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	145,501	179,280	239,886	285,457	277,097	274,946	300,521	209,111	223,742	123,790	188,435	158,459	177,997	230,733	292,583
- 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	59,732	86,042	155,711	224,934	490,991	547,000	347,677	32,427	81,720	-113,459	-26,571	102,534	56,012	63,808	116,800
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	2.4	1.74	1.1	0.87	0.44	0.5	0.69	7.48	2.94	-1.99	-6.55	1.91	3.92	2.75	1.65
EV/Sales	0.75	1.02	1.89	2.74	5.86	6.2	3.93	0.38	0.94	- -	- -	1.38	0.68	0.78	1.4
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	4.37	1.47	2.7	12.83	30.87	542.66	18.67	0.9	12.14	- -	- -	3.79	1.39	21.02	- -
EV/Free Cash Flow to Firm	4.37	1.47	2.7	12.83	30.87	542.66	18.67	0.9	12.14	- -	- -	3.79	1.39	21.02	- -
Diluted Market Cap	147,182	182,180	245,089	293,962	283,500	279,999	308,243	220,849	239,488	123,497	198,638	158,591	184,008	243,266	306,744
Diluted Enterprise Value	61,413	88,942	160,914	233,439	497,394	552,053	355,399	44,165	97,466	-113,752	-16,368	102,666	62,023	76,341	130,961
EV per Share	11.35	16.34	29.62	43.5	96.42	109.05	71.08	7.08	19.77	- -	- -	26.74	15.56	19.4	37.77
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	10.77	3.11	4.25	16.77	17.83	277.78	16.56	6.12	35.59	60.21	-17.24	5.86	4.56	80.15	-16.14
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	59,732	86,042	155,711	224,934	490,991	547,000	347,677	32,427	81,720	-113,459	-26,571	102,534	56,012	63,808	116,800
Low Price	27.29	29.93	34.28	44.11	49.16	42.88	49.13	44.83	43.26	20.65	29.51	37	35.73	46.2	55.39
EV/Sales	0.75	1.02	1.89	2.74	5.86	6.2	3.93	0.38	0.94	- -	- -	1.38	0.68	0.78	1.4
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	9.71	10	11.55	13.25	13.02	13.59	14.84	10.59	13.13	68.88	9.46	12.52	10.14	12.92	14.93
Price/Earnings Average	10.99	9.94	10.17	12.11	13.13	12.16	13.29	12.9	11.85	69.52	8.58	13.99	8.74	10.88	12.43
Price/Earnings High	11.95	10.59	11.7	13.42	14.16	14.33	14.98	15.54	13.43	125.43	10.24	18.32	10.38	14.51	15.06
Price/Earnings Low	9.59	8.79	8.68	10.59	11.76	10.63	11.87	10.4	10.5	47.61	5.76	11.21	7.33	8.51	8.74
Price/Book Value	1.13	1.24	1.56	1.73	1.62	1.57	1.66	1.21	1.35	0.76	1.12	0.99	1.07	1.44	1.78
Price/Book Value Average	1.28	1.23	1.37	1.58	1.64	1.41	1.48	1.47	1.22	0.76	1.02	1.1	0.92	1.21	1.48
Price/Book Value High	1.39	1.31	1.58	1.75	1.76	1.66	1.67	1.77	1.38	1.38	1.22	1.44	1.1	1.62	1.79
Price/Book Value Low	1.12	1.09	1.17	1.38	1.47	1.23	1.32	1.19	1.08	0.52	0.68	0.88	0.77	0.95	1.04
Price/Tangible Book Value	1.8	1.81	2.27	2.36	2.16	2.09	2.17	1.61	1.78	0.96	1.41	1.27	1.34	1.81	2.2
Price/Tangible Book Value Average	2.04	1.8	2	2.15	2.18	1.87	1.95	1.96	1.6	0.97	1.28	1.42	1.16	1.52	1.83
Price/Tangible Book Value High	2.22	1.92	2.3	2.39	2.35	2.21	2.19	2.36	1.82	1.74	1.52	1.85	1.37	2.03	2.21
Price/Tangible Book Value Low	1.78	1.59	1.71	1.88	1.95	1.64	1.74	1.58	1.42	0.66	0.86	1.13	0.97	1.19	1.29
Price/Sales	1.84	2.13	2.93	3.53	3.33	3.14	3.45	2.54	2.74	1.66	2.49	2.11	2.21	2.92	3.62
Price/Sales Average	2.08	2.12	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	2.25	2.97	3.57	3.63	3.31	3.48	3.72	2.8	3.02	2.69	3.09	2.26	3.28	3.65
Price/Sales Low	1.81	1.87	2.2	2.82	3.01	2.45	2.76	2.49	2.19	1.14	1.51	1.89	1.6	1.92	2.12
Price/Cash Flow	10.68	3.07	4.19	16.5	17.57	274.76	16.38	6.07	35.33	59.98	-17.09	5.81	4.52	79.19	-15.94
Price/Cash Flow Average	12.08	3.06	3.68	15.07	17.72	245.82	14.67	7.4	31.89	60.54	-15.5	6.5	3.89	66.69	-13.27
Price/Cash Flow High	13.14	3.26	4.24	16.71	19.11	289.72	16.54	8.91	36.12	109.22	-18.5	8.51	4.63	88.98	-16.07
Price/Cash Flow Low	10.54	2.7	3.14	13.18	15.88	214.94	13.1	5.96	28.24	41.46	-10.4	5.2	3.27	52.16	-9.33
Price/Free Cash Flow Average	12.19	3.09	3.74	15.32	17.97	248.52	14.83	7.46	32.12	60.78	-15.63	6.55	3.93	67.49	-13.44
Price/Free Cash Flow High	13.25	3.3	4.31	16.99	19.38	292.91	16.72	8.98	36.38	109.65	-18.65	8.58	4.67	90.05	-16.28
Price/Free Cash Flow Low	10.63	2.74	3.19	13.4	16.1	217.3	13.24	6.01	28.45	41.62	-10.49	5.25	3.29	52.79	-9.45
EV/Sales Average	0.99	1.01	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	1.17	1.14	1.93	2.79	6.15	6.37	3.97	1.51	1	- -	- -	2.37	0.73	1.12	1.42
EV/Sales Low	0.73	0.76	1.17	2.04	5.54	5.52	3.25	0.33	0.42	- -	- -	1.16	0.08	- -	- -
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Last Price	27.65	34.04	45.63	55.21	54.42	54.81	61.44	45.64	54.12	29.87	48.49	41.33	49.46	70.15	94.61
High Price	34.02	36.04	46.22	55.93	59.17	57.8	62.04	66.98	55.33	54.4	52.49	60.46	50.62	78.82	95.4
Enterprise Value Average	78,870	85,041	127,020	200,311	493,298	518,044	316,271	77,978	59,942	-112,300	-44,070	121,129	31,387	27,363	67,845
Enterprise Value High	93,256	96,585	158,795	228,675	515,215	561,974	350,611	130,185	86,724	-11,821	-11,053	175,882	60,199	92,305	119,239
Enterprise Value Low	57,862	64,370	96,046	167,546	464,236	487,140	287,467	28,674	36,847	-151,686	-100,337	85,910	6,596	-14,964	-4,492

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