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	146,040	178,514	239,668	285,897	278,967	275,062	299,934	208,167	222,815	124,198	187,489	157,556	176,844	232,856	290,548
- 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	60,271	85,276	155,493	225,374	492,861	547,116	347,090	31,483	80,793	-113,051	-27,517	101,631	54,859	65,931	114,765
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	2.38	1.75	1.1	0.87	0.43	0.5	0.69	7.7	2.97	-2	-6.32	1.92	4	2.67	1.68
EV/Sales	0.76	1.01	1.89	2.75	5.88	6.2	3.93	0.36	0.93	- -	- -	1.37	0.66	0.8	1.37
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	4.41	1.46	2.7	12.86	30.99	542.77	18.64	0.87	12	- -	- -	3.76	1.36	21.72	- -
EV/Free Cash Flow to Firm	4.41	1.46	2.7	12.86	30.99	542.77	18.64	0.87	12	- -	- -	3.76	1.36	21.72	- -
Diluted Market Cap	147,727	181,402	244,867	294,415	285,414	280,117	307,640	219,852	238,497	123,904	197,640	157,687	182,817	245,504	304,611
Diluted Enterprise Value	61,958	88,164	160,692	233,892	499,308	552,171	354,796	43,168	96,475	-113,345	-17,366	101,762	60,832	78,579	128,828
EV per Share	11.45	16.19	29.58	43.59	96.79	109.07	70.96	6.87	19.54	- -	- -	26.51	15.24	20.05	37.11
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	10.81	3.1	4.25	16.8	17.95	277.89	16.52	6.09	35.44	60.41	-17.15	5.83	4.53	80.89	-16.03
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	60,271	85,276	155,493	225,374	492,861	547,116	347,090	31,483	80,793	-113,051	-27,517	101,631	54,859	65,931	114,765
Low Price	22.45	27.46	33.85	44.23	47.78	42.02	49.26	44.39	43.61	20.74	29.55	36.88	35.85	46.14	57.28
EV/Sales	0.76	1.01	1.89	2.75	5.88	6.2	3.93	0.36	0.93	- -	- -	1.37	0.66	0.8	1.37
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	9.75	9.96	11.54	13.27	13.11	13.6	14.81	10.54	13.08	69.1	9.41	12.45	10.08	13.04	14.83
Price/Earnings Average	9.84	9.63	10.12	12.06	13.09	12.14	13.27	12.87	11.84	69.48	8.57	13.98	8.72	10.85	12.39
Price/Earnings High	11.96	10.66	11.54	13.38	14.07	14.26	14.99	15.43	13.28	124.72	10.22	18.18	10.34	14.42	14.94
Price/Earnings Low	7.89	8.07	8.57	10.62	11.43	10.42	11.9	10.3	10.58	47.82	5.77	11.17	7.35	8.5	9.04
Price/Book Value	1.13	1.23	1.56	1.73	1.63	1.57	1.65	1.2	1.35	0.76	1.12	0.98	1.06	1.45	1.77
Price/Book Value Average	1.14	1.19	1.37	1.57	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	1.56	1.74	1.75	1.65	1.67	1.76	1.37	1.37	1.21	1.43	1.09	1.6	1.78
Price/Book Value Low	0.92	1	1.16	1.38	1.42	1.2	1.33	1.18	1.09	0.53	0.69	0.88	0.78	0.95	1.08
Price/Tangible Book Value	1.81	1.8	2.27	2.36	2.17	2.1	2.17	1.6	1.77	0.96	1.4	1.26	1.33	1.83	2.18
Price/Tangible Book Value Average	1.83	1.74	1.99	2.15	2.17	1.87	1.94	1.96	1.6	0.97	1.27	1.41	1.15	1.52	1.82
Price/Tangible Book Value High	2.22	1.93	2.27	2.38	2.33	2.2	2.19	2.35	1.8	1.73	1.52	1.84	1.37	2.02	2.2
Price/Tangible Book Value Low	1.46	1.46	1.68	1.89	1.9	1.61	1.74	1.57	1.43	0.66	0.86	1.13	0.97	1.19	1.33
Price/Sales	1.84	2.12	2.93	3.53	3.36	3.14	3.44	2.52	2.73	1.66	2.48	2.1	2.19	2.95	3.59
Price/Sales Average	1.86	2.05	2.57	3.21	3.35	2.8	3.09	3.08	2.47	1.67	2.25	2.36	1.9	2.45	3
Price/Sales High	2.26	2.27	2.93	3.56	3.6	3.29	3.49	3.69	2.77	3	2.69	3.07	2.25	3.26	3.62
Price/Sales Low	1.49	1.72	2.17	2.83	2.93	2.41	2.77	2.47	2.21	1.15	1.52	1.89	1.6	1.92	2.19
Price/Cash Flow	10.72	3.06	4.18	16.52	17.69	274.87	16.35	6.05	35.18	60.17	-17.01	5.78	4.49	79.92	-15.83
Price/Cash Flow Average	10.82	2.96	3.67	15.02	17.67	245.42	14.65	7.38	31.85	60.51	-15.48	6.49	3.88	66.51	-13.23
Price/Cash Flow High	13.15	3.28	4.18	16.65	19	288.22	16.55	8.85	35.72	108.6	-18.46	8.44	4.61	88.38	-15.95
Price/Cash Flow Low	8.67	2.48	3.11	13.22	15.43	210.62	13.13	5.91	28.47	41.64	-10.42	5.19	3.28	52.09	-9.65
Price/Free Cash Flow Average	10.91	3	3.72	15.27	17.93	248.12	14.8	7.44	32.08	60.74	-15.61	6.55	3.92	67.32	-13.4
Price/Free Cash Flow High	13.26	3.32	4.25	16.93	19.27	291.39	16.72	8.92	35.98	109.03	-18.62	8.51	4.65	89.45	-16.15
Price/Free Cash Flow Low	8.75	2.51	3.15	13.44	15.65	212.93	13.27	5.95	28.67	41.81	-10.5	5.23	3.3	52.72	-9.77
EV/Sales Average	0.77	0.94	1.53	2.43	5.88	5.86	3.57	0.9	0.69	- -	- -	1.63	0.37	0.33	0.8
EV/Sales High	1.18	1.16	1.89	2.78	6.13	6.35	3.97	1.48	0.97	- -	- -	2.34	0.72	1.1	1.4
EV/Sales Low	0.41	0.61	1.14	2.05	5.45	5.47	3.26	0.31	0.44	- -	- -	1.15	0.09	- -	0.02
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Last Price	27.75	33.9	45.59	55.3	54.78	54.84	61.32	45.44	53.89	29.97	48.25	41.1	49.14	70.8	93.95
High Price	34.05	36.28	45.59	55.74	58.83	57.5	62.06	66.5	54.72	54.09	52.39	60.02	50.4	78.29	94.66
Enterprise Value Average	61,585	79,463	125,946	199,318	492,567	517,644	315,837	77,547	59,711	-112,368	-44,340	120,967	30,931	26,858	67,060
Enterprise Value High	93,405	97,849	155,493	227,681	513,458	560,475	350,710	127,950	84,226	-13,094	-11,437	174,173	59,409	90,580	116,952
Enterprise Value Low	32,398	51,386	93,803	168,174	457,189	482,815	288,097	26,683	38,268	-151,299	-100,162	85,484	7,022	-15,161	1,348

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