Bank of America Corporation Financial Ratios — 4BAC 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	- -	- -	165,246	191,047	178,547	223,368	306,927	236,835	312,685	260,865	362,070	266,217	267,046	333,243	399,096
- 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	- -	- -	95,458	54,294	-7,188	37,816	118,100	94,478	186,840	-53,870	36,105	139,278	21,677	40,154	164,875
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	- -	- -	3.1	5.05	-36.85	6.37	2.2	2.64	1.42	-5.24	8.42	2.17	15.42	8.14	2.22
EV/Sales	- -	- -	1.11	0.63	- -	0.45	1.36	1.04	2.05	- -	0.41	1.47	0.21	0.38	1.46
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	1.03	1.76	- -	2.19	11.97	2.39	3.02	- -	- -	- -	0.48	- -	13.07
EV/Free Cash Flow to Firm	- -	- -	1.03	1.76	- -	2.19	11.97	2.39	3.02	- -	- -	- -	0.48	- -	13.07
Diluted Market Cap	- -	- -	179,281	192,282	192,888	245,211	321,580	250,738	334,156	265,271	383,611	271,900	273,304	347,470	425,017
Diluted Enterprise Value	- -	- -	109,493	55,529	7,153	59,659	132,753	108,381	208,311	-49,464	57,646	144,961	27,935	54,381	190,796
EV per Share	- -	- -	9.01	5.16	- -	3.76	11.48	9.77	21.14	- -	4.47	17.42	2.75	5.28	22.86
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	- -	- -	1.93	6.24	6.79	14.19	32.6	6.34	5.41	6.98	-53.33	-42.97	6.08	-39.46	33.7
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	- -	- -	95,458	54,294	-7,188	37,816	118,100	94,478	186,840	-53,870	36,105	139,278	21,677	40,154	164,875
Low Price	- -	- -	13.78	14.44	14.88	11.18	21.69	23.99	24.62	18.38	29.79	29.74	25.38	31.52	33.22
EV/Sales	- -	- -	1.11	0.63	- -	0.45	1.36	1.04	2.05	- -	0.41	1.47	0.21	0.38	1.46
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	16.61	42.73	12.47	14.16	18.3	9.26	12.78	16.02	12.46	10.38	11.01	13.57	14.33
Price/Earnings Average	- -	- -	15.82	38.47	12.04	9.85	15.15	11.27	10.66	14	11.23	11.62	9.81	12.15	12.2
Price/Earnings High	- -	- -	17.12	42.73	13.26	15.05	18.4	12.56	12.88	18.88	13.43	15.48	11.96	14.87	14.51
Price/Earnings Low	- -	- -	14.67	33.96	10.79	7.12	13.3	9.07	8.89	9.76	8.28	9.28	8.26	9.77	8.6
Price/Book Value	- -	- -	0.75	0.85	0.76	0.93	1.25	0.97	1.3	1.05	1.48	1.09	1.01	1.23	1.44
Price/Book Value Average	- -	- -	0.72	0.77	0.74	0.64	1.04	1.19	1.08	0.92	1.33	1.22	0.9	1.1	1.23
Price/Book Value High	- -	- -	0.78	0.85	0.81	0.99	1.26	1.32	1.31	1.24	1.59	1.62	1.1	1.35	1.46
Price/Book Value Low	- -	- -	0.67	0.68	0.66	0.47	0.91	0.95	0.9	0.64	0.98	0.97	0.76	0.89	0.86
Price/Tangible Book Value	- -	- -	1.19	1.31	1.14	1.32	1.75	1.36	1.81	1.45	2.05	1.51	1.37	1.65	1.92
Price/Tangible Book Value Average	- -	- -	1.13	1.18	1.1	0.92	1.44	1.66	1.51	1.27	1.85	1.7	1.22	1.48	1.63
Price/Tangible Book Value High	- -	- -	1.23	1.31	1.21	1.4	1.75	1.85	1.83	1.71	2.21	2.26	1.49	1.81	1.94
Price/Tangible Book Value Low	- -	- -	1.05	1.04	0.98	0.66	1.27	1.33	1.26	0.89	1.36	1.35	1.03	1.19	1.15
Price/Sales	- -	- -	1.95	2.23	2.17	2.73	3.49	2.72	3.64	3.09	4.27	2.84	2.64	3.25	3.68
Price/Sales Average	- -	- -	1.85	2	2.09	1.9	2.89	3.31	3.04	2.7	3.85	3.18	2.35	2.91	3.14
Price/Sales High	- -	- -	2.01	2.23	2.31	2.9	3.51	3.69	3.67	3.64	4.61	4.24	2.87	3.56	3.73
Price/Sales Low	- -	- -	1.72	1.77	1.88	1.37	2.54	2.66	2.53	1.88	2.84	2.54	1.98	2.34	2.21
Price/Cash Flow	- -	- -	1.8	6.21	6.34	13.23	30.84	6.26	5.38	6.95	-52.93	-42.69	6.04	-39.06	33
Price/Cash Flow Average	- -	- -	1.72	5.59	6.12	9.2	25.52	7.61	4.49	6.07	-47.72	-47.79	5.38	-34.98	28.11
Price/Cash Flow High	- -	- -	1.86	6.21	6.74	14.06	31	8.49	5.42	8.19	-57.07	-63.64	6.56	-42.8	33.42
Price/Cash Flow Low	- -	- -	1.59	4.94	5.48	6.65	22.41	6.13	3.74	4.23	-35.18	-38.14	4.53	-28.12	19.81
Price/Free Cash Flow Average	- -	- -	1.84	5.62	6.56	9.87	26.98	7.72	4.51	6.1	-48.09	-48.1	5.41	-35.34	28.71
Price/Free Cash Flow High	- -	- -	1.99	6.24	7.22	15.09	32.77	8.61	5.45	8.23	-57.51	-64.07	6.6	-43.24	34.12
Price/Free Cash Flow Low	- -	- -	1.71	4.96	5.88	7.14	23.7	6.22	3.76	4.25	-35.45	-38.39	4.56	-28.41	20.23
EV/Sales Average	- -	- -	1.02	0.41	- -	- -	0.75	1.6	1.48	- -	0.01	1.8	- -	0.05	0.94
EV/Sales High	- -	- -	1.17	0.63	0.05	0.62	1.37	1.97	2.07	- -	0.72	2.84	0.43	0.68	1.5
EV/Sales Low	- -	- -	0.89	0.18	- -	- -	0.39	0.98	1	- -	- -	1.17	- -	- -	0.05
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Last Price	- -	- -	15.6	18.17	17.2	22.22	29.84	24.49	35.39	30.16	44.82	33.29	33.82	43.79	55.33
High Price	- -	- -	16.08	18.17	18.28	23.62	29.99	33.22	35.66	35.54	48.34	49.63	36.73	47.98	56.03
Enterprise Value Average	- -	- -	87,661	35,256	-13,388	-30,200	65,206	145,766	134,891	-86,830	524	171,041	-7,594	5,338	105,761
Enterprise Value High	- -	- -	100,551	54,294	4,034	51,861	119,707	178,874	189,238	-7,284	64,481	269,929	44,654	72,068	169,922
Enterprise Value Low	- -	- -	76,202	15,111	-31,276	-73,198	34,258	89,644	91,685	-155,770	-85,287	110,892	-45,006	-53,164	5,378

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	10,536	10,778	10,592	10,517	10,380	10,053	10,287	9,669	8,836	8,651	8,078	7,997	7,895	7,611	7,212
Diluted Weighted Avg Shares	10,255	10,841	11,491	10,585	11,214	11,036	10,778	10,237	9,443	8,797	8,558	8,168	8,081	7,936	7,681
Basic Weighted Avg Shares	10,143	10,746	10,731	10,528	10,462	10,284	10,196	10,097	9,391	8,753	8,493	8,114	8,029	7,856	7,522
Revenue per Share	8.49	7.56	8.02	8.16	7.93	8.14	8.55	9.02	9.72	9.77	10.49	11.7	12.8	13.48	15.04
EBITDA per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Income per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Basic EPS, GAAP	0.01	0.26	0.94	0.43	1.38	1.57	1.63	2.64	2.77	1.88	3.6	3.21	3.07	3.23	3.86
Basic EPS from Cont Ops	0.14	0.39	1.07	0.52	1.52	1.73	1.79	2.79	2.92	2.04	3.77	3.39	3.28	3.43	4.06
Diluted EPS, GAAP	0.01	0.25	0.88	0.42	1.29	1.46	1.54	2.61	2.75	1.87	3.57	3.19	3.05	3.19	3.78
Diluted EPS from Cont Ops	0.14	0.39	0.99	0.52	1.42	1.61	1.69	2.75	2.9	2.03	3.74	3.37	3.26	3.4	3.97
Dividend per Share	0.17	0.18	0.16	0.22	0.34	0.41	0.56	0.68	0.63	0.88	0.95	1.06	1.13	1.21	1.27
Cash Flow per Share	6.35	-1.49	8.65	2.93	2.71	1.68	0.97	3.91	6.58	4.34	-0.85	-0.78	5.6	-1.12	1.68
Free Cash Flow per Basic Share	6.35	-1.49	8.65	2.93	2.71	1.68	0.97	3.91	6.58	4.34	-0.85	-0.78	5.6	-1.12	1.68
Cash & Equivalents per Share	40.08	40.85	35.76	40.92	45.55	44.92	45.81	42.84	46.89	71.84	81.03	57.3	77.01	84.47	86.81
Book Value per Share	20.09	20.24	20.71	21.32	22.53	23.97	23.8	25.13	27.32	28.72	30.37	30.61	33.34	35.58	38.44
Tangible Book Value per Share	11.98	12.59	13.11	13.91	15.15	16.84	17.1	18	19.52	20.75	21.83	21.98	24.6	26.51	28.87