JP Morgan Chase & Co. Financial Ratios — CMC 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	126,131	165,570	218,532	232,852	244,686	306,391	370,125	318,203	429,490	383,355	465,821	389,161	488,387	670,718	872,622
- 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	-45,417	-41,027	-102,378	-185,200	-6,187	33,621	98,546	186,391	184,896	-143,249	-175,833	-7,476	135,692	279,072	549,848
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	-7.27	-8.07	-3.46	-2.01	-52.58	9.81	3.41	1.88	1.8	-2.28	-2.02	-45.46	3.22	1.63	0.91
EV/Sales	- -	- -	- -	- -	- -	0.35	0.98	1.71	1.6	- -	- -	- -	0.88	1.65	3.02
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	1.54	- -	11.94	45.18	- -	- -	- -	10.46	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	1.54	- -	11.94	45.18	- -	- -	- -	10.46	- -	- -
Diluted Market Cap	131,066	166,364	221,952	238,036	250,037	314,015	386,495	331,631	449,875	388,128	478,866	393,901	499,667	690,229	900,205
Diluted Enterprise Value	-40,482	-40,233	-98,958	-180,016	-836	41,245	114,916	199,819	205,281	-138,476	-162,788	-2,736	146,972	298,583	577,431
EV per Share	- -	- -	- -	- -	- -	9.44	28.77	56.9	59.95	- -	- -	- -	47.17	99.75	203.93
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	1.37	6.63	2.06	6.5	3.4	14.35	-35.7	21.24	109.94	-4.86	6.13	3.68	38.51	-16.43	-6.09
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	-45,417	-41,027	-102,378	-185,200	-6,187	33,621	98,546	186,391	184,896	-143,249	-175,833	-7,476	135,692	279,072	549,848
Low Price	28.36	30.87	44.17	53.11	54.36	54.13	81.92	94.44	94.88	79.81	124.08	101.99	123.43	166.1	194.65
EV/Sales	- -	- -	- -	- -	- -	0.35	0.98	1.71	1.6	- -	- -	- -	0.88	1.65	3.02
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	7.11	8.04	12.88	11.44	10.8	13.49	16.85	10.67	12.88	14.07	10.23	10.9	10.38	12.04	16.06
Price/Earnings Average	8.51	7.22	11.47	10.59	10.31	10.27	14.32	12.18	10.48	11.9	10.05	10.52	8.78	10.27	13.86
Price/Earnings High	10.24	8.56	12.9	11.47	11.41	13.65	16.85	13.05	12.92	15.68	11.13	13.96	10.41	12.63	16.27
Price/Earnings Low	6.03	5.7	9.78	9.69	8.79	8.48	12.77	10.37	8.77	8.93	8.02	8.38	7.55	8.34	9.66
Price/Book Value	0.72	0.85	1.09	1.1	1.1	1.34	1.61	1.38	1.83	1.54	1.8	1.47	1.63	2.07	2.55
Price/Book Value Average	0.86	0.76	0.97	1.02	1.05	1.02	1.37	1.58	1.49	1.3	1.77	1.42	1.38	1.76	2.2
Price/Book Value High	1.03	0.9	1.09	1.1	1.17	1.36	1.61	1.69	1.84	1.71	1.95	1.88	1.63	2.17	2.58
Price/Book Value Low	0.61	0.6	0.83	0.93	0.9	0.84	1.22	1.34	1.25	0.98	1.41	1.13	1.18	1.43	1.53
Price/Tangible Book Value	1.08	1.21	1.55	1.5	1.47	1.76	2.11	1.81	2.37	1.96	2.3	1.91	2.07	2.58	3.14
Price/Tangible Book Value Average	1.29	1.09	1.38	1.39	1.4	1.34	1.8	2.06	1.93	1.66	2.26	1.84	1.75	2.2	2.71
Price/Tangible Book Value High	1.55	1.29	1.55	1.5	1.55	1.78	2.11	2.21	2.38	2.18	2.5	2.44	2.07	2.7	3.18
Price/Tangible Book Value Low	0.91	0.86	1.18	1.27	1.2	1.11	1.6	1.76	1.62	1.24	1.8	1.47	1.5	1.79	1.89
Price/Sales	1.34	1.71	2.26	2.48	2.65	3.22	3.81	3.03	3.88	3.23	3.93	3.08	3.22	4.07	4.94
Price/Sales Average	1.61	1.54	2.01	2.3	2.53	2.45	3.24	3.46	3.16	2.73	3.86	2.97	2.72	3.47	4.26
Price/Sales High	1.93	1.82	2.26	2.49	2.8	3.26	3.81	3.71	3.89	3.6	4.27	3.94	3.23	4.27	5.01
Price/Sales Low	1.14	1.21	1.72	2.1	2.15	2.03	2.89	2.95	2.64	2.05	3.08	2.37	2.34	2.82	2.97
Price/Cash Flow	1.36	6.61	2.04	6.45	3.37	14.23	-35.45	21.13	109.64	-4.85	6.12	3.67	38.45	-16.4	-6.08
Price/Cash Flow Average	1.63	5.94	1.82	5.97	3.22	10.83	-30.12	24.12	89.27	-4.1	6.02	3.54	32.53	-13.99	-5.25
Price/Cash Flow High	1.96	7.04	2.04	6.46	3.56	14.4	-35.45	25.84	110.02	-5.41	6.66	4.7	38.57	-17.2	-6.16
Price/Cash Flow Low	1.15	4.69	1.55	5.46	2.74	8.95	-26.87	20.54	74.7	-3.08	4.8	2.82	27.96	-11.36	-3.66
Price/Free Cash Flow Average	1.64	5.96	1.83	6.02	3.25	10.92	-30.34	24.25	89.52	-4.11	6.03	3.55	32.58	-14.01	-5.26
Price/Free Cash Flow High	1.97	7.07	2.06	6.52	3.59	14.53	-35.7	25.97	110.32	-5.41	6.67	4.71	38.63	-17.23	-6.17
Price/Free Cash Flow Low	1.16	4.7	1.56	5.51	2.77	9.03	-27.06	20.65	74.9	-3.08	4.81	2.83	28	-11.38	-3.66
EV/Sales Average	- -	- -	- -	- -	- -	- -	0.43	2.13	0.91	- -	- -	- -	0.39	1.06	2.37
EV/Sales High	0.11	- -	- -	- -	0.08	0.39	0.98	2.37	1.61	- -	- -	0.8	0.89	1.84	3.09
EV/Sales Low	- -	- -	- -	- -	- -	- -	0.09	1.63	0.42	- -	- -	- -	0.02	0.43	1.11
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Last Price	33.43	43.53	58.18	62.68	66.79	86.04	108.06	97.14	139.26	125.71	158.22	132.63	169.78	239.75	323.64
High Price	48.18	46.37	58.24	62.85	70.53	87.11	108.06	118.78	139.75	140.13	172.15	169.78	170.28	251.48	327.96
Enterprise Value Average	-20,572	-57,838	-126,287	-202,520	-17,337	-39,545	42,979	231,449	105,127	-202,244	-183,935	-21,130	60,463	180,378	430,202
Enterprise Value High	10,214	-30,225	-102,171	-184,568	7,526	37,461	98,546	257,274	186,397	-99,276	-134,832	101,553	137,145	311,903	561,484
Enterprise Value Low	-64,568	-89,165	-155,021	-220,750	-51,723	-80,013	9,015	177,560	48,028	-283,232	-276,331	-97,371	2,375	73,052	202,059

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	3,773	3,804	3,756	3,715	3,663	3,561	3,425	3,276	3,084	3,049	2,944	2,934	2,877	2,798	2,696
Diluted Weighted Avg Shares	3,920	3,822	3,815	3,798	3,744	3,650	3,577	3,414	3,230	3,087	3,027	2,970	2,943	2,879	2,782
Basic Weighted Avg Shares	3,900	3,809	3,782	3,764	3,708	3,619	3,552	3,396	3,222	3,082	3,022	2,966	2,939	2,874	2,777
Revenue per Share	24.93	25.47	25.74	25.27	25.23	26.69	28.35	32.03	35.92	38.89	40.27	43.07	52.73	58.96	65.5
EBITDA per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Income per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Basic EPS, GAAP	4.7	5.42	4.52	5.48	6.18	6.38	6.41	9.1	10.82	8.94	15.47	12.17	16.35	19.91	20.15
Basic EPS from Cont Ops	4.87	5.59	4.73	5.78	6.59	6.84	6.88	9.56	11.31	9.45	16	12.7	16.86	20.35	20.55
Diluted EPS, GAAP	4.68	5.4	4.48	5.43	6.12	6.33	6.37	9.06	10.79	8.92	15.44	12.15	16.33	19.87	20.11
Diluted EPS from Cont Ops	4.84	5.57	4.69	5.73	6.53	6.78	6.83	9.51	11.28	9.44	15.97	12.69	16.84	20.31	20.51
Dividend per Share	1	1.36	1.6	1.86	2.12	2.34	2.53	2.98	3.83	4.12	4.26	4.57	4.58	5.14	5.99
Cash Flow per Share	24.6	6.58	28.54	9.72	19.81	6.05	-3.05	4.6	1.27	-25.92	25.84	36.12	4.42	-14.62	-53.23
Free Cash Flow per Basic Share	24.6	6.58	28.54	9.72	19.81	6.05	-3.05	4.6	1.27	-25.92	25.84	36.12	4.42	-14.62	-53.23
Cash & Equivalents per Share	135.09	143.71	182.58	218.33	164.4	176.49	184.96	155.44	195.85	289.75	350.22	260.35	283.88	309.55	312.58
Book Value per Share	46.59	51.27	53.25	56.98	60.46	64.06	67.04	70.35	75.98	81.75	88.07	90.29	104.45	116.07	126.99
Tangible Book Value per Share	31.05	36.01	37.46	41.83	45.46	48.83	51.16	53.76	58.69	64.23	68.81	69.55	82.07	92.99	103.08