East West Bancorp, Inc. Financial Ratios — EW2 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 (%)	11.19	12.14	12.43	13.25	12.87	13.18	13.91	17.03	14.28	11.04	15.72	19.08	17.95	15.89	15.94
Return on Assets (%)	1.15	1.27	1.24	1.29	1.26	1.29	1.41	1.8	1.58	1.18	1.54	1.81	1.74	1.6	1.69
Return on Capital (%)	7.43	9.66	10.19	10.97	9.93	10.35	12.14	15.15	12.25	9.27	13.92	17.92	12.93	10.11	11.32
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	43.24	47.38	52.16	43.8	51.68	47.63	54.38	52.44	50.36	42.88	58.64	60.87	56.97	57.74	59.57
Profit Margin (%)	27.66	31.35	34.22	33.89	34.35	35.93	37.41	45.07	40.22	35.5	48.46	48.64	45.32	45.41	45.75
Net Income to Common Margin (%)	26.89	30.59	33.82	33.89	34.35	35.93	37.41	45.07	40.22	35.5	48.46	48.64	45.32	45.41	45.75
Effective Tax Rate (%)	36.03	33.82	34.4	22.63	33.53	24.56	31.22	14.05	20.13	17.2	17.36	20.09	20.46	21.34	23.2
Dvd Payout Ratio (%)	9.99	20.87	28.58	29.96	30.06	26.83	23.1	17.9	23.01	27.87	21.62	20.25	23.64	26.47	25.21
Sustainable Growth Rate (%)	10.07	9.6	8.88	9.28	9	9.64	10.7	13.98	10.99	7.96	12.32	15.22	13.71	11.68	11.93

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	667	470	542	543	1,226	568	495	531	1,035	928	507	264	4,755	3,625	3,174
ST Debt	- -	20	- -	- -	- -	60	- -	58	137	124	106	112	4,602	89	138
LT Debt	667	450	542	543	1,226	508	495	473	898	804	401	152	153	3,536	3,036
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	10.14	10.2	9.56	9.94	9.65	9.85	10.35	10.78	11.35	10.1	9.59	9.33	9.98	10.17	11.06
Long-Term Debt/Equity (%)	28.87	18.9	22.92	19.01	39.24	14.82	12.9	10.69	17.9	15.27	6.88	2.55	2.2	45.78	34.11
Long-Term Debt/Capital (%)	22.4	15.78	18.65	15.98	28.18	12.71	11.42	9.55	14.84	12.98	6.33	2.44	1.31	31.16	25.14
Long-Term Debt/Total Assets (%)	3.04	2	2.19	1.89	3.79	1.46	1.33	1.15	2.03	1.54	0.66	0.24	0.22	4.65	3.77
Total Debt/Equity (%)	28.87	19.74	22.92	19.01	39.24	16.57	12.9	11.99	20.63	17.62	8.68	4.42	68.41	46.94	35.66
Total Debt/Capital (%)	22.4	16.48	18.65	15.98	28.18	14.22	11.42	10.71	17.1	14.98	7.99	4.23	40.62	31.95	26.29
Total Debt/Total Assets (%)	3.04	2.09	2.19	1.89	3.79	1.63	1.33	1.29	2.34	1.78	0.83	0.41	6.83	4.77	3.95
Net Debt to Equity	-35.94	-38.17	-16.95	-17.39	-13.94	-47.66	-54.08	-64.23	-50.43	-75.96	-72.78	-57.96	0.4	-22.83	-13.13
Net Debt/Capital (%)	-56.11	-61.73	-20.41	-21.06	-16.2	-91.06	-117.75	-179.6	-97.5	-292.21	-250.68	-131.97	0.39	-29.14	-14.85
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	10.14	10.2	9.56	9.94	9.65	9.85	10.35	10.78	11.35	10.1	9.59	9.33	9.98	10.17	11.06
Long-Term Debt/Equity (%)	28.87	18.9	22.92	19.01	39.24	14.82	12.9	10.69	17.9	15.27	6.88	2.55	2.2	45.78	34.11
Long-Term Debt/Capital (%)	22.4	15.78	18.65	15.98	28.18	12.71	11.42	9.55	14.84	12.98	6.33	2.44	1.31	31.16	25.14
Long-Term Debt/Total Assets (%)	3.04	2	2.19	1.89	3.79	1.46	1.33	1.15	2.03	1.54	0.66	0.24	0.22	4.65	3.77
Total Debt/Equity (%)	28.87	19.74	22.92	19.01	39.24	16.57	12.9	11.99	20.63	17.62	8.68	4.42	68.41	46.94	35.66
Total Debt/Capital (%)	22.4	16.48	18.65	15.98	28.18	14.22	11.42	10.71	17.1	14.98	7.99	4.23	40.62	31.95	26.29
Total Debt/Total Assets (%)	3.04	2.09	2.19	1.89	3.79	1.63	1.33	1.29	2.34	1.78	0.83	0.41	6.83	4.77	3.95
CFO/Total Liabilities	1.3	1.43	1.9	1.52	1.61	2.07	2.11	2.41	1.87	1.48	2.12	3.55	2.27	2.07	2.1
CFO/CapEx	24.3	27.97	4.83	33.15	71.64	53.38	51.13	64.06	74.36	260.78	194.19	- -	- -	- -	- -
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	10.32	9.74	8.12	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Days Sales Outstanding	35.36	37.49	44.96	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
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	2,980	2,981	4,838	5,621	6,090	7,295	8,871	6,146	7,080	7,106	11,334	9,282	10,125	13,331	15,680
- Cash & Cash Equivalents	1,498	1,379	943	1,040	1,661	2,202	2,573	3,372	3,457	4,828	4,649	3,621	4,625	5,299	4,204
+ Preferred Equity and Hybrid Capital	83	83	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	667	470	542	543	1,226	568	495	531	1,035	928	507	264	4,755	3,625	3,174
Enterprise Value	-902	-818	1,446	2,159	1,881	2,325	3,776	562	1,340	-2,338	-2,774	-110	4,066	810	14,076
Total Capital	2,979	2,852	2,906	3,399	4,348	3,996	4,337	4,955	6,053	6,197	6,344	6,249	11,706	11,348	12,073
Total Debt/Capital (%)	22.4	16.48	18.65	15.98	28.18	14.22	11.42	10.71	17.1	14.98	7.99	4.23	40.62	31.95	26.29
Total Debt / EV	-0.74	-0.57	0.37	0.25	0.65	0.24	0.13	0.94	0.77	-0.4	-0.18	-2.41	1.17	4.47	0.23
EV/Sales	- -	- -	1.69	2.12	1.68	1.94	2.79	0.36	0.8	- -	- -	- -	1.59	0.32	4.86
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	3.4	5.5	4.01	3.58	5.37	0.64	1.83	- -	- -	- -	2.85	0.57	9.37
EV/Free Cash Flow to Firm	- -	- -	4.28	5.67	4.06	3.64	5.48	0.65	1.85	- -	- -	- -	2.85	0.57	9.37
Diluted Market Cap	3,063	3,128	4,907	5,621	6,115	7,355	8,954	6,197	7,107	7,178	11,432	9,384	10,260	13,477	15,857
Diluted Enterprise Value	-819	-672	1,515	2,159	1,907	2,385	3,859	613	1,367	-2,266	-2,676	-8	4,202	957	14,253
EV per Share	- -	- -	10.51	15.04	13.07	16.13	26.13	3.88	9.2	- -	- -	- -	29.04	5.85	102.31
TTM Sales	887	898	857	1,021	1,120	1,201	1,352	1,561	1,676	1,599	1,801	2,319	2,562	2,567	2,897
TTM EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Operating Income	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Cash Flow to Firm	255	288	426	393	470	650	703	883	733	693	1,168	2,066	1,425	1,412	1,502
TTM Free Cash Flow to Firm	245	277	338	381	463	638	690	869	723	690	1,162	2,066	1,425	1,412	1,502

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	12.51	11.28	14.53	14.75	13.21	11.53	12.99	7.13	9.83	10.4	9.84	4.54	7.2	9.55	10.56
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	-902	-818	1,446	2,159	1,881	2,325	3,776	562	1,340	-2,338	-2,774	-110	4,066	810	14,076
Low Price	14.26	19.65	22.26	31.52	35.33	27.25	49.09	42.07	37.77	23.1	50.74	61.96	35.41	68.53	69
EV/Sales	- -	- -	1.69	2.12	1.68	1.94	2.79	0.36	0.8	- -	- -	- -	1.59	0.32	4.86
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	12.32	10.94	16.65	16.18	15.82	16.89	17.53	8.73	10.49	12.58	12.98	8.25	8.79	11.47	11.9
Price/Earnings Average	12.19	11.3	13.51	14.46	15.39	12.22	15.96	12.85	10.1	9.56	11.95	9.24	7.15	9.66	10.26
Price/Earnings High	14.61	12.54	16.65	16.18	17.09	17.15	17.68	15.01	12.01	12.84	14.08	11.6	9.65	13.25	12.06
Price/Earnings Low	8.8	10.11	10.55	13.03	13.21	9.09	14.02	8.66	8.15	5.79	8.24	7.76	4.31	8.17	7.2
Price/Book Value	1.34	1.3	2.05	1.97	1.95	2.13	2.31	1.39	1.41	1.35	1.94	1.55	1.46	1.73	1.76
Price/Book Value Average	1.32	1.34	1.66	1.76	1.9	1.54	2.1	2.05	1.36	1.03	1.79	1.74	1.19	1.45	1.52
Price/Book Value High	1.59	1.49	2.05	1.97	2.11	2.16	2.33	2.39	1.62	1.38	2.11	2.18	1.6	1.99	1.79
Price/Book Value Low	0.96	1.2	1.3	1.58	1.63	1.15	1.85	1.38	1.1	0.62	1.23	1.46	0.71	1.23	1.07
Price/Tangible Book Value	1.58	1.52	2.39	2.36	2.3	2.47	2.63	1.55	1.56	1.48	2.11	1.68	1.56	1.84	1.86
Price/Tangible Book Value Average	1.56	1.57	1.94	2.1	2.23	1.78	2.39	2.29	1.5	1.12	1.94	1.88	1.27	1.55	1.6
Price/Tangible Book Value High	1.87	1.74	2.39	2.36	2.48	2.5	2.65	2.67	1.78	1.51	2.29	2.37	1.71	2.12	1.88
Price/Tangible Book Value Low	1.13	1.41	1.51	1.9	1.92	1.33	2.1	1.54	1.21	0.68	1.34	1.58	0.76	1.31	1.13
Price/Sales	3.31	3.35	5.63	5.48	5.43	6.07	6.56	3.93	4.22	4.47	6.29	4.01	3.98	5.21	5.44
Price/Sales Average	3.28	3.46	4.57	4.9	5.29	4.39	5.97	5.79	4.06	3.4	5.79	4.49	3.24	4.39	4.69
Price/Sales High	3.93	3.84	5.63	5.48	5.87	6.16	6.61	6.76	4.83	4.56	6.82	5.64	4.37	6.02	5.52
Price/Sales Low	2.37	3.09	3.57	4.41	4.54	3.27	5.25	3.9	3.28	2.06	3.99	3.78	1.95	3.71	3.3
Price/Cash Flow	11.5	10.46	11.34	14.24	12.96	11.21	12.6	6.95	9.65	10.32	9.69	4.5	7.16	9.47	10.5
Price/Cash Flow Average	11.38	10.8	9.2	12.73	12.6	8.11	11.48	10.24	9.28	7.84	8.93	5.04	5.83	7.97	9.06
Price/Cash Flow High	13.64	11.98	11.34	14.24	14	11.39	12.71	11.96	11.05	10.53	10.52	6.34	7.87	10.94	10.64
Price/Cash Flow Low	8.21	9.67	7.18	11.47	10.82	6.04	10.08	6.9	7.5	4.75	6.16	4.24	3.51	6.74	6.36
Price/Free Cash Flow Average	12.38	11.65	11.78	13.18	12.84	8.34	11.82	10.49	9.45	7.91	9.06	5.08	5.86	8.03	9.11
Price/Free Cash Flow High	14.85	12.93	14.53	14.75	14.27	11.71	13.1	12.26	11.25	10.61	10.67	6.39	7.91	11.03	10.7
Price/Free Cash Flow Low	8.94	10.43	9.2	11.88	11.03	6.21	10.39	7.07	7.63	4.79	6.25	4.27	3.53	6.79	6.39
EV/Sales Average	- -	- -	0.62	1.53	1.53	0.26	2.21	2.22	0.64	- -	- -	0.43	0.85	- -	4.12
EV/Sales High	- -	- -	1.69	2.12	2.12	2.03	2.85	3.19	1.41	- -	- -	1.58	1.97	1.12	4.93
EV/Sales Low	- -	- -	- -	1.04	0.78	- -	1.48	0.33	- -	- -	- -	- -	- -	- -	2.72
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Last Price	19.96	21.25	35.15	39.15	42.32	50.6	61.37	42.39	48.62	50.2	79.87	65.85	72.3	96.29	113.97
High Price	23.68	24.36	35.15	39.15	45.72	51.39	61.89	72.89	55.66	51.22	86.66	92.61	79.4	111.2	115.5
Enterprise Value Average	-932	-721	532	1,562	1,714	308	2,983	3,465	1,072	-4,043	-3,669	999	2,182	-1,303	11,920
Enterprise Value High	-346	-382	1,446	2,159	2,370	2,440	3,852	4,983	2,365	-2,193	-1,810	3,662	5,060	2,874	14,287
Enterprise Value Low	-1,754	-1,043	-328	1,064	876	-1,041	2,001	515	-239	-6,174	-6,908	-659	-1,100	-3,033	7,889

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	149	140	138	144	144	144	145	145	146	142	142	141	140	138	138
Diluted Weighted Avg Shares	153	147	140	144	145	145	146	146	146	143	143	142	142	140	139
Basic Weighted Avg Shares	147	141	137	143	144	144	144	145	145	142	142	141	141	139	138
Revenue per Share	6.03	6.35	6.24	7.14	7.79	8.34	9.36	10.78	11.52	11.24	12.7	16.41	18.15	18.48	20.94
EBITDA per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Income per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Basic EPS, GAAP	1.62	1.94	2.11	2.42	2.67	3	3.5	4.86	4.63	3.99	6.16	7.98	8.23	8.39	9.58
Basic EPS from Cont Ops	1.67	1.99	2.14	2.42	2.67	3	3.5	4.86	4.63	3.99	6.16	7.98	8.23	8.39	9.58
Diluted EPS, GAAP	1.55	1.87	2.08	2.41	2.66	2.97	3.47	4.81	4.61	3.97	6.1	7.92	8.18	8.33	9.52
Diluted EPS from Cont Ops	1.6	1.91	2.1	2.41	2.66	2.97	3.47	4.81	4.61	3.97	6.1	7.92	8.18	8.33	9.52
Dividend per Share	0.21	0.45	0.63	0.72	0.8	0.8	0.81	0.87	1.07	1.11	1.33	1.62	1.94	2.22	2.41
Cash Flow per Share	1.74	2.03	3.1	2.75	3.27	4.51	4.87	6.1	5.04	4.87	8.24	14.62	10.09	10.16	10.85
Free Cash Flow per Basic Share	1.66	1.96	2.46	2.67	3.22	4.43	4.77	6	4.97	4.85	8.2	14.62	10.09	10.16	10.85
Cash & Equivalents per Share	31.02	31.03	28.58	27.89	37.76	38.41	38.67	42.18	46.52	73.27	102.99	68.51	77.23	116.63	34.73
Book Value per Share	14.92	16.39	17.18	19.89	21.7	23.78	26.58	30.52	34.46	37.22	41.13	42.46	49.64	55.79	64.68
Tangible Book Value per Share	12.67	13.98	14.73	16.62	18.44	20.52	23.33	27.31	31.26	33.93	37.85	39.16	46.31	52.42	61.3