Community Financial System, Inc. Financial Ratios — CBY

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 (%)	10.59	9.19	8.86	9.8	8.57	8.88	10.64	10.07	9.47	8.32	9.02	10.3	8.12	10.55	11.17
Return on Assets (%)	1.23	1.1	1.08	1.25	1.14	1.21	1.55	1.58	1.54	1.3	1.29	1.2	0.84	1.14	1.25
Return on Capital (%)	4.81	4.62	5.53	7.17	6.14	6.94	9.33	9.23	8.84	7.94	8.83	8.46	5.86	7.83	8.48
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	34.66	33	25.96	35.68	35.57	35.99	30.88	37.4	35.49	34.55	38.89	35.37	25.81	31.72	33.65
Profit Margin (%)	24.48	23.38	18.43	25.14	24.54	24.17	29.09	29.62	28.66	27.61	30.56	27.69	20.24	24.45	25.72
Net Income to Common Margin (%)	24.48	23.38	18.43	25.14	24.54	24.17	29.09	29.62	28.66	27.61	30.56	27.69	20.24	24.45	25.72
Effective Tax Rate (%)	29.35	29.17	29	29.56	31	32.85	5.78	20.82	19.24	20.09	21.4	21.74	21.58	22.91	23.58
Dvd Payout Ratio (%)	47.04	52.89	55.16	50.55	54.01	53.03	41.34	42.39	47.46	52.91	48	49.65	72.09	52.49	46.36
Sustainable Growth Rate (%)	5.61	4.33	3.97	4.85	3.94	4.17	6.24	5.8	4.98	3.92	4.69	5.19	2.27	5.01	5.99

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	830	830	244	440	403	248	149	154	103	87	5	791	461	737	459
ST Debt	- -	- -	- -	- -	- -	146	24	54	8	- -	- -	768	53	118	- -
LT Debt	830	830	244	440	403	102	125	100	95	87	5	23	408	619	459
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	11.94	12.04	12.34	13.19	13.34	13.82	15.22	16.16	16.26	15.1	13.51	9.8	10.92	10.76	11.59
Long-Term Debt/Equity (%)	107.2	91.95	27.86	44.55	35.37	8.53	7.64	5.83	5.11	4.15	0.25	1.46	24.01	35.13	22.87
Long-Term Debt/Capital (%)	51.74	47.9	21.79	30.82	26.13	7.06	7	5.35	4.84	3.98	0.25	0.97	18.88	24.77	18.61
Long-Term Debt/Total Assets (%)	12.8	11.07	3.44	5.88	4.72	1.18	1.16	0.94	0.83	0.63	0.03	0.14	2.62	3.78	2.65
Total Debt/Equity (%)	107.2	91.95	27.86	44.55	35.37	20.73	9.1	9	5.56	4.15	0.25	50.98	27.13	41.83	22.87
Total Debt/Capital (%)	51.74	47.9	21.79	30.82	26.13	17.17	8.34	8.26	5.27	3.98	0.25	33.77	21.34	29.49	18.61
Total Debt/Total Assets (%)	12.8	11.07	3.44	5.88	4.72	2.87	1.39	1.45	0.9	0.63	0.03	5	2.96	4.5	2.65
Net Debt to Equity	65.25	66.64	10.77	30.54	21.94	6.22	-4.41	-3.36	-5.49	-74.07	-89.01	37.46	15.88	30.94	8.56
Net Debt/Capital (%)	39.49	39.99	9.73	23.4	17.99	5.86	-4.62	-3.47	-5.81	-285.66	-809.8	27.25	13.7	23.63	7.89
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	11.94	12.04	12.34	13.19	13.34	13.82	15.22	16.16	16.26	15.1	13.51	9.8	10.92	10.76	11.59
Long-Term Debt/Equity (%)	107.2	91.95	27.86	44.55	35.37	8.53	7.64	5.83	5.11	4.15	0.25	1.46	24.01	35.13	22.87
Long-Term Debt/Capital (%)	51.74	47.9	21.79	30.82	26.13	7.06	7	5.35	4.84	3.98	0.25	0.97	18.88	24.77	18.61
Long-Term Debt/Total Assets (%)	12.8	11.07	3.44	5.88	4.72	1.18	1.16	0.94	0.83	0.63	0.03	0.14	2.62	3.78	2.65
Total Debt/Equity (%)	107.2	91.95	27.86	44.55	35.37	20.73	9.1	9	5.56	4.15	0.25	50.98	27.13	41.83	22.87
Total Debt/Capital (%)	51.74	47.9	21.79	30.82	26.13	17.17	8.34	8.26	5.27	3.98	0.25	33.77	21.34	29.49	18.61
Total Debt/Total Assets (%)	12.8	11.07	3.44	5.88	4.72	2.87	1.39	1.45	0.9	0.63	0.03	5	2.96	4.5	2.65
CFO/Total Liabilities	1.65	1.64	1.66	1.88	1.61	1.82	2.08	2.49	2.12	1.52	1.51	1.5	1.65	1.66	1.97
CFO/CapEx	9.82	- -	- -	- -	- -	- -	17.53	17.51	35.61	12.14	15.14	16.61	12.29	11.7	4.4
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	10.92	10.83	14.8	14.5	14.71	15.07	15.4	16.94	18.81	16.88	16.57	15.35	12.17	13.71	14.6
Days Sales Outstanding	33.43	33.7	24.66	25.17	24.82	24.22	23.7	21.55	19.4	21.63	22.03	23.78	30	26.62	25
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	- -	- -	- -	1,577	1,788	2,731	2,757	2,917	3,655	3,330	4,028	3,395	2,802	3,070	3,083
- Cash & Cash Equivalents	325	229	150	138	153	174	221	212	205	1,646	1,875	210	191	192	287
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	830	830	244	440	403	248	149	154	103	87	5	791	461	737	459
Enterprise Value	- -	- -	- -	-594	-770	57	-346	-77	509	-1,777	-2,776	-176	152	830	698
Total Capital	1,605	1,733	1,120	1,428	1,544	1,446	1,784	1,868	1,958	2,191	2,106	2,343	2,159	2,500	2,465
Total Debt/Capital (%)	51.74	47.9	21.79	30.82	26.13	17.17	8.34	8.26	5.27	3.98	0.25	33.77	21.34	29.49	18.61
Total Debt / EV	- -	- -	- -	-0.74	-0.52	4.34	-0.43	-2.01	0.2	-0.05	- -	-4.5	3.04	0.89	0.66
EV/Sales	- -	- -	- -	- -	- -	0.13	- -	- -	0.86	- -	- -	- -	0.23	1.11	0.85
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	0.42	- -	- -	2.51	- -	- -	- -	0.66	3.43	2.31
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	0.42	- -	- -	2.59	- -	- -	- -	0.72	3.75	2.99
Diluted Market Cap	- -	- -	- -	1,593	1,701	2,750	2,705	2,962	3,694	3,322	4,076	3,434	2,835	3,092	3,102
Diluted Enterprise Value	- -	- -	- -	-579	-856	76	-398	-32	548	-1,785	-2,728	-136	185	852	718
EV per Share	- -	- -	- -	- -	- -	1.29	- -	- -	9.83	- -	- -	- -	2.84	15.76	13.26
TTM Sales	299	330	428	363	372	430	518	569	590	596	621	679	652	746	818
TTM EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Operating Income	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Cash Flow to Firm	94	108	103	122	120	136	190	221	203	179	203	215	228	242	302
TTM Free Cash Flow to Firm	85	108	103	122	120	136	179	209	197	165	189	202	210	222	233

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	- -	- -	- -	13.04	14.23	20.26	15.13	14.19	18.77	20.17	21.55	17.03	13.51	13.96	13.29
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	- -	- -	- -	-594	-770	57	-346	-77	509	-1,777	-2,776	-176	152	830	698
Low Price	- -	- -	- -	32.92	33.54	34.19	48.6	50.69	56.55	48.92	61.89	58.21	37.42	41.31	46.72
EV/Sales	- -	- -	- -	- -	- -	0.13	- -	- -	0.86	- -	- -	- -	0.23	1.11	0.85
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	17.28	18.48	26.27	17.72	17.35	21.65	20.04	21.3	18.15	21.41	16.95	14.7
Price/Earnings Average	- -	- -	- -	16.19	16.78	18.5	17.94	18.05	19.54	19.51	20.93	19.1	20.36	15.37	14.45
Price/Earnings High	- -	- -	- -	17.7	19.9	26.53	20.27	20.28	21.77	23.08	23.46	22.38	26.31	20.91	17.17
Price/Earnings Low	- -	- -	- -	14.7	15.17	14.61	15.83	15.45	17.35	15.78	17.63	16.73	15.24	12.01	11.74
Price/Book Value	- -	- -	- -	1.6	1.57	2.28	1.69	1.7	1.97	1.58	1.92	2.19	1.65	1.74	1.54
Price/Book Value Average	- -	- -	- -	1.5	1.42	1.61	1.71	1.77	1.78	1.54	1.88	2.3	1.57	1.58	1.51
Price/Book Value High	- -	- -	- -	1.64	1.69	2.3	1.93	1.99	1.98	1.82	2.11	2.7	2.03	2.15	1.79
Price/Book Value Low	- -	- -	- -	1.36	1.29	1.27	1.51	1.52	1.58	1.25	1.59	2.02	1.18	1.23	1.23
Price/Tangible Book Value	- -	- -	- -	2.62	2.72	3.81	3.4	3.22	3.59	2.65	3.26	5.23	3.5	3.56	2.9
Price/Tangible Book Value Average	- -	- -	- -	2.46	2.47	2.68	3.45	3.35	3.24	2.58	3.2	5.5	3.33	3.23	2.85
Price/Tangible Book Value High	- -	- -	- -	2.69	2.93	3.85	3.89	3.76	3.61	3.05	3.59	6.45	4.3	4.4	3.39
Price/Tangible Book Value Low	- -	- -	- -	2.23	2.24	2.12	3.04	2.87	2.88	2.09	2.7	4.82	2.49	2.53	2.31
Price/Sales	- -	- -	- -	4.34	4.54	6.35	5.15	5.14	6.21	5.53	6.51	5.03	4.33	4.14	3.78
Price/Sales Average	- -	- -	- -	4.07	4.12	4.47	5.22	5.34	5.6	5.39	6.4	5.29	4.12	3.76	3.72
Price/Sales High	- -	- -	- -	4.45	4.88	6.41	5.9	6.01	6.24	6.37	7.17	6.2	5.32	5.11	4.41
Price/Sales Low	- -	- -	- -	3.69	3.72	3.53	4.61	4.58	4.97	4.36	5.39	4.63	3.08	2.94	3.02
Price/Cash Flow	- -	- -	- -	12.93	14.1	20.08	14.08	13.21	18.07	18.39	19.95	15.91	12.36	12.76	10.25
Price/Cash Flow Average	- -	- -	- -	12.11	12.8	14.15	14.26	13.75	16.32	17.9	19.6	16.74	11.76	11.58	10.07
Price/Cash Flow High	- -	- -	- -	13.24	15.18	20.28	16.11	15.45	18.18	21.18	21.97	19.61	15.19	15.75	11.97
Price/Cash Flow Low	- -	- -	- -	10.99	11.58	11.17	12.58	11.77	14.48	14.48	16.51	14.66	8.8	9.04	8.18
Price/Free Cash Flow Average	- -	- -	- -	12.22	12.92	14.27	15.32	14.76	16.94	19.63	21.17	17.91	12.85	12.66	13.07
Price/Free Cash Flow High	- -	- -	- -	13.36	15.32	20.46	17.31	16.58	18.88	23.23	23.72	20.99	16.6	17.22	15.52
Price/Free Cash Flow Low	- -	- -	- -	11.09	11.68	11.27	13.52	12.64	15.04	15.88	17.83	15.69	9.62	9.89	10.61
EV/Sales Average	- -	- -	- -	- -	- -	- -	- -	0.07	0.26	- -	- -	- -	0.02	0.73	0.79
EV/Sales High	- -	- -	- -	- -	- -	0.2	0.1	0.73	0.9	- -	- -	0.9	1.22	2.07	1.49
EV/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.09
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Last Price	- -	- -	- -	38.7	40.85	61.46	54.39	56.91	70.57	62.13	74.77	63.18	52.54	58.3	58.51
High Price	- -	- -	- -	39.65	43.98	62.07	62.24	66.52	70.98	71.55	82.33	77.88	64.58	71.93	68.32
Enterprise Value Average	- -	- -	- -	-693	-935	-750	-311	40	154	-1,865	-2,846	- -	15	544	646
Enterprise Value High	- -	- -	- -	-556	-633	84	52	416	530	-1,272	-2,368	614	793	1,548	1,215
Enterprise Value Low	- -	- -	- -	-830	-1,090	-1,155	-639	-395	-218	-2,485	-3,470	-442	-655	-65	77

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	37	40	40	41	44	44	51	51	52	54	54	54	53	53	53
Diluted Weighted Avg Shares	36	40	41	41	42	45	50	52	52	53	55	54	54	53	53
Basic Weighted Avg Shares	36	40	40	41	41	44	49	51	52	53	54	54	54	53	53
Revenue per Share	8.29	8.34	10.63	8.91	9.01	9.68	10.55	11.08	11.37	11.23	11.48	12.57	12.13	14.07	15.48
EBITDA per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Income per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Basic EPS, GAAP	2.03	1.95	1.96	2.24	2.21	2.34	3.07	3.28	3.26	3.1	3.51	3.48	2.45	3.44	3.98
Basic EPS from Cont Ops	2.03	1.95	1.96	2.24	2.21	2.34	3.07	3.28	3.26	3.1	3.51	3.48	2.45	3.44	3.98
Diluted EPS, GAAP	2.01	1.93	1.94	2.22	2.19	2.32	3.03	3.24	3.23	3.08	3.48	3.46	2.45	3.44	3.97
Diluted EPS from Cont Ops	2.01	1.93	1.94	2.22	2.19	2.32	3.03	3.24	3.23	3.08	3.48	3.46	2.45	3.44	3.97
Dividend per Share	0.95	1.03	1.08	1.13	1.19	1.24	1.27	1.39	1.55	1.64	1.68	1.73	1.77	1.81	1.84
Cash Flow per Share	2.62	2.74	2.57	2.99	2.9	3.06	3.86	4.31	3.9	3.38	3.75	3.97	4.25	4.57	5.71
Free Cash Flow per Basic Share	2.35	2.74	2.57	2.99	2.9	3.06	3.64	4.06	3.8	3.1	3.5	3.73	3.9	4.18	4.41
Cash & Equivalents per Share	50.39	59.3	57.77	64.09	67.65	65.77	64.15	61.41	62.74	96.91	126.38	81.17	58.34	56.54	53.96
Book Value per Share	20.94	22.78	21.66	24.24	26.06	26.96	32.26	33.43	35.82	39.26	38.99	28.88	31.84	33.47	38.08
Tangible Book Value per Share	11.19	13.01	12	14.75	15	16.14	15.98	17.68	19.66	23.46	22.95	12.07	15	16.35	20.18