Capital One Financial Corporation Financial Ratios — CFX

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 (%)	11.11	9.91	9.91	10.06	8.43	7.46	3.57	11.45	9.6	4.12	19.99	12.56	8.42	7.61	2.52
Return on Assets (%)	1.56	1.35	1.35	1.46	1.26	1.09	0.55	1.63	1.45	0.67	2.9	1.66	1.05	0.98	0.42
Return on Capital (%)	4.08	4.16	4.83	5.09	4.09	3.53	1.84	5.5	4.96	2.54	12.18	7.23	4.7	4.46	1.82
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	28.18	24.92	29.39	29.47	25.12	21.51	20.16	26.54	24.04	11.23	51.94	26.98	16.43	15.11	4.27
Profit Margin (%)	19.33	16.79	18.41	19.87	17.3	14.71	7.28	21.81	19.4	9.52	40.71	21.49	13.28	12.14	4.59
Net Income to Common Margin (%)	19.17	16.71	18.17	19.56	16.62	13.87	6.3	20.85	18.41	8.53	39.81	20.82	12.66	11.56	4.12
Effective Tax Rate (%)	29.08	28.45	33.81	32.67	31.78	31.25	61.45	17.67	19.51	15.17	21.6	20.35	19.16	19.68	8.46
Dvd Payout Ratio (%)	2.01	3	12.9	15.59	21.17	22.83	42.12	13.42	14.34	18.88	9.47	13.32	19.98	20.62	82.57
Sustainable Growth Rate (%)	10.88	9.61	8.63	8.49	6.65	5.76	2.07	9.92	8.22	3.34	18.09	10.88	6.74	6.04	0.44

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	49,131	48,662	39,739	47,577	58,134	59,468	59,705	58,553	55,383	39,871	42,266	47,832	49,318	44,989	50,413
ST Debt	11,034	- -	- -	- -	20,098	17,179	8,609	9,050	7,000	- -	- -	- -	- -	- -	500
LT Debt	38,097	48,662	39,739	47,577	38,036	42,289	51,096	49,503	48,383	39,871	42,266	47,832	49,318	44,989	49,913
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	14.4	12.94	14.02	14.62	14.15	13.31	13.33	13.87	14.86	14.28	14.11	11.55	12.14	12.4	16.98
Long-Term Debt/Equity (%)	128.42	120.16	95.45	105.6	80.44	89	104.86	95.81	83.4	66.23	69.26	90.97	84.9	74.01	43.93
Long-Term Debt/Capital (%)	48.35	54.58	48.84	51.36	36.08	39.53	47.12	44.91	42.67	39.84	40.92	47.63	45.92	42.53	30.43
Long-Term Debt/Total Assets (%)	18.49	15.55	13.38	15.44	11.39	11.84	13.97	13.29	12.39	9.46	9.78	10.51	10.31	9.18	7.46
Total Debt/Equity (%)	165.61	120.16	95.45	105.6	122.95	125.16	122.52	113.33	95.47	66.23	69.26	90.97	84.9	74.01	44.37
Total Debt/Capital (%)	62.35	54.58	48.84	51.36	55.15	55.59	55.06	53.12	48.84	39.84	40.92	47.63	45.92	42.53	30.73
Total Debt/Total Assets (%)	23.85	15.55	13.38	15.44	17.4	16.66	16.33	15.72	14.19	9.46	9.78	10.51	10.31	9.18	7.54
Net Debt to Equity	147.09	92.85	81.16	89.53	105.91	104.16	93.71	87.8	72.18	-1.18	33.54	32.28	10.37	2.85	-6.2
Net Debt/Capital (%)	59.53	48.15	44.8	47.24	51.42	51.02	48.38	46.75	41.88	-1.2	25.1	24.41	9.39	2.77	-6.61
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	14.4	12.94	14.02	14.62	14.15	13.31	13.33	13.87	14.86	14.28	14.11	11.55	12.14	12.4	16.98
Long-Term Debt/Equity (%)	128.42	120.16	95.45	105.6	80.44	89	104.86	95.81	83.4	66.23	69.26	90.97	84.9	74.01	43.93
Long-Term Debt/Capital (%)	48.35	54.58	48.84	51.36	36.08	39.53	47.12	44.91	42.67	39.84	40.92	47.63	45.92	42.53	30.43
Long-Term Debt/Total Assets (%)	18.49	15.55	13.38	15.44	11.39	11.84	13.97	13.29	12.39	9.46	9.78	10.51	10.31	9.18	7.46
Total Debt/Equity (%)	165.61	120.16	95.45	105.6	122.95	125.16	122.52	113.33	95.47	66.23	69.26	90.97	84.9	74.01	44.37
Total Debt/Capital (%)	62.35	54.58	48.84	51.36	55.15	55.59	55.06	53.12	48.84	39.84	40.92	47.63	45.92	42.53	30.73
Total Debt/Total Assets (%)	23.85	15.55	13.38	15.44	17.4	16.66	16.33	15.72	14.19	9.46	9.78	10.51	10.31	9.18	7.54
CFO/Total Liabilities	4.23	3.5	3.91	3.54	3.53	3.83	4.47	4.04	5.01	4.62	3.31	3.43	4.89	4.23	4.99
CFO/CapEx	23.67	17.01	12.21	18.53	19.04	15.22	13.93	14.85	18.76	23.52	17.64	14.78	21.41	15.08	- -
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	15.51	15.28	14.39	17.85	20.65	20.08	18.87	17.51	16.96	17.67	20.77	19.22	16.06	15.61	17.74
Days Sales Outstanding	23.53	23.89	25.37	20.44	17.68	18.18	19.34	20.85	21.52	20.66	17.58	18.99	22.73	23.38	20.57
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	- -	33,227	43,113	45,979	38,840	41,868	48,838	35,278	47,308	44,327	60,482	35,286	50,388	68,261	154,583
- Cash & Cash Equivalents	5,496	11,057	5,952	7,242	8,023	9,976	14,040	13,186	13,407	40,509	21,746	30,856	43,297	43,230	57,434
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	49,131	48,662	39,739	47,577	58,134	59,468	59,705	58,553	55,383	39,871	42,266	47,832	49,318	44,989	50,413
Enterprise Value	- -	6,853	35,100	46,806	49,890	50,623	56,848	34,495	10,071	-56,756	-14,259	-24,657	-22,708	-12,993	143,288
Total Capital	78,797	89,161	81,371	92,630	105,418	106,982	108,435	110,221	113,394	100,075	103,295	100,414	107,407	105,773	164,029
Total Debt/Capital (%)	62.35	54.58	48.84	51.36	55.15	55.59	55.06	53.12	48.84	39.84	40.92	47.63	45.92	42.53	30.73
Total Debt / EV	- -	7.1	1.13	1.02	1.17	1.17	1.05	1.7	5.5	-0.7	-2.96	-1.94	-2.17	-3.46	0.35
EV/Sales	- -	0.33	1.57	2.1	2.13	1.99	2.09	1.25	0.35	- -	- -	- -	- -	- -	2.68
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	0.72	3.52	5.03	4.93	4.27	4.01	2.66	0.61	- -	- -	- -	- -	- -	5.17
EV/Free Cash Flow to Firm	- -	0.76	3.83	5.32	5.2	4.57	4.32	2.85	0.64	- -	- -	- -	- -	- -	5.17
Diluted Market Cap	- -	32,330	44,237	47,517	40,367	44,449	49,147	36,438	48,690	44,320	64,917	36,385	50,787	68,685	133,859
Diluted Enterprise Value	- -	5,956	36,224	48,344	51,417	53,204	57,157	35,655	11,453	-56,763	-9,824	-23,558	-22,309	-12,569	122,564
EV per Share	- -	11.77	61.29	84.58	94.62	105.42	117.09	73.75	22.06	- -	- -	- -	- -	- -	229.22
TTM Sales	16,279	20,802	22,384	22,290	23,413	25,501	27,237	27,577	28,593	28,523	30,435	34,250	36,787	39,112	53,434
TTM EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Operating Income	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Cash Flow to Firm	7,455	9,524	9,984	9,304	10,127	11,856	14,182	12,978	16,639	16,699	12,310	13,809	20,575	18,159	27,718
TTM Free Cash Flow to Firm	7,140	8,964	9,166	8,802	9,595	11,077	13,164	12,104	15,752	15,989	11,612	12,875	19,614	16,955	27,718

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	- -	3.61	4.83	5.4	4.21	4.01	3.73	3.01	3.09	2.77	5.59	2.83	2.59	4.05	4.83
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	- -	6,853	35,100	46,806	49,890	50,623	56,848	34,495	10,071	-56,756	-14,259	-24,657	-22,708	-12,993	143,288
Low Price	- -	54.83	50.84	68.67	71.94	58.19	77.02	72.46	74.52	42.18	98.04	87.33	84.82	122.92	137.54
EV/Sales	- -	0.33	1.57	2.1	2.13	1.99	2.09	1.25	0.35	- -	- -	- -	- -	- -	2.68
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	9.21	10.73	10.73	10.25	12.45	28.37	6.3	9.2	18.17	5.34	5.08	10.87	15.15	60.75
Price/Earnings Average	- -	9.43	8.49	10.19	11.09	10.17	24.26	7.91	7.93	14.27	5.38	6.5	8.63	12.53	50.29
Price/Earnings High	- -	9.94	10.73	10.97	12.85	12.97	28.37	8.84	9.41	20.14	6.55	8.97	10.9	16.62	61.91
Price/Earnings Low	- -	8.85	7.25	8.87	10.01	8.31	21.72	6.05	6.62	7.93	3.58	4.8	6.96	10.4	33.79
Price/Book Value	- -	0.82	1.04	1.02	0.82	0.88	1	0.68	0.82	0.74	0.99	0.67	0.87	1.12	1.36
Price/Book Value Average	- -	0.84	0.82	0.97	0.89	0.72	0.86	0.86	0.7	0.58	1	0.86	0.69	0.93	1.13
Price/Book Value High	- -	0.89	1.04	1.04	1.03	0.92	1	0.96	0.83	0.82	1.22	1.18	0.87	1.23	1.39
Price/Book Value Low	- -	0.79	0.7	0.84	0.8	0.59	0.77	0.66	0.59	0.32	0.66	0.63	0.56	0.77	0.76
Price/Tangible Book Value	- -	1.25	1.56	1.48	1.18	1.27	1.43	0.95	1.09	0.97	1.31	0.93	1.17	1.5	2.26
Price/Tangible Book Value Average	- -	1.28	1.23	1.41	1.28	1.04	1.22	1.19	0.94	0.76	1.32	1.19	0.93	1.24	1.87
Price/Tangible Book Value High	- -	1.35	1.56	1.51	1.48	1.32	1.43	1.33	1.12	1.08	1.6	1.65	1.17	1.65	2.3
Price/Tangible Book Value Low	- -	1.2	1.05	1.22	1.16	0.85	1.09	0.91	0.78	0.42	0.88	0.88	0.75	1.03	1.25
Price/Sales	- -	1.54	1.95	2.1	1.7	1.73	1.79	1.31	1.69	1.55	2.12	1.06	1.38	1.75	2.5
Price/Sales Average	- -	1.58	1.54	1.99	1.84	1.41	1.53	1.65	1.46	1.22	2.14	1.35	1.09	1.45	2.07
Price/Sales High	- -	1.66	1.95	2.15	2.14	1.8	1.79	1.84	1.73	1.72	2.61	1.87	1.38	1.92	2.55
Price/Sales Low	- -	1.48	1.32	1.73	1.66	1.15	1.37	1.26	1.22	0.68	1.43	1	0.88	1.2	1.39
Price/Cash Flow	- -	3.36	4.37	5.03	3.94	3.71	3.43	2.79	2.91	2.65	5.25	2.63	2.46	3.77	4.82
Price/Cash Flow Average	- -	3.44	3.46	4.78	4.26	3.04	2.94	3.5	2.51	2.08	5.3	3.36	1.96	3.12	3.99
Price/Cash Flow High	- -	3.63	4.37	5.14	4.94	3.87	3.43	3.91	2.98	2.93	6.45	4.63	2.47	4.14	4.92
Price/Cash Flow Low	- -	3.23	2.95	4.16	3.85	2.48	2.63	2.68	2.09	1.16	3.52	2.48	1.58	2.59	2.68
Price/Free Cash Flow Average	- -	3.69	3.82	5.13	4.55	3.28	3.19	3.78	2.66	2.18	5.64	3.61	2.06	3.35	4
Price/Free Cash Flow High	- -	3.89	4.83	5.52	5.27	4.18	3.73	4.23	3.16	3.07	6.86	4.99	2.6	4.44	4.92
Price/Free Cash Flow Low	- -	3.47	3.26	4.46	4.11	2.68	2.86	2.89	2.22	1.21	3.75	2.67	1.66	2.78	2.69
EV/Sales Average	- -	0.37	1.17	2	2.27	1.69	1.83	1.58	0.12	- -	- -	- -	- -	- -	2.18
EV/Sales High	- -	0.46	1.57	2.15	2.55	2.05	2.09	1.77	0.39	- -	- -	0.07	- -	- -	2.74
EV/Sales Low	- -	0.27	0.94	1.74	2.09	1.44	1.67	1.2	- -	- -	- -	- -	- -	- -	1.4
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Last Price	- -	57.07	75.28	83.09	73.66	87.19	100.59	75.43	103.62	96.58	146.14	92.54	132.46	179.05	247.29
High Price	- -	61.62	75.28	84.93	92.31	90.86	100.59	105.87	105.9	107.06	179.31	163.3	132.77	196.35	252
Enterprise Value Average	- -	7,643	26,104	44,520	53,045	42,983	49,774	43,544	3,535	-66,250	-13,728	-14,843	-33,081	-24,792	116,681
Enterprise Value High	- -	9,504	35,100	47,825	59,719	52,384	56,848	48,734	11,111	-51,947	-533	2,326	-22,591	-6,400	146,232
Enterprise Value Low	- -	5,548	21,103	38,829	48,982	36,696	45,406	33,107	-3,215	-81,725	-34,167	-26,641	-40,831	-34,393	74,681

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	460	582	573	553	527	480	486	468	457	459	414	381	380	381	625
Diluted Weighted Avg Shares	459	567	588	572	548	510	489	483	470	459	444	393	383	384	541
Basic Weighted Avg Shares	456	561	580	563	542	505	484	480	468	458	443	392	382	383	541
Revenue per Share	35.74	37.07	38.61	39.58	43.21	50.51	56.25	57.46	61.15	62.3	68.78	87.42	96.2	102.2	98.82
EBITDA per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Income per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Basic EPS, GAAP	6.85	6.2	7.02	7.74	7.18	7.01	3.55	11.98	11.26	5.32	27.38	18.2	12.18	11.82	4.07
Basic EPS from Cont Ops	7.14	6.61	7.51	7.85	7.4	7.47	4.37	12.55	11.83	5.93	28.01	18.79	12.78	12.4	3.86
Diluted EPS, GAAP	6.8	6.14	6.92	7.63	7.1	6.94	3.51	11.9	11.2	5.3	27.28	18.14	12.15	11.79	4.07
Diluted EPS from Cont Ops	7.09	6.55	7.41	7.73	7.32	7.4	4.33	12.47	11.77	5.92	27.9	18.72	12.75	12.37	3.86
Dividend per Share	0.2	0.22	1.05	1.32	1.8	2.03	2.16	2.16	2.21	1.62	3.21	3.01	3.03	3.03	3.27
Cash Flow per Share	16.37	16.97	17.22	16.52	18.69	23.48	29.29	27.04	35.58	36.48	27.82	35.25	53.8	47.45	51.26
Free Cash Flow per Basic Share	15.68	15.98	15.81	15.63	17.71	21.94	27.19	25.22	33.69	34.93	26.24	32.86	51.29	44.3	51.26
Cash & Equivalents per Share	96.22	128.88	83.38	84.48	89.3	105.61	106.47	126.86	202.86	307.11	282.72	282.64	321.81	331.15	98.72
Book Value per Share	64.5	69.56	72.7	81.41	89.68	98.95	100.37	110.47	127.06	131.17	147.46	137.9	152.71	159.44	181.76
Tangible Book Value per Share	34.95	45.68	48.29	56.15	62.22	68.71	70.43	79.37	94.97	99.25	111.75	99.14	113.11	119.33	109.63