Wells Fargo & Company Financial Ratios — NWT 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 (%)	12.19	13.16	13.99	13.68	12.78	11.78	11.53	11.67	10.69	1.09	12.58	7.65	11	11.39	12.48
Return on Assets (%)	1.23	1.38	1.49	1.44	1.32	1.18	1.14	1.16	1.03	0.17	1.13	0.71	1	1.02	1.05
Return on Capital (%)	5.29	6.21	6.62	6.22	5.7	4.95	4.75	4.94	4.43	- -	5.27	3.77	4.91	5.1	5.82
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	29.77	33.65	39.64	41.38	40.13	36.39	30.97	33.03	29.9	3.37	37.34	21.02	26.19	28.39	30.11
Profit Margin (%)	19.97	22.34	26.58	28.13	27.31	24.85	25.1	25.92	22.7	4.55	27.93	18.39	23.18	23.96	25.49
Net Income to Common Margin (%)	18.91	21.28	25.38	26.62	25.61	23.08	23.25	23.94	20.85	2.4	26.3	16.89	21.77	22.61	24.24
Effective Tax Rate (%)	31.47	31.97	31.89	30.39	30.81	31.37	17.96	19.84	22.19	- -	19.5	14.4	12.05	14.55	15.24
Dvd Payout Ratio (%)	16.15	24.07	27.71	30.13	33.29	36.3	35.44	35.14	41.8	193.17	9.65	34.92	26.86	26.8	26.72
Sustainable Growth Rate (%)	10.22	9.99	10.12	9.56	8.53	7.51	7.44	7.57	6.22	-1.01	11.36	4.98	8.04	8.34	9.15

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	143,407	149,581	170,618	196,409	214,116	273,734	239,592	242,401	240,300	225,587	173,907	195,392	219,471	175,782	193,035
ST Debt	18,053	22,202	17,620	12,466	14,580	18,657	14,572	13,357	12,109	12,637	13,218	20,522	11,883	2,704	18,323
LT Debt	125,354	127,379	152,998	183,943	199,536	255,077	225,020	229,044	228,191	212,950	160,689	174,870	207,588	173,078	174,712
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	9.8	10.17	10.1	9.79	9.55	9.07	9.3	9.12	8.59	8.37	8.6	8.55	8.6	8.32	7.66
Long-Term Debt/Equity (%)	88.47	80.16	89.47	99.29	102.91	127.22	108.14	116.23	121.39	114.67	84.52	95.97	110.75	95.59	95.45
Long-Term Debt/Capital (%)	43.97	41.29	44.79	48.19	48.91	53.79	50.26	52.12	53.28	51.77	44.14	46.31	51.02	48.5	46.46
Long-Term Debt/Total Assets (%)	9.54	8.95	10.04	10.9	11.16	13.22	11.53	12.08	11.84	10.9	8.25	9.3	10.74	8.97	8.13
Total Debt/Equity (%)	101.21	94.13	99.77	106.02	110.43	136.53	115.14	123	127.83	121.47	91.48	107.23	117.09	97.08	105.46
Total Debt/Capital (%)	50.3	48.49	49.94	51.46	52.48	57.72	53.52	55.16	56.11	54.85	47.77	51.75	53.94	49.26	51.33
Total Debt/Total Assets (%)	10.91	10.51	11.2	11.64	11.98	14.18	12.28	12.79	12.47	11.55	8.93	10.39	11.36	9.11	8.98
Net Debt to Equity	87.41	80.37	88.12	95.45	100.57	126.19	11.34	35.05	52.67	-21.03	-31.74	19.87	-9.48	-15.23	10.28
Net Debt/Capital (%)	46.62	44.56	46.84	48.83	50.14	55.79	10.19	25.95	34.5	-26.62	-46.5	16.58	-10.47	-17.97	9.33
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	9.8	10.17	10.1	9.79	9.55	9.07	9.3	9.12	8.59	8.37	8.6	8.55	8.6	8.32	7.66
Long-Term Debt/Equity (%)	88.47	80.16	89.47	99.29	102.91	127.22	108.14	116.23	121.39	114.67	84.52	95.97	110.75	95.59	95.45
Long-Term Debt/Capital (%)	43.97	41.29	44.79	48.19	48.91	53.79	50.26	52.12	53.28	51.77	44.14	46.31	51.02	48.5	46.46
Long-Term Debt/Total Assets (%)	9.54	8.95	10.04	10.9	11.16	13.22	11.53	12.08	11.84	10.9	8.25	9.3	10.74	8.97	8.13
Total Debt/Equity (%)	101.21	94.13	99.77	106.02	110.43	136.53	115.14	123	127.83	121.47	91.48	107.23	117.09	97.08	105.46
Total Debt/Capital (%)	50.3	48.49	49.94	51.46	52.48	57.72	53.52	55.16	56.11	54.85	47.77	51.75	53.94	49.26	51.33
Total Debt/Total Assets (%)	10.91	10.51	11.2	11.64	11.98	14.18	12.28	12.79	12.47	11.55	8.93	10.39	11.36	9.11	8.98
CFO/Total Liabilities	1.17	4.63	4.26	1.17	1	0.06	1.07	2.12	0.39	0.12	-0.66	1.59	2.31	0.17	-0.97
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	2.65	2.73	2.87	2.8	2.65	2.61	2.18	2.03	2.39	2.03	2.48	2.98	2.68	2.86	3.64
Days Sales Outstanding	137.55	133.89	126.99	130.17	137.89	140	167.68	179.91	152.59	179.86	146.93	122.45	136.08	127.52	100.32
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	146,878	180,422	239,980	287,978	280,582	275,844	301,108	208,797	223,834	124,325	188,237	157,268	178,096	232,034	293,492
- Cash & Cash Equivalents	19,440	21,860	19,919	19,571	19,111	20,729	215,947	173,287	141,250	264,612	234,230	159,157	237,219	203,361	174,210
+ Preferred Equity and Hybrid Capital	11,431	12,883	16,267	19,213	22,214	24,551	25,358	23,214	21,549	21,136	20,057	19,448	19,448	18,608	16,608
+ Minority/Non Controlling Interest	1,446	1,357	866	868	893	916	1,143	900	838	1,032	2,504	1,986	1,708	1,946	1,921
+ Total Debt	143,407	149,581	170,618	196,409	214,116	273,734	239,592	242,401	240,300	225,587	173,907	195,392	219,471	175,782	193,035
Enterprise Value	61,109	87,184	155,805	227,455	494,476	547,898	348,264	32,113	81,812	-112,924	-26,769	101,343	56,111	65,109	117,709
Total Capital	285,094	308,492	341,626	381,671	408,007	474,231	447,671	439,467	428,284	411,299	364,017	377,605	406,914	356,848	376,073
Total Debt/Capital (%)	50.3	48.49	49.94	51.46	52.48	57.72	53.52	55.16	56.11	54.85	47.77	51.75	53.94	49.26	51.33
Total Debt / EV	2.35	1.72	1.1	0.86	0.43	0.5	0.69	7.55	2.94	-2	-6.5	1.93	3.91	2.7	1.64
EV/Sales	0.77	1.03	1.89	2.77	5.9	6.21	3.94	0.37	0.94	- -	- -	1.36	0.68	0.79	1.41
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	4.47	1.49	2.7	12.98	31.09	543.55	18.7	0.89	12.16	- -	- -	3.75	1.39	21.45	- -
EV/Free Cash Flow to Firm	4.47	1.49	2.7	12.98	31.09	543.55	18.7	0.89	12.16	- -	- -	3.75	1.39	21.45	- -
Diluted Market Cap	148,575	183,341	245,186	296,558	287,066	280,913	308,845	220,516	239,587	124,031	198,429	157,400	184,110	244,638	307,697
Diluted Enterprise Value	62,806	90,103	161,011	236,035	500,960	552,967	356,001	43,832	97,565	-113,218	-16,577	101,475	62,125	77,713	131,914
EV per Share	11.61	16.56	29.64	43.99	97.11	109.23	71.2	7.01	19.79	- -	- -	26.43	15.59	19.8	38.06
TTM Sales	79,466	84,601	82,308	81,967	83,827	88,267	88,389	86,408	86,832	74,264	79,166	74,368	82,597	82,296	83,699
TTM EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Operating Income	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Cash Flow to Firm	13,665	58,540	57,641	17,529	15,904	1,008	18,619	36,073	6,730	- -	-11,525	27,048	40,358	3,035	-19,001
TTM Free Cash Flow to Firm	13,665	58,540	57,641	17,529	15,904	1,008	18,619	36,073	6,730	- -	-11,525	27,048	40,358	3,035	-19,001

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	10.87	3.13	4.25	16.92	18.05	278.68	16.59	6.11	35.6	60.47	-17.22	5.82	4.56	80.61	-16.19
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	61,109	87,184	155,805	227,455	494,476	547,898	348,264	32,113	81,812	-112,924	-26,769	101,343	56,111	65,109	117,709
Low Price	22.81	27.36	33.84	44.27	49.56	43.49	49.55	44.15	43.53	20.84	29.53	36.93	35.39	46.19	55.45
EV/Sales	0.77	1.03	1.89	2.77	5.9	6.21	3.94	0.37	0.94	- -	- -	1.36	0.68	0.79	1.41
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	9.8	10.06	11.55	13.37	13.18	13.64	14.87	10.57	13.14	69.17	9.45	12.43	10.15	12.99	14.98
Price/Earnings Average	9.88	9.64	10.16	12.08	13.11	12.15	13.29	12.89	11.86	69.45	8.58	13.98	8.73	10.87	12.44
Price/Earnings High	11.97	10.68	11.61	13.42	14.1	14.29	15	28.7	13.34	124.28	10.25	18.24	10.39	14.52	15.04
Price/Earnings Low	8.01	8.04	8.57	10.63	11.86	10.79	11.97	10.24	10.56	48.04	5.76	11.19	7.26	8.5	8.75
Price/Book Value	1.14	1.25	1.56	1.74	1.64	1.58	1.66	1.21	1.35	0.76	1.12	0.98	1.07	1.45	1.78
Price/Book Value Average	1.15	1.19	1.37	1.58	1.63	1.4	1.48	1.47	1.22	0.76	1.02	1.1	0.92	1.21	1.48
Price/Book Value High	1.39	1.32	1.57	1.75	1.76	1.65	1.67	3.28	1.37	1.37	1.22	1.44	1.1	1.62	1.79
Price/Book Value Low	0.93	1	1.16	1.39	1.48	1.25	1.33	1.17	1.09	0.53	0.68	0.88	0.77	0.95	1.04
Price/Tangible Book Value	1.82	1.82	2.27	2.38	2.19	2.1	2.18	1.61	1.78	0.96	1.41	1.26	1.34	1.82	2.2
Price/Tangible Book Value Average	1.83	1.74	2	2.15	2.17	1.87	1.95	1.96	1.61	0.96	1.28	1.41	1.16	1.52	1.83
Price/Tangible Book Value High	2.22	1.93	2.28	2.39	2.34	2.2	2.2	4.36	1.81	1.73	1.52	1.85	1.38	2.03	2.21
Price/Tangible Book Value Low	1.49	1.45	1.68	1.89	1.97	1.66	1.75	1.56	1.43	0.67	0.86	1.13	0.96	1.19	1.29
Price/Sales	1.85	2.14	2.93	3.56	3.38	3.15	3.46	2.53	2.74	1.66	2.49	2.1	2.21	2.94	3.63
Price/Sales Average	1.87	2.05	2.58	3.22	3.36	2.81	3.09	3.09	2.47	1.67	2.26	2.36	1.9	2.46	3.01
Price/Sales High	2.26	2.27	2.95	3.57	3.61	3.3	3.49	6.87	2.78	2.99	2.69	3.08	2.26	3.28	3.65
Price/Sales Low	1.51	1.71	2.17	2.83	3.04	2.49	2.78	2.45	2.2	1.16	1.52	1.89	1.58	1.92	2.12
Price/Cash Flow	10.78	3.09	4.19	16.64	17.8	275.66	16.41	6.06	35.34	60.24	-17.07	5.77	4.52	79.64	-15.99
Price/Cash Flow Average	10.86	2.96	3.68	15.04	17.69	245.65	14.67	7.39	31.9	60.48	-15.5	6.49	3.89	66.62	-13.28
Price/Cash Flow High	13.16	3.28	4.21	16.71	19.04	288.77	16.56	16.46	35.88	108.22	-18.51	8.47	4.63	89.02	-16.06
Price/Cash Flow Low	8.81	2.47	3.1	13.23	16.01	218	13.21	5.87	28.42	41.83	-10.41	5.2	3.23	52.14	-9.34
Price/Free Cash Flow Average	10.96	3	3.74	15.29	17.95	248.34	14.82	7.45	32.13	60.72	-15.63	6.55	3.93	67.43	-13.45
Price/Free Cash Flow High	13.27	3.32	4.27	16.99	19.31	291.94	16.74	16.59	36.14	108.65	-18.67	8.54	4.67	90.1	-16.26
Price/Free Cash Flow Low	8.89	2.5	3.15	13.45	16.23	220.4	13.35	5.92	28.63	42	-10.5	5.24	3.26	52.77	-9.46
EV/Sales Average	0.78	0.94	1.54	2.44	5.88	5.87	3.58	0.9	0.69	- -	- -	1.63	0.38	0.33	0.81
EV/Sales High	1.18	1.16	1.91	2.79	6.13	6.36	3.97	4.51	0.98	- -	- -	2.35	0.73	1.12	1.42
EV/Sales Low	0.43	0.6	1.14	2.05	5.56	5.55	3.28	0.3	0.44	- -	- -	1.15	0.07	- -	- -
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Last Price	27.91	34.26	45.65	55.7	55.1	54.99	61.56	45.58	54.14	30	48.44	41.02	49.49	70.55	94.9
High Price	34.07	36.36	45.86	55.93	58.95	57.61	62.11	123.72	54.96	53.9	52.52	60.22	50.68	78.86	95.3
Enterprise Value Average	62,242	79,523	126,934	199,702	492,858	517,867	316,222	77,824	60,023	-112,422	-44,078	120,985	31,257	27,169	67,952
Enterprise Value High	93,521	98,223	156,894	228,675	514,096	561,021	350,972	390,095	85,211	-13,882	-10,918	174,962	60,390	92,443	118,948
Enterprise Value Low	34,264	50,834	93,747	168,384	466,252	490,205	289,549	25,583	37,970	-150,904	-100,242	85,646	5,375	-15,018	-4,290

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	5,263	5,266	5,257	5,170	5,092	5,016	4,892	4,581	4,134	4,144	3,886	3,834	3,599	3,289	3,093
Diluted Weighted Avg Shares	5,323	5,352	5,371	5,324	5,210	5,108	5,017	4,838	4,425	4,134	4,096	3,837	3,720	3,468	3,242
Basic Weighted Avg Shares	5,278	5,288	5,287	5,237	5,137	5,053	4,965	4,800	4,393	4,118	4,062	3,805	3,688	3,426	3,202
Revenue per Share	15.06	16	15.57	15.65	16.32	17.47	17.8	18	19.77	18.03	19.49	19.54	22.39	24.02	26.14
EBITDA per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Income per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Basic EPS, GAAP	2.85	3.4	3.95	4.17	4.18	4.03	4.14	4.31	4.12	0.43	5.13	3.3	4.88	5.43	6.34
Basic EPS from Cont Ops	3.07	3.66	4.2	4.51	4.53	4.36	4.52	4.77	4.6	0.89	5.86	3.52	5.16	5.83	6.67
Diluted EPS, GAAP	2.82	3.36	3.89	4.1	4.12	3.99	4.1	4.28	4.09	0.43	5.08	3.27	4.83	5.37	6.26
Diluted EPS from Cont Ops	3.05	3.62	4.14	4.43	4.47	4.32	4.48	4.73	4.57	0.89	5.81	3.49	5.11	5.76	6.59
Dividend per Share	0.64	1.03	1.32	1.55	1.72	1.79	1.83	1.94	2.18	1.49	0.89	1.39	1.61	1.82	2.03
Cash Flow per Share	2.59	11.07	10.9	3.35	3.1	0.2	3.75	7.52	1.53	0.5	-2.84	7.11	10.94	0.89	-5.93
Free Cash Flow per Basic Share	2.59	11.07	10.9	3.35	3.1	0.2	3.75	7.52	1.53	0.5	-2.84	7.11	10.94	0.89	-5.93
Cash & Equivalents per Share	45.99	48.81	51.72	53.58	4.58	5.41	44.76	96.74	97.89	117.04	105.89	71.14	100.76	110.45	125.25
Book Value per Share	24.48	27.47	29.27	31.95	33.54	34.89	37.12	37.75	40.05	39.47	43.12	41.94	46.21	48.8	53.19
Tangible Book Value per Share	15.34	18.81	20.1	23.42	25.21	26.17	28.28	28.35	30.44	31.22	34.48	32.64	36.85	38.79	43.08