Pinnacle Financial Partners, Inc. Financial Ratios — PNFP

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 (%)	6.37	6.09	8.23	9.23	9.75	9.59	6.69	9.37	9.63	6.74	10.47	10.5	9.84	7.64	9.61
Return on Assets (%)	0.9	0.85	1.09	1.22	1.3	1.28	1.04	1.52	1.52	1	1.44	1.39	1.25	0.94	1.16
Return on Capital (%)	- -	4.42	6.51	7.02	7.1	6.61	4.49	6.31	6.14	4.52	7.94	8.61	7.49	5.48	7.14
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	16.04	31.74	40	44.78	49.54	48.76	47.9	53.62	55.68	37.14	58.35	53.46	51.61	38.21	43.53
Profit Margin (%)	24.61	21.26	26.89	29.87	33.07	32.41	27.97	42.83	44.87	31.24	47.2	42.98	40.64	31.23	35.83
Net Income to Common Margin (%)	22.02	20.42	26.89	29.87	33.07	32.41	27.97	42.83	44.87	30.48	45.84	41.82	39.54	30.23	34.98
Effective Tax Rate (%)	- -	33.02	32.79	33.3	33.26	33.52	41.62	20.12	19.43	15.9	19.11	19.61	21.27	18.26	17.7
Dvd Payout Ratio (%)	0.73	1.16	4.88	16.17	19.17	19.43	20.64	12.65	12.43	16.21	10.84	12.5	12.57	15.01	11.91
Sustainable Growth Rate (%)	6.33	6.02	7.83	7.74	7.88	7.73	5.31	8.18	8.44	5.65	9.34	9.18	8.6	6.5	8.47

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	324	182	189	292	442	757	1,785	1,929	2,812	1,759	1,312	888	2,563	2,300	2,205
ST Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
LT Debt	324	182	189	292	442	757	1,785	1,929	2,812	1,759	1,312	888	2,563	2,300	2,205
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	13.18	13.47	13.01	13.34	13.26	13.37	16.7	15.84	15.67	13.42	13.24	12.63	12.13	11.82	11.83
Long-Term Debt/Equity (%)	45.56	26.8	26.16	36.33	38.24	50.58	48.15	48.63	64.55	35.85	24.7	16.1	42.47	35.76	31.3
Long-Term Debt/Capital (%)	31.3	21.14	20.73	26.65	27.66	33.59	32.5	32.72	39.23	26.39	19.81	13.87	29.81	26.34	23.84
Long-Term Debt/Total Assets (%)	6.65	3.61	3.4	4.85	5.07	6.76	8.04	7.71	10.11	5.03	3.41	2.12	5.34	4.37	3.82
Total Debt/Equity (%)	45.56	26.8	26.16	36.33	38.24	50.58	48.15	48.63	64.55	35.85	24.7	16.1	42.47	35.76	31.3
Total Debt/Capital (%)	31.3	21.14	20.73	26.65	27.66	33.59	32.5	32.72	39.23	26.39	19.81	13.87	29.81	26.34	23.84
Total Debt/Total Assets (%)	6.65	3.61	3.4	4.85	5.07	6.76	8.04	7.71	10.11	5.03	3.41	2.12	5.34	4.37	3.82
Net Debt to Equity	21.42	2.73	-2.07	13.54	12.78	38.41	30.55	32.13	56.09	-40.11	-50.98	-4.66	6.95	-16.21	-18.01
Net Debt/Capital (%)	17.64	2.66	-2.12	11.93	11.33	27.75	23.4	24.32	35.93	-66.96	-103.99	-4.89	6.5	-19.34	-21.97
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	13.18	13.47	13.01	13.34	13.26	13.37	16.7	15.84	15.67	13.42	13.24	12.63	12.13	11.82	11.83
Long-Term Debt/Equity (%)	45.56	26.8	26.16	36.33	38.24	50.58	48.15	48.63	64.55	35.85	24.7	16.1	42.47	35.76	31.3
Long-Term Debt/Capital (%)	31.3	21.14	20.73	26.65	27.66	33.59	32.5	32.72	39.23	26.39	19.81	13.87	29.81	26.34	23.84
Long-Term Debt/Total Assets (%)	6.65	3.61	3.4	4.85	5.07	6.76	8.04	7.71	10.11	5.03	3.41	2.12	5.34	4.37	3.82
Total Debt/Equity (%)	45.56	26.8	26.16	36.33	38.24	50.58	48.15	48.63	64.55	35.85	24.7	16.1	42.47	35.76	31.3
Total Debt/Capital (%)	31.3	21.14	20.73	26.65	27.66	33.59	32.5	32.72	39.23	26.39	19.81	13.87	29.81	26.34	23.84
Total Debt/Total Assets (%)	6.65	3.61	3.4	4.85	5.07	6.76	8.04	7.71	10.11	5.03	3.41	2.12	5.34	4.37	3.82
CFO/Total Liabilities	2.72	2.62	2.61	1.82	1.12	1.57	0.9	2.23	1.84	1.42	1.98	1.66	1.14	1.96	1.5
CFO/CapEx	55.67	19.49	23.88	16.17	7.78	8.93	3.1	19.83	10.24	10.73	28.37	9.4	6.11	9.32	8.09
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	11.25	13.09	14.19	14.57	14.98	15.76	14.52	12.24	10.89	10.61	11.01	10.04	7.31	7.05	8.26
Days Sales Outstanding	32.46	27.88	25.73	25.06	24.37	23.16	25.13	29.82	33.52	34.41	33.14	36.37	49.96	51.77	44.2
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	555	654	1,146	1,413	2,101	3,213	5,154	3,573	4,896	4,888	7,268	5,615	6,696	8,836	7,410
- Cash & Cash Equivalents	171	163	204	183	294	182	653	654	369	3,726	4,019	1,146	2,143	3,342	3,474
+ Preferred Equity and Hybrid Capital	69	- -	- -	- -	- -	- -	- -	- -	- -	217	217	217	217	217	217
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	324	182	189	292	442	757	1,785	1,929	2,812	1,759	1,312	888	2,563	2,300	2,205
Enterprise Value	-119	-34	437	790	1,314	2,489	3,772	1,763	3,799	-449	-137	2,016	3,015	2,428	3,306
Total Capital	1,034	861	913	1,094	1,598	2,254	5,493	5,895	7,167	6,663	6,622	6,408	8,599	8,732	9,249
Total Debt/Capital (%)	31.3	21.14	20.73	26.65	27.66	33.59	32.5	32.72	39.23	26.39	19.81	13.87	29.81	26.34	23.84
Total Debt / EV	-2.72	-5.3	0.43	0.37	0.34	0.3	0.47	1.09	0.74	-3.92	-9.6	0.44	0.85	0.95	0.67
EV/Sales	- -	- -	2.04	3.35	4.55	6.34	6.06	2.1	4.25	- -	- -	1.55	2.18	1.6	1.85
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	3.46	8.31	15.53	16.34	22.74	3.75	8.8	- -	- -	3.33	6.3	2.69	4.36
EV/Free Cash Flow to Firm	- -	- -	3.61	8.85	17.81	18.4	33.57	3.94	9.76	- -	- -	3.73	7.53	3.01	4.97
Diluted Market Cap	550	650	1,123	1,389	1,950	3,031	4,265	3,570	4,913	4,872	7,251	5,588	6,685	8,823	7,412
Diluted Enterprise Value	-124	-38	414	766	1,163	2,307	2,882	1,761	3,816	-464	-153	1,989	3,004	2,415	3,309
EV per Share	- -	- -	12.42	22.1	32.11	53.69	48.52	22.75	49.66	- -	- -	26.35	39.27	31.44	42.57
TTM Sales	178	197	215	236	289	392	622	839	893	1,000	1,117	1,305	1,383	1,521	1,791
TTM EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Operating Income	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Cash Flow to Firm	- -	114	126	95	85	152	166	471	431	427	657	605	478	904	759
TTM Free Cash Flow to Firm	- -	108	121	89	74	135	112	447	389	387	634	541	400	807	665

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	4.95	5.99	9.27	15.57	26.45	22.41	37.96	7.99	12.62	12.59	11.43	10.34	16.71	10.93	11.14
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	-119	-34	437	790	1,314	2,489	3,772	1,763	3,799	-449	-137	2,016	3,015	2,428	3,306
Low Price	10.21	15.16	18.97	30.68	35.01	43.32	58.4	43.23	45.41	27.8	62.46	67.86	43.31	73.62	81.57
EV/Sales	- -	- -	2.04	3.35	4.55	6.34	6.06	2.1	4.25	- -	- -	1.55	2.18	1.6	1.85
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	13.79	15.88	19.27	19.48	19.9	23.44	24.3	9.89	12.19	15.93	14.07	10.19	12.12	19.02	11.7
Price/Earnings Average	12.38	15.4	15.82	17.84	18.76	17.86	23.85	13.23	10.85	11.44	13.22	11.72	9.13	15.35	12.53
Price/Earnings High	14.46	17.36	19.76	19.86	22.47	24.31	26.22	14.99	12.38	16.32	15.51	15.45	12.55	21.93	15.68
Price/Earnings Low	8.72	12.78	11.24	15.12	13.57	14.65	21.4	9.27	8.65	6.88	9.2	9.42	6.02	12.24	10
Price/Book Value	0.87	0.96	1.58	1.76	1.82	2.15	1.39	0.9	1.12	1.04	1.43	1.06	1.15	1.42	1.09
Price/Book Value Average	0.78	0.93	1.3	1.61	1.71	1.64	1.36	1.2	1	0.75	1.34	1.22	0.87	1.15	1.16
Price/Book Value High	0.91	1.05	1.62	1.79	2.05	2.23	1.5	1.36	1.14	1.07	1.57	1.61	1.19	1.64	1.45
Price/Book Value Low	0.55	0.77	0.92	1.37	1.24	1.34	1.22	0.84	0.8	0.45	0.93	0.98	0.57	0.92	0.93
Price/Tangible Book Value	1.43	1.52	2.41	2.54	2.95	3.45	2.8	1.69	1.97	1.73	2.24	1.64	1.7	2.03	1.5
Price/Tangible Book Value Average	1.28	1.47	1.97	2.33	2.78	2.63	2.74	2.26	1.75	1.24	2.11	1.89	1.28	1.64	1.6
Price/Tangible Book Value High	1.49	1.66	2.47	2.59	3.33	3.58	3.02	2.56	2	1.77	2.47	2.49	1.76	2.35	2.01
Price/Tangible Book Value Low	0.9	1.22	1.4	1.97	2.01	2.16	2.46	1.59	1.4	0.75	1.47	1.52	0.84	1.31	1.28
Price/Sales	3.04	3.24	5.18	5.82	6.58	7.6	6.8	4.24	5.47	4.85	6.45	4.26	4.79	5.75	4.09
Price/Sales Average	2.73	3.14	4.25	5.33	6.2	5.79	6.67	5.67	4.87	3.49	6.06	4.9	3.61	4.64	4.38
Price/Sales High	3.18	3.54	5.31	5.93	7.43	7.88	7.33	6.42	5.56	4.97	7.11	6.46	4.96	6.63	5.49
Price/Sales Low	1.92	2.61	3.02	4.51	4.49	4.75	5.99	3.97	3.88	2.1	4.22	3.94	2.38	3.7	3.5
Price/Cash Flow	4.77	5.59	8.8	14.44	22.47	19.58	25.49	7.55	11.33	11.37	10.96	9.19	13.86	9.67	9.66
Price/Cash Flow Average	4.28	5.42	7.22	13.23	21.18	14.92	25.01	10.1	10.08	8.17	10.3	10.57	10.44	7.8	10.35
Price/Cash Flow High	5	6.11	9.02	14.72	25.37	20.3	27.5	11.44	11.5	11.65	12.09	13.94	14.35	11.15	12.95
Price/Cash Flow Low	3.02	4.5	5.13	11.21	15.32	12.24	22.45	7.08	8.04	4.91	7.17	8.5	6.88	6.22	8.26
Price/Free Cash Flow Average	4.45	5.81	7.6	14.26	24.94	17.07	37.25	10.68	11.23	9.04	10.74	11.89	12.59	8.82	11.93
Price/Free Cash Flow High	5.19	6.55	9.5	15.87	29.87	23.23	40.96	12.1	12.82	12.89	12.6	15.68	17.3	12.6	14.93
Price/Free Cash Flow Low	3.13	4.82	5.4	12.08	18.03	14.01	33.43	7.49	8.95	5.43	7.48	9.56	8.3	7.03	9.53
EV/Sales Average	- -	- -	1.08	2.84	4.13	4.39	5.91	3.54	3.65	- -	- -	2.19	0.99	0.47	2.14
EV/Sales High	- -	0.14	2.17	3.46	5.49	6.64	6.72	4.29	4.34	- -	0.54	3.77	2.35	2.49	3.25
EV/Sales Low	- -	- -	- -	2	2.23	3.27	5.08	1.84	2.66	- -	- -	1.22	- -	- -	1.25
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Last Price	16.15	18.84	32.53	39.54	51.36	69.3	66.3	46.1	64	64.4	95.5	73.4	87.22	114.39	95.41
High Price	16.93	20.6	33.36	40.3	57.99	71.85	71.55	69.85	65	65.96	105.28	111.31	90.32	131.91	127.85
Enterprise Value Average	-176	-54	232	670	1,193	1,723	3,676	2,969	3,261	-1,825	-578	2,859	1,364	722	3,832
Enterprise Value High	-92	27	467	817	1,585	2,607	4,180	3,604	3,875	-330	608	4,916	3,253	3,781	5,825
Enterprise Value Low	-323	-162	-40	473	645	1,285	3,157	1,541	2,377	-3,227	-2,651	1,592	-356	-721	2,231

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	34	35	35	36	41	46	78	78	77	76	76	77	77	77	78
Diluted Weighted Avg Shares	34	34	35	35	38	44	64	77	77	76	76	76	77	77	78
Basic Weighted Avg Shares	33	34	34	35	37	43	64	77	76	75	75	76	76	76	77
Revenue per Share	5.32	5.81	6.28	6.8	7.8	9.12	9.76	10.88	11.7	13.26	14.8	17.23	18.2	19.9	23.31
EBITDA per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Income per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Basic EPS, GAAP	1.17	1.19	1.69	2.03	2.58	2.96	2.73	4.66	5.25	4.04	6.79	7.2	7.2	6.01	8.15
Basic EPS from Cont Ops	1.31	1.24	1.69	2.03	2.58	2.96	2.73	4.66	5.25	4.14	6.99	7.4	7.4	6.21	8.35
Diluted EPS, GAAP	1.15	1.17	1.67	2.01	2.52	2.91	2.7	4.64	5.22	4.03	6.75	7.17	7.14	5.96	8.07
Diluted EPS from Cont Ops	1.28	1.21	1.67	2.01	2.52	2.91	2.7	4.64	5.22	4.13	6.95	7.37	7.33	6.16	8.26
Dividend per Share	0.15	0.06	0.08	0.33	0.49	0.57	0.56	0.59	0.65	0.76	0.94	1.1	1.1	1.1	1.17
Cash Flow per Share	3.38	3.37	3.7	2.74	2.29	3.54	2.6	6.1	5.65	5.66	8.71	7.99	6.29	11.83	9.87
Free Cash Flow per Basic Share	3.32	3.2	3.54	2.57	1.99	3.14	1.76	5.8	5.1	5.13	8.4	7.14	5.26	10.56	8.65
Cash & Equivalents per Share	31.04	25.08	25.49	25.61	30.05	31.94	40.75	48.23	51.09	96.34	117.39	61.5	84.16	115.54	84.03
Book Value per Share	18.66	19.57	20.55	22.46	28.25	32.28	47.7	51.17	56.94	61.76	66.93	69.31	75.8	80.46	87.9
Tangible Book Value per Share	11.33	12.39	13.52	15.57	17.43	20.06	23.71	27.26	32.48	37.22	42.57	44.72	51.38	56.24	63.71