Westamerica Bancorporation Financial Ratios — WB1 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 (%)	15.92	14.5	12.18	11.34	11.1	10.76	8.69	11.87	11.94	10.2	10.35	17.08	23.53	16.67	12.74
Return on Assets (%)	1.76	1.62	1.37	1.23	1.15	1.12	0.92	1.29	1.44	1.3	1.22	1.69	2.43	2.23	1.93
Return on Capital (%)	12.29	12.19	10.82	9.61	9.62	9.76	7.88	10.88	11.12	9.79	10.13	16.68	22.95	16.31	12.47
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	46.52	45.41	41.66	41.87	42.13	44.33	45.3	45.98	51.53	51.81	54.47	62.5	68.46	64.36	60.72
Profit Margin (%)	33.84	34.57	32.49	32.16	32.29	32.63	26	36.16	39.37	39.01	40.27	46.06	49.98	47.2	45.02
Net Income to Common Margin (%)	33.84	34.57	32.49	32.16	32.29	32.63	26	36.16	39.37	39.01	40.27	46.06	49.98	47.2	45.02
Effective Tax Rate (%)	27.25	23.87	22	23.19	23.37	26.39	42.61	21.36	23.6	24.71	26.08	26.3	26.99	26.67	25.86
Dvd Payout Ratio (%)	47.41	50.54	59.69	65.56	66.59	67.84	82.56	59.58	54.66	55.07	51.21	37.02	28.41	33.87	40.4
Sustainable Growth Rate (%)	8.37	7.17	4.91	3.91	3.71	3.46	1.52	4.8	5.41	4.58	5.05	10.75	16.85	11.03	7.59

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	157	56	83	110	53	59	58	51	48	19	18	16	19	18	22
ST Debt	116	15	63	90	53	59	58	51	31	- -	- -	- -	- -	- -	- -
LT Debt	41	41	21	20	- -	- -	- -	- -	17	19	18	16	19	18	22
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	11.08	11.31	11.2	10.46	10.3	10.46	10.71	11.05	13.02	12.52	11.09	8.66	12.14	14.65	15.66
Long-Term Debt/Equity (%)	7.34	7.28	3.79	3.8	- -	- -	- -	- -	2.34	2.23	2.17	2.62	2.43	2.02	2.38
Long-Term Debt/Capital (%)	5.73	6.62	3.29	3.15	- -	- -	- -	- -	2.2	2.18	2.13	2.55	2.38	1.98	2.32
Long-Term Debt/Total Assets (%)	0.81	0.82	0.42	0.4	- -	- -	- -	- -	0.3	0.28	0.24	0.23	0.3	0.3	0.37
Total Debt/Equity (%)	28.05	9.96	15.33	20.85	9.96	10.52	9.91	8.32	6.57	2.23	2.17	2.62	2.43	2.02	2.38
Total Debt/Capital (%)	21.91	9.06	13.29	17.25	9.06	9.52	9.01	7.69	6.17	2.18	2.13	2.55	2.38	1.98	2.32
Total Debt/Total Assets (%)	3.11	1.13	1.72	2.18	1.03	1.1	1.06	0.92	0.86	0.28	0.24	0.23	0.3	0.3	0.37
Net Debt to Equity	-66.83	-77.77	-71.61	-51.47	-71.4	-71.82	-87.51	-59.95	-46.83	-73.54	-136.87	-48.87	-24.62	-67.59	-60.82
Net Debt/Capital (%)	-201.47	-349.81	-252.21	-106.05	-249.7	-254.9	-700.78	-149.68	-84.35	-256.34	394.45	-90.92	-31.65	-196.28	-146.37
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	11.08	11.31	11.2	10.46	10.3	10.46	10.71	11.05	13.02	12.52	11.09	8.66	12.14	14.65	15.66
Long-Term Debt/Equity (%)	7.34	7.28	3.79	3.8	- -	- -	- -	- -	2.34	2.23	2.17	2.62	2.43	2.02	2.38
Long-Term Debt/Capital (%)	5.73	6.62	3.29	3.15	- -	- -	- -	- -	2.2	2.18	2.13	2.55	2.38	1.98	2.32
Long-Term Debt/Total Assets (%)	0.81	0.82	0.42	0.4	- -	- -	- -	- -	0.3	0.28	0.24	0.23	0.3	0.3	0.37
Total Debt/Equity (%)	28.05	9.96	15.33	20.85	9.96	10.52	9.91	8.32	6.57	2.23	2.17	2.62	2.43	2.02	2.38
Total Debt/Capital (%)	21.91	9.06	13.29	17.25	9.06	9.52	9.01	7.69	6.17	2.18	2.13	2.55	2.38	1.98	2.32
Total Debt/Total Assets (%)	3.11	1.13	1.72	2.18	1.03	1.1	1.06	0.92	0.86	0.28	0.24	0.23	0.3	0.3	0.37
CFO/Total Liabilities	2.69	2.72	1.98	1.83	1.52	1.62	1.64	1.95	1.65	1.83	1.34	1.79	2.83	2.73	2.43
CFO/CapEx	36.38	24.71	50.39	21.71	15.74	42.7	29.69	30.94	20.21	48.97	67.02	140.2	136.27	81.18	54.27
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	2.09	10.78	10.55	9.84	9.2	8.66	8.54	8.01	7.48	6.67	6.27	5.95	5.99	5.92	6.31
Days Sales Outstanding	174.97	33.86	34.6	37.09	39.68	42.15	42.72	45.54	48.82	54.73	58.23	61.36	60.97	61.61	57.81
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	1,268	1,163	1,541	1,296	1,254	1,670	1,624	1,496	1,864	1,475	1,562	1,611	1,541	1,385	1,182
- Cash & Cash Equivalents	530	491	472	381	433	462	575	420	373	621	1,132	294	190	601	568
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	157	56	83	110	53	59	58	51	48	19	18	16	19	18	22
Enterprise Value	256	-99	73	-576	-696	-624	-1,084	-1,527	-1,540	-3,191	-4,191	-2,999	-2,630	-2,595	-912
Total Capital	715	616	626	636	585	620	649	667	779	864	845	618	792	908	956
Total Debt/Capital (%)	21.91	9.06	13.29	17.25	9.06	9.52	9.01	7.69	6.17	2.18	2.13	2.55	2.38	1.98	2.32
Total Debt / EV	0.61	-0.57	1.15	-0.19	-0.08	-0.09	-0.05	-0.03	-0.03	-0.01	- -	-0.01	-0.01	-0.01	-0.02
EV/Sales	0.98	- -	0.35	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	2.12	- -	0.85	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	2.18	- -	0.87	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Diluted Market Cap	1,294	1,183	1,562	1,317	1,256	1,655	1,624	1,498	1,860	1,483	1,562	1,610	1,543	1,383	1,232
Diluted Enterprise Value	282	-78	94	-555	-694	-639	-1,085	-1,526	-1,544	-3,182	-4,191	-3,000	-2,628	-2,596	-862
EV per Share	8.93	- -	2.69	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Sales	260	235	207	189	182	180	192	198	204	206	215	265	324	294	258
TTM EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Operating Income	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Cash Flow to Firm	120	119	85	82	70	78	81	97	81	108	89	114	158	142	122
TTM Free Cash Flow to Firm	117	115	84	79	66	76	78	94	77	106	87	113	157	140	120

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	11.05	10.32	18.68	16.77	19.05	21.83	20.81	16.02	24.25	14.05	17.87	14.27	9.82	9.89	10.3
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	256	-99	73	-576	-696	-624	-1,084	-1,527	-1,540	-3,191	-4,191	-2,999	-2,630	-2,595	-912
Low Price	36.52	40.86	42.29	44.39	40.81	40.48	49.4	52.44	54.29	47.48	52.78	51.93	36.43	44.2	41.04
EV/Sales	0.98	- -	0.35	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	14.67	14.56	23.21	21.66	21.36	28.05	32.3	20.85	23.1	18.43	18.05	13.19	9.54	9.98	10.61
Price/Earnings Average	15.57	15.8	19.34	21.82	20.23	21.73	29.97	22.46	21.29	19.8	18.4	13.03	7.84	9.66	10.68
Price/Earnings High	18.58	16.97	23.21	24.5	23.01	28.17	34.22	24.44	23.3	23.42	20.89	14.38	9.84	11.22	11.99
Price/Earnings Low	12.09	14.16	17.16	19.41	18.04	17.9	26.38	19.85	18.5	16.17	16.65	11.63	6.11	8.65	9.22
Price/Book Value	2.27	2.08	2.84	2.46	2.36	2.98	2.75	2.43	2.55	1.75	1.89	2.68	1.99	1.56	1.27
Price/Book Value Average	2.41	2.25	2.36	2.48	2.23	2.3	2.55	2.62	2.35	1.88	1.93	2.64	1.64	1.51	1.27
Price/Book Value High	2.87	2.42	2.84	2.78	2.54	2.99	2.91	2.85	2.57	2.22	2.19	2.92	2.06	1.75	1.43
Price/Book Value Low	1.87	2.02	2.1	2.21	1.99	1.9	2.25	2.31	2.04	1.53	1.74	2.36	1.28	1.35	1.1
Price/Tangible Book Value	3.1	2.8	3.83	3.32	3.13	3.86	3.49	3.04	3.06	2.04	2.22	3.36	2.37	1.8	1.46
Price/Tangible Book Value Average	3.29	3.04	3.19	3.34	2.97	2.99	3.24	3.28	2.82	2.19	2.26	3.32	1.95	1.74	1.47
Price/Tangible Book Value High	3.93	3.26	3.83	3.75	3.37	3.88	3.7	3.57	3.09	2.6	2.57	3.66	2.44	2.03	1.65
Price/Tangible Book Value Low	2.56	2.72	2.83	2.97	2.65	2.46	2.85	2.9	2.45	1.79	2.05	2.96	1.52	1.56	1.27
Price/Sales	4.96	5.03	7.54	6.97	6.9	9.15	8.4	7.54	9.09	7.19	7.27	6.08	4.77	4.71	4.78
Price/Sales Average	5.27	5.46	6.28	7.02	6.53	7.09	7.79	8.12	8.38	7.72	7.41	6	3.92	4.56	4.81
Price/Sales High	6.29	5.87	7.54	7.88	7.43	9.19	8.9	8.84	9.17	9.14	8.41	6.62	4.92	5.3	5.4
Price/Sales Low	4.09	4.89	5.58	6.24	5.82	5.84	6.86	7.18	7.28	6.31	6.71	5.36	3.06	4.08	4.15
Price/Cash Flow	10.71	9.89	18.27	15.96	17.83	21.27	20.01	15.44	23.01	13.76	17.6	14.16	9.75	9.77	10.11
Price/Cash Flow Average	11.36	10.73	15.22	16.08	16.88	16.47	18.56	16.63	21.21	14.78	17.94	13.99	8.01	9.46	10.18
Price/Cash Flow High	13.56	11.52	18.27	18.05	19.2	21.35	21.2	18.1	23.21	17.48	20.37	15.44	10.07	10.99	11.43
Price/Cash Flow Low	8.82	9.61	13.51	14.3	15.05	13.57	16.34	14.7	18.43	12.07	16.23	12.48	6.25	8.47	8.79
Price/Free Cash Flow Average	11.73	11.2	15.56	16.89	18.05	16.91	19.3	17.26	22.36	15.1	18.22	14.09	8.07	9.58	10.37
Price/Free Cash Flow High	14	12.03	18.68	18.97	20.52	21.92	22.04	18.78	24.46	17.85	20.69	15.55	10.14	11.13	11.64
Price/Free Cash Flow Low	9.11	10.03	13.81	15.03	16.09	13.93	17	15.25	19.42	12.33	16.49	12.58	6.3	8.57	8.95
EV/Sales Average	1.28	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Sales High	2.29	0.4	0.35	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Sales Low	0.13	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Last Price	44.31	42.03	57.19	49.52	48.33	63.43	60.47	55.09	67.77	54.13	57.21	58.89	56.85	51.01	47.23
High Price	56.12	48.97	57.19	56.01	52.04	63.69	64.06	64.58	68.36	68.77	66.22	64.21	58.68	57.37	53.4
Enterprise Value Average	333	- -	-185	-566	-763	-1,000	-1,202	-1,412	-1,686	-3,081	-4,161	-3,019	-2,905	-2,639	-904
Enterprise Value High	593	93	73	-406	-600	-617	-988	-1,269	-1,524	-2,792	-3,945	-2,854	-2,581	-2,422	-758
Enterprise Value Low	33	-131	-329	-710	-891	-1,228	-1,382	-1,599	-1,911	-3,372	-4,312	-3,190	-3,184	-2,780	-1,067

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	29	28	27	26	26	26	27	27	28	27	27	27	27	27	25
Diluted Weighted Avg Shares	29	28	27	27	26	26	27	27	27	27	27	27	27	27	26
Basic Weighted Avg Shares	29	28	27	27	26	26	27	27	27	27	27	27	27	27	26
Revenue per Share	8.93	8.35	7.58	7.11	7.01	6.93	7.2	7.31	7.45	7.53	7.87	9.69	11.93	10.83	9.89
EBITDA per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Income per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Basic EPS, GAAP	3.02	2.89	2.46	2.29	2.26	2.26	1.87	2.64	2.93	2.94	3.17	4.46	5.96	5.11	4.45
Basic EPS from Cont Ops	3.02	2.89	2.46	2.29	2.26	2.26	1.87	2.64	2.93	2.94	3.17	4.46	5.96	5.11	4.45
Diluted EPS, GAAP	3.01	2.88	2.46	2.28	2.26	2.26	1.86	2.63	2.93	2.93	3.17	4.46	5.96	5.11	4.45
Diluted EPS from Cont Ops	3.01	2.88	2.46	2.28	2.26	2.26	1.86	2.63	2.93	2.93	3.17	4.46	5.96	5.11	4.45
Dividend per Share	1.43	1.46	1.47	1.5	1.51	1.53	1.55	1.57	1.6	1.62	1.62	1.65	1.69	1.73	1.8
Cash Flow per Share	4.14	4.25	3.13	3.1	2.71	2.98	3.02	3.57	2.95	3.93	3.25	4.16	5.83	5.22	4.67
Free Cash Flow per Basic Share	4.02	4.08	3.07	2.96	2.54	2.91	2.92	3.45	2.8	3.85	3.2	4.13	5.79	5.16	4.59
Cash & Equivalents per Share	40.85	47.62	57.58	75.74	77.21	89.37	103.02	113.19	125.52	171.94	211.36	169.13	154.58	147.27	84.57
Book Value per Share	19.53	20.25	20.15	20.13	20.51	21.32	21.98	22.66	26.59	31.01	30.29	22.01	28.51	32.79	37.3
Tangible Book Value per Share	14.27	15.01	14.95	14.93	15.42	16.44	17.3	18.11	22.12	26.5	25.81	17.54	24.01	28.3	32.44