0.38	0.39	0.41	0.47	0.32	0.19	0.3	0.34	0.39	0.43
Cash Flow per Share	0.55	2.37	2.33	0.71	0.66	0.04	0.8	1.61	0.33	0.11	-0.61	1.52	2.34	0.19	-1.27
Free Cash Flow per Basic Share	0.55	2.37	2.33	0.71	0.66	0.04	0.8	1.61	0.33	0.11	-0.61	1.52	2.34	0.19	-1.27
Cash & Equivalents per Share	9.83	10.43	11.05	11.45	0.98	1.16	9.56	20.67	20.91	25	22.62	15.2	21.52	23.59	26.76
Book Value per Share	5.23	5.87	6.25	6.82	7.16	7.45	7.93	8.06	8.56	8.43	9.21	8.96	9.87	10.43	11.36
Tangible Book Value per Share	3.28	4.02	4.29	5	5.39	5.59	6.04	6.06	6.5	6.67	7.36	6.97	7.87	8.29	9.2