WaFd, Inc. Financial Ratios — WAO 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	09/30/2011	09/30/2012	09/30/2013	09/30/2014	09/30/2015	09/30/2016	09/30/2017	09/30/2018	09/30/2019	09/30/2020	09/30/2021	09/30/2022	09/30/2023	09/30/2024	09/30/2025

Return on Common Equity (%)	5.93	7.26	7.9	8.05	8.16	8.35	8.72	10.19	10.43	8.57	9.04	11.67	11.84	7.68	7.77
Return on Assets (%)	0.83	1.07	1.19	1.13	1.09	1.11	1.15	1.31	1.3	0.98	0.96	1.17	1.19	0.79	0.83
Return on Capital (%)	2.65	3.27	3.96	4.05	4.17	4.18	4.19	4.76	4.88	3.86	4.29	5.73	4.91	3.23	4.05
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	39.04	52.21	58.35	56.5	53.87	51.98	52.76	49.84	48.29	39.39	41.18	45.35	43.77	35.47	39.96
Profit Margin (%)	24.98	33.41	37.68	36.3	34.61	34.37	35.73	39.5	38.64	31.17	32.44	35.72	34.66	27.71	31.19
Net Income to Common Margin (%)	24.98	33.41	37.68	36.3	34.61	34.37	35.73	39.5	38.64	31.17	30.66	33.51	32.7	25.69	29.17
Effective Tax Rate (%)	36	36	35.42	35.75	35.75	33.89	32.27	20.76	19.99	20.87	21.24	21.23	20.81	21.88	21.95
Dvd Payout Ratio (%)	23.12	23.47	24.97	26.73	31.88	30.43	42.94	27.47	30.11	38.34	35.84	27.77	26.27	40.05	40.03
Sustainable Growth Rate (%)	4.56	5.56	5.92	5.9	5.56	5.81	4.97	7.39	7.29	5.28	5.8	8.43	8.73	4.61	4.66

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	09/30/2011	09/30/2012	09/30/2013	09/30/2014	09/30/2015	09/30/2016	09/30/2017	09/30/2018	09/30/2019	09/30/2020	09/30/2021	09/30/2022	09/30/2023	09/30/2024	09/30/2025

Total Debt	2,762	1,880	1,930	1,930	1,830	2,080	2,225	2,330	2,250	2,700	1,720	2,125	3,650	3,318	1,817
ST Debt	800	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1,747
LT Debt	1,962	1,880	1,930	1,930	1,830	2,080	2,225	2,330	2,250	2,700	1,720	2,125	3,650	3,318	70
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	14.18	15.23	14.81	13.37	13.42	13.27	13.15	12.59	12.34	10.72	9.29	9.5	9.46	9.62	10.26
Long-Term Debt/Equity (%)	102.91	98.96	99.61	97.81	93.57	105.28	110.93	116.68	110.67	134.05	80.9	93.44	150.43	110.6	2.31
Long-Term Debt/Capital (%)	42.03	49.74	49.9	49.45	48.34	51.29	52.59	53.85	52.53	57.27	44.72	48.3	60.07	52.52	1.45
Long-Term Debt/Total Assets (%)	14.6	15.07	14.75	13.08	12.56	13.97	14.59	14.69	13.66	14.37	8.75	10.23	16.24	11.83	0.26
Total Debt/Equity (%)	144.87	98.96	99.61	97.81	93.57	105.28	110.93	116.68	110.67	134.05	80.9	93.44	150.43	110.6	59.79
Total Debt/Capital (%)	59.16	49.74	49.9	49.45	48.34	51.29	52.59	53.85	52.53	57.27	44.72	48.3	60.07	52.52	37.42
Total Debt/Total Assets (%)	20.55	15.07	14.75	13.08	12.56	13.97	14.59	14.69	13.66	14.37	8.75	10.23	16.24	11.83	6.81
Net Debt to Equity	102.07	59.41	89.1	58.19	79.05	82.48	95.33	103.23	90.06	49.5	-17.44	63.36	110.01	31.24	38.16
Net Debt/Capital (%)	50.51	37.27	47.12	36.78	44.15	45.2	48.8	50.79	47.38	33.11	-21.13	38.79	52.38	23.8	27.62
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	09/30/2011	09/30/2012	09/30/2013	09/30/2014	09/30/2015	09/30/2016	09/30/2017	09/30/2018	09/30/2019	09/30/2020	09/30/2021	09/30/2022	09/30/2023	09/30/2024	09/30/2025

Cash Ratio	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Current Ratio	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Quick Ratio	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
CFO/Avg Current Liab	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	14.18	15.23	14.81	13.37	13.42	13.27	13.15	12.59	12.34	10.72	9.29	9.5	9.46	9.62	10.26
Long-Term Debt/Equity (%)	102.91	98.96	99.61	97.81	93.57	105.28	110.93	116.68	110.67	134.05	80.9	93.44	150.43	110.6	2.31
Long-Term Debt/Capital (%)	42.03	49.74	49.9	49.45	48.34	51.29	52.59	53.85	52.53	57.27	44.72	48.3	60.07	52.52	1.45
Long-Term Debt/Total Assets (%)	14.6	15.07	14.75	13.08	12.56	13.97	14.59	14.69	13.66	14.37	8.75	10.23	16.24	11.83	0.26
Total Debt/Equity (%)	144.87	98.96	99.61	97.81	93.57	105.28	110.93	116.68	110.67	134.05	80.9	93.44	150.43	110.6	59.79
Total Debt/Capital (%)	59.16	49.74	49.9	49.45	48.34	51.29	52.59	53.85	52.53	57.27	44.72	48.3	60.07	52.52	37.42
Total Debt/Total Assets (%)	20.55	15.07	14.75	13.08	12.56	13.97	14.59	14.69	13.66	14.37	8.75	10.23	16.24	11.83	6.81
CFO/Total Liabilities	2.27	1.65	1.63	1.36	1.13	1.72	1.36	1.38	1.62	0.99	1.79	1.45	1.07	1.75	1
CFO/CapEx	24.83	5.29	6.2	3.35	3.08	5.31	11.62	7.03	6.59	5.22	10.67	22.77	14.2	17.8	8.25
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	09/30/2011	09/30/2012	09/30/2013	09/30/2014	09/30/2015	09/30/2016	09/30/2017	09/30/2018	09/30/2019	09/30/2020	09/30/2021	09/30/2022	09/30/2023	09/30/2024	09/30/2025

Accounts Receivable Turnover	8.78	8.34	8.37	8.56	10.02	12.22	12.25	11.61	11.32	10.84	10.84	11.56	9.84	7.6	7.2
Days Sales Outstanding	41.58	43.77	43.61	42.62	36.43	29.86	29.81	31.45	32.25	33.67	33.67	31.59	37.08	47.99	50.71
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	09/30/2011	09/30/2012	09/30/2013	09/30/2014	09/30/2015	09/30/2016	09/30/2017	09/30/2018	09/30/2019	09/30/2020	09/30/2021	09/30/2022	09/30/2023	09/30/2024	09/30/2025

Market Capitalization	1,462	1,775	2,113	2,013	2,096	2,346	2,963	2,615	2,921	1,580	2,247	1,971	1,629	2,767	2,349
- Cash & Cash Equivalents	816	751	204	782	284	450	313	269	419	1,703	2,091	684	981	2,381	657
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	300	300	300	300	300
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	2,762	1,880	1,930	1,930	1,830	2,080	2,225	2,330	2,250	2,700	1,720	2,125	3,650	3,318	1,817
Enterprise Value	3,408	1,122	1,479	111	1,261	2,053	3,609	3,362	3,266	327	38	1,661	2,603	2,568	1,193
Total Capital	4,669	3,780	3,868	3,903	3,786	4,056	4,231	4,327	4,283	4,714	3,846	4,399	6,076	6,319	4,857
Total Debt/Capital (%)	59.16	49.74	49.9	49.45	48.34	51.29	52.59	53.85	52.53	57.27	44.72	48.3	60.07	52.52	37.42
Total Debt / EV	0.81	1.68	1.31	17.33	1.45	1.01	0.62	0.69	0.69	8.25	44.98	1.28	1.4	1.29	1.52
EV/Sales	7.66	2.71	3.68	0.26	2.72	4.3	7.43	6.51	6	0.59	0.07	2.51	3.51	3.56	1.65
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	13.02	6.41	8.15	0.64	8.83	9.26	20.08	17.63	13.96	1.96	0.12	6.19	12.17	5.85	5.04
EV/Free Cash Flow to Firm	13.57	7.91	9.72	0.91	13.08	11.41	21.97	20.55	16.45	2.43	0.13	6.47	13.09	6.2	5.73
Diluted Market Cap	1,495	1,791	2,162	2,078	2,166	2,404	3,032	2,691	2,982	1,601	2,503	1,973	1,642	2,531	2,411
Diluted Enterprise Value	3,441	1,138	1,527	177	1,331	2,111	3,678	3,438	3,328	349	294	1,663	2,616	2,332	1,256
EV per Share	31.28	10.57	14.43	1.13	13.57	22.89	41.4	40.66	41.44	4.32	0.59	25.43	40.23	31.63	15.27
TTM Sales	445	414	402	434	463	477	486	516	544	556	566	662	743	722	725
TTM EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Operating Income	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Cash Flow to Firm	262	175	181	174	143	222	180	191	234	167	314	268	214	439	237
TTM Free Cash Flow to Firm	251	142	152	122	96	180	164	164	199	135	285	257	199	415	208

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	09/30/2011	09/30/2012	09/30/2013	09/30/2014	09/30/2015	09/30/2016	09/30/2017	09/30/2018	09/30/2019	09/30/2020	09/30/2021	09/30/2022	09/30/2023	09/30/2024	09/30/2025

Price/Free Cash Flow	5.95	12.63	14.21	17.04	22.46	13.36	18.46	16.45	15.02	11.89	8.78	7.69	8.26	6.11	11.58
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	3,408	1,122	1,479	111	1,261	2,053	3,609	3,362	3,266	327	38	1,661	2,603	2,568	1,193
Low Price	13.07	12.32	15.81	20.24	19.41	19.64	25.64	31.32	24.96	19.96	20.51	29.61	24.74	23.73	22.92
EV/Sales	7.66	2.71	3.68	0.26	2.72	4.3	7.43	6.51	6	0.59	0.07	2.51	3.51	3.56	1.65
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	13.44	12.96	14.25	13.15	13.45	14.57	17.41	13.19	14.18	9.23	14.41	8.89	6.76	13.64	11.39
Price/Earnings Average	16.02	12.02	12.5	14.19	13.06	13.33	16.44	14.18	11.96	12.95	12.3	9.76	8.31	11.73	11.67
Price/Earnings High	18.62	13.99	15.55	15.5	14.42	15.02	17.99	15.63	14.55	16.78	14.51	11.01	10.56	14.66	14.42
Price/Earnings Low	13.09	9.55	10.92	13	11.57	10.94	13.13	13.06	9.55	8.83	8.57	8.72	6.64	9.5	8.69
Price/Book Value	0.77	0.93	1.09	1.02	1.07	1.19	1.48	1.31	1.44	0.78	1.23	1	0.77	1.02	0.86
Price/Book Value Average	0.91	0.87	0.96	1.1	1.04	1.09	1.4	1.41	1.21	1.1	1.05	1.1	0.94	0.88	0.88
Price/Book Value High	1.06	1.01	1.19	1.2	1.15	1.22	1.53	1.55	1.47	1.43	1.24	1.24	1.2	1.1	1.09
Price/Book Value Low	0.75	0.69	0.84	1.01	0.92	0.89	1.11	1.3	0.97	0.75	0.73	0.98	0.75	0.71	0.65
Price/Tangible Book Value	0.89	1.08	1.26	1.2	1.27	1.4	1.74	1.55	1.69	0.93	1.48	1.18	0.9	1.23	1.02
Price/Tangible Book Value Average	1.06	1	1.11	1.3	1.23	1.28	1.64	1.67	1.43	1.3	1.26	1.3	1.1	1.06	1.05
Price/Tangible Book Value High	1.23	1.17	1.38	1.42	1.36	1.44	1.79	1.84	1.74	1.68	1.49	1.47	1.4	1.32	1.29
Price/Tangible Book Value Low	0.86	0.8	0.97	1.19	1.09	1.05	1.31	1.54	1.14	0.89	0.88	1.16	0.88	0.86	0.78
Price/Sales	3.36	4.33	5.37	4.77	4.66	5.01	6.22	5.21	5.48	2.88	4.42	2.98	2.21	3.5	3.32
Price/Sales Average	4	4.02	4.71	5.15	4.52	4.58	5.87	5.6	4.62	4.04	3.77	3.27	2.72	3.01	3.41
Price/Sales High	4.65	4.68	5.86	5.63	4.99	5.16	6.43	6.17	5.62	5.23	4.45	3.69	3.45	3.76	4.21
Price/Sales Low	3.27	3.19	4.12	4.72	4.01	3.76	4.69	5.16	3.69	2.75	2.63	2.92	2.17	2.44	2.54
Price/Cash Flow	5.71	10.23	11.9	11.91	15.09	10.78	16.81	14.1	12.74	9.61	7.96	7.34	7.67	5.76	10.16
Price/Cash Flow Average	6.8	9.49	10.44	12.86	14.66	9.87	15.88	15.16	10.74	13.49	6.79	8.06	9.43	4.95	10.42
Price/Cash Flow High	7.91	11.05	12.99	14.04	16.18	11.11	17.38	16.7	13.07	17.46	8.01	9.09	11.99	6.19	12.87
Price/Cash Flow Low	5.56	7.54	9.12	11.78	12.99	8.09	12.68	13.96	8.58	9.19	4.73	7.2	7.54	4.01	7.76
Price/Free Cash Flow Average	7.09	11.71	12.47	18.4	21.81	12.22	17.43	17.69	12.67	16.69	7.49	8.44	10.16	5.25	11.86
Price/Free Cash Flow High	8.25	13.63	15.51	20.1	24.07	13.77	19.08	19.5	15.42	21.61	8.84	9.52	12.91	6.56	14.65
Price/Free Cash Flow Low	5.8	9.3	10.89	16.86	19.32	10.03	13.93	16.29	10.12	11.37	5.22	7.54	8.11	4.25	8.83
EV/Sales Average	8.29	2.4	3.03	0.63	2.59	3.88	7.09	6.89	5.16	1.73	- -	2.8	4.01	3.02	1.73
EV/Sales High	8.93	3.06	4.16	1.09	3.05	4.45	7.64	7.45	6.14	2.91	0.09	3.22	4.74	3.84	2.51
EV/Sales Low	7.58	1.58	2.45	0.21	2.09	3.07	5.93	6.46	4.25	0.46	- -	2.45	3.47	2.39	0.88
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Last Price	13.42	16.72	20.63	20.46	22.55	26.17	33.99	31.63	37.06	20.87	34.51	30.18	25.17	34.08	30.05
High Price	18.59	18.06	22.52	24.12	24.17	26.97	35.13	37.48	38.03	37.93	34.74	37.39	39.35	36.61	38.03
Enterprise Value Average	3,688	993	1,220	271	1,200	1,853	3,444	3,558	2,808	964	-292	1,855	2,978	2,181	1,251
Enterprise Value High	3,971	1,264	1,672	472	1,411	2,124	3,708	3,846	3,342	1,618	53	2,132	3,521	2,774	1,818
Enterprise Value Low	3,370	654	985	89	968	1,467	2,881	3,336	2,312	258	-873	1,624	2,575	1,728	637

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	09/30/2011	09/30/2012	09/30/2013	09/30/2014	09/30/2015	09/30/2016	09/30/2017	09/30/2018	09/30/2019	09/30/2020	09/30/2021	09/30/2022	09/30/2023	09/30/2024	09/30/2025

Shares Outstanding	109	106	102	98	93	90	87	83	79	76	65	65	65	81	78
Diluted Weighted Avg Shares	111	107	105	102	96	92	89	85	80	77	73	65	65	74	80
Basic Weighted Avg Shares	111	107	105	101	96	91	89	85	80	77	73	65	65	74	80
Revenue per Share	4	3.86	3.84	4.29	4.84	5.22	5.46	6.07	6.76	7.26	7.81	10.14	11.39	9.73	9.04
EBITDA per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Income per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Basic EPS, GAAP	1	1.29	1.45	1.56	1.68	1.8	1.95	2.4	2.61	2.26	2.39	3.4	3.73	2.5	2.64
Basic EPS from Cont Ops	1	1.29	1.45	1.56	1.68	1.8	1.95	2.4	2.61	2.26	2.53	3.62	3.95	2.7	2.82
Diluted EPS, GAAP	1	1.29	1.45	1.55	1.67	1.79	1.95	2.4	2.61	2.26	2.39	3.39	3.72	2.5	2.64
Diluted EPS from Cont Ops	1	1.29	1.45	1.55	1.67	1.79	1.95	2.4	2.61	2.26	2.53	3.61	3.95	2.69	2.82
Dividend per Share	0.23	0.3	0.36	0.42	0.53	0.55	0.84	0.66	0.79	0.87	1	1.17	1.2	1.2	1.24
Cash Flow per Share	2.35	1.63	1.73	1.72	1.49	2.43	2.02	2.24	2.91	2.17	4.34	4.11	3.28	5.92	2.96
Free Cash Flow per Basic Share	2.26	1.33	1.45	1.21	1.01	1.97	1.85	1.92	2.47	1.76	3.93	3.93	3.05	5.59	2.6
Cash & Equivalents per Share	7.49	23.86	25.03	38.95	28.68	26.47	18.12	19.15	24.17	52.23	64.94	41.88	45.98	47.01	41.87
Book Value per Share	17.5	17.9	18.91	20.06	21.05	22.04	23.01	24.15	25.79	26.62	28.04	30.23	32.86	33.26	35.05
Tangible Book Value per Share	15.15	15.48	16.33	16.98	17.83	18.72	19.58	20.39	21.87	22.52	23.28	25.5	28.06	27.73	29.39