BXP, Inc. Financial Ratios — BOXP34 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 (%)	5.9	5.81	13.95	7.85	10.4	9.05	8.07	10.13	9.15	15.27	8.52	14.17	3.16	0.25	5.23
Return on Assets (%)	1.94	1.92	4.21	2.21	3.05	2.76	2.42	2.94	2.51	3.95	2.23	3.65	0.76	0.05	1.06
Return on Capital (%)	4.64	4.59	6.67	4.47	4.55	4.99	4.08	4.42	4.07	5.5	3.71	5.01	2.79	2.37	3.29
Return on Invested Capital (%)	4.51	4.47	4.1	4.39	4.84	4.75	5.03	4.77	5.03	4.3	4.27	4.81	4.32	4.05	3.69
Gross Margin (%)	65.24	63.88	63.88	63.93	63.69	63.88	63.03	62.72	63.38	62.75	64.2	63.47	62.85	61.2	60.64
EBITDA Margin (%)	60.62	59.24	58.23	59.67	59.78	59.6	58.63	56.78	56.48	57.54	56.9	58.57	57.04	55.64	52.71
Operating Margin (%)	35.24	34.86	32.22	33.58	34.15	32.54	34.93	34.12	35.39	32.79	33.69	34.15	31.73	29.99	29.13
Incremental Operating Margin (%)	1.34	29.6	15.33	44.67	48.67	- -	153.78	15.93	49.5	72.23	53.87	40.17	- -	- -	- -
Pretax Margin (%)	17.58	15.45	32.95	14.94	17.02	22.34	21.62	26.23	22.02	36.83	21.88	32.83	8.9	2.47	11.03
Profit Margin (%)	15.83	15.68	35.11	18.51	23.41	20.1	17.77	21.45	17.62	31.56	17.49	27.31	5.81	0.42	7.95
Net Income to Common Margin (%)	15.83	15.68	34.73	18.07	22.99	19.69	17.37	21.06	17.26	31.18	17.18	27.31	5.81	0.42	7.95
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	96.66	113.71	56.28	192.98	192.87	107.21	79.15	69.38	84.95	58.78	90.01	57.46	175.18	447.67	130.93
Sustainable Growth Rate (%)	0.2	-0.8	6.1	-7.3	-9.66	-0.65	1.68	3.1	1.38	6.29	0.85	6.03	-2.38	-0.88	-1.62

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	8,704	8,912	11,522	10,087	9,189	9,796	10,272	11,008	12,236	13,486	13,346	14,694	16,625	16,984	17,359
ST Debt	- -	- -	- -	- -	- -	- -	45	- -	- -	- -	145	- -	- -	500	750
LT Debt	8,704	8,912	11,522	10,087	9,189	9,796	10,227	11,008	12,236	13,486	13,201	14,694	16,625	16,484	16,609
Total Debt/EBITDA	8.33	8.14	9.27	7.05	6.17	6.44	6.73	7.13	7.32	8.47	8.12	8.07	8.9	8.96	9.46
Net Debt/EBITDA	6.59	7.19	7.36	5.82	5.69	6.21	6.45	6.78	6.68	7.15	7.57	7.44	7.67	7.89	8.24
Total Debt/EBIT	14.38	13.92	16.99	12.58	10.82	11.86	11.31	12.27	12.33	14.9	14.46	13.75	16.07	16.87	18.81
Net Debt/EBIT	11.37	12.29	13.5	10.38	9.97	11.43	10.83	11.66	11.26	12.57	13.48	12.68	13.85	14.87	16.39
EBITDA to Interest Expense	2.67	2.66	2.78	3.14	3.44	3.68	4.07	4.08	4.05	3.69	3.88	4.17	3.22	2.94	2.81
EBITDA-CapEx/Interest Expense	1.53	2.66	2.78	3.14	3.44	3.68	4.07	4.08	4.05	3.69	3.88	4.17	3.22	2.94	2.81
EBIT to Interest Expense	1.55	1.57	1.54	1.77	1.97	2.01	2.43	2.45	2.54	2.1	2.3	2.43	1.79	1.58	1.55
Interest Expense	392	411	447	456	432	413	374	378	413	432	423	437	580	645	653
Common Equity/Total Assets	32.92	32.96	27.46	27.64	30.02	29.63	28.98	28.06	25.81	25.39	26.13	25.36	22.61	20.79	19.7
Long-Term Debt/Equity (%)	160.79	158.17	163.57	127.64	116.5	123.5	126.22	134.01	152.52	161.58	164.13	175.55	202.93	207.41	215.92
Long-Term Debt/Capital (%)	61.65	61.27	62.06	56.07	53.81	55.26	55.66	57.27	60.4	61.77	61.72	63.71	66.99	66.12	66.3
Long-Term Debt/Total Assets (%)	58.88	57.64	57.1	50.72	50.07	51.96	52.79	54.34	57.49	59	59.02	60.7	63.88	63.19	63.47
Total Debt/Equity (%)	160.79	158.17	163.57	127.64	116.5	123.5	126.77	134.01	152.52	161.58	165.93	175.55	202.93	213.7	225.67
Total Debt/Capital (%)	61.65	61.27	62.06	56.07	53.81	55.26	55.9	57.27	60.4	61.77	62.4	63.71	66.99	68.12	69.29
Total Debt/Total Assets (%)	58.88	57.64	57.1	50.72	50.07	51.96	53.02	54.34	57.49	59	59.67	60.7	63.88	65.11	66.34
Net Debt to Equity	127.11	139.67	130	105.33	107.33	119	121.41	127.4	139.19	136.33	154.72	161.88	174.86	188.3	196.71
Net Debt/Capital (%)	55.97	58.28	56.52	51.3	51.77	54.34	54.83	56.02	56.93	56.43	59.44	60.56	61.52	63.21	64.19
EBITDA	1,044	1,094	1,244	1,430	1,489	1,520	1,526	1,543	1,672	1,591	1,644	1,821	1,867	1,896	1,835
EBITDA-CapEx	598	1,094	1,244	1,430	1,489	1,520	1,526	1,543	1,672	1,591	1,644	1,821	1,867	1,896	1,835
Operating Income (Loss)	607	644	688	805	851	830	909	927	1,048	907	973	1,061	1,039	1,022	1,014

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	5.8	2.73	2.73	1.37	0.91	0.53	0.73	1.02	1.01	2.72	0.62	1	2.01	1.04	1
Current Ratio	8.97	5.63	3.61	2.32	2.08	1.95	2.44	3.31	3.04	4.91	2.58	3.16	4.19	2.51	2.21
Quick Ratio	8.87	5.49	3.55	1.94	1.99	1.86	2.32	3.13	2.96	4.83	2.52	3.09	4.08	2.44	2.14
CFO/Avg Current Liab	1.95	1.84	1.25	0.65	0.77	1.41	1.43	2.04	2.02	1.85	1.69	1.8	1.79	1.26	0.93
Common Equity/Total Assets	32.92	32.96	27.46	27.64	30.02	29.63	28.98	28.06	25.81	25.39	26.13	25.36	22.61	20.79	19.7
Long-Term Debt/Equity (%)	160.79	158.17	163.57	127.64	116.5	123.5	126.22	134.01	152.52	161.58	164.13	175.55	202.93	207.41	215.92
Long-Term Debt/Capital (%)	61.65	61.27	62.06	56.07	53.81	55.26	55.66	57.27	60.4	61.77	61.72	63.71	66.99	66.12	66.3
Long-Term Debt/Total Assets (%)	58.88	57.64	57.1	50.72	50.07	51.96	52.79	54.34	57.49	59	59.02	60.7	63.88	63.19	63.47
Total Debt/Equity (%)	160.79	158.17	163.57	127.64	116.5	123.5	126.77	134.01	152.52	161.58	165.93	175.55	202.93	213.7	225.67
Total Debt/Capital (%)	61.65	61.27	62.06	56.07	53.81	55.26	55.9	57.27	60.4	61.77	62.4	63.71	66.99	68.12	69.29
Total Debt/Total Assets (%)	58.88	57.64	57.1	50.72	50.07	51.96	53.02	54.34	57.49	59	59.67	60.7	63.88	65.11	66.34
CFO/Total Liabilities	6.47	6.54	5.92	5.8	7.64	9.47	8.09	9.55	8.91	7.97	7.91	8.1	7.3	6.81	6.74
CFO/CapEx	1.36	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	- -	- -	- -	- -	1.4	1.32	1.3	1.28	1.29	0.95	1.05	0.73	0.7	0.67	0.61

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	24.14	24.73	33.1	45.2	34.48	26.79	28.17	30.39	29.69	29.08	39.14	41.02	32.13	29.65	34.81
Days Sales Outstanding	15.12	14.76	11.03	8.08	10.58	13.62	12.96	12.01	12.29	12.55	9.33	8.9	11.36	12.31	10.49
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	- -	- -	- -	- -	19,420	19,156	19,003	19,373	21,290	14,473	17,933	10,661	11,168	12,157	10,879
- Cash & Cash Equivalents	1,823	1,042	2,365	1,763	724	357	435	543	645	1,669	453	690	1,531	1,255	1,478
+ Preferred Equity and Hybrid Capital	- -	- -	200	200	200	200	200	200	200	200	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	548	538	1,302	2,206	2,177	2,146	2,288	2,331	2,330	2,344	2,199	2,231	2,307	2,525	2,538
+ Total Debt	8,704	8,912	11,522	10,087	9,189	9,796	10,272	11,008	12,236	13,486	13,346	14,694	16,625	16,984	17,359
Enterprise Value	- -	- -	- -	- -	30,262	30,941	31,329	32,368	35,410	28,834	33,026	26,896	28,568	30,411	29,297
Total Capital	14,118	14,547	18,565	17,990	17,075	17,728	18,374	19,222	20,259	21,832	21,388	23,065	24,817	24,932	25,051
Total Debt/Capital (%)	61.65	61.27	62.06	56.07	53.81	55.26	55.9	57.27	60.4	61.77	62.4	63.71	66.99	68.12	69.29
Total Debt / EV	- -	- -	- -	- -	0.3	0.32	0.33	0.34	0.35	0.47	0.4	0.55	0.58	0.56	0.59
EV/Sales	- -	- -	- -	- -	12.15	12.13	12.04	11.91	11.96	10.43	11.43	8.65	8.73	8.92	8.41
EV/EBITDA	- -	- -	- -	- -	20.33	20.35	20.53	20.98	21.18	18.12	20.09	14.77	15.3	16.04	15.96
EV/EBIT	- -	- -	- -	- -	35.63	37.47	34.5	36.08	35.69	31.85	35.79	25.17	27.62	30.21	31.74
EV/Cash Flow to Firm	- -	- -	- -	- -	24.57	21.38	24.35	21.18	22.22	18.15	21.22	15.64	15.19	16.18	15.43
EV/Free Cash Flow to Firm	- -	- -	- -	- -	24.57	21.38	24.35	21.18	22.22	18.15	21.22	15.64	15.19	16.18	15.43
Diluted Market Cap	- -	- -	- -	- -	19,453	19,179	19,011	19,401	21,302	14,454	17,924	10,687	11,186	12,128	10,901
Diluted Enterprise Value	- -	- -	- -	- -	30,296	30,964	31,337	32,396	35,423	28,815	33,016	26,922	28,587	30,382	29,319
EV per Share	- -	- -	- -	- -	19.8	20.22	20.4	21.06	22.99	18.61	21.2	17.24	18.29	19.32	18.57
TTM Sales	1,723	1,847	2,136	2,397	2,491	2,551	2,602	2,717	2,961	2,766	2,889	3,109	3,274	3,408	3,482
TTM EBITDA	1,044	1,094	1,244	1,430	1,489	1,520	1,526	1,543	1,672	1,591	1,644	1,821	1,867	1,896	1,835
TTM Operating Income	607	644	688	805	851	830	909	927	1,048	907	973	1,061	1,039	1,022	1,014
TTM Cash Flow to Firm	998	1,054	1,225	1,151	1,232	1,447	1,286	1,528	1,594	1,589	1,557	1,720	1,881	1,880	1,898
TTM Free Cash Flow to Firm	552	1,054	1,225	1,151	1,232	1,447	1,286	1,528	1,594	1,589	1,557	1,720	1,881	1,880	1,898

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	- -	- -	- -	- -	24.33	18.54	20.85	16.87	18.04	12.49	15.82	8.33	8.59	9.82	8.75
EV/EBIT	- -	- -	- -	- -	35.63	37.47	34.5	36.08	35.69	31.85	35.79	25.17	27.62	30.21	31.74
Enterprise Value	- -	- -	- -	- -	30,262	30,941	31,329	32,368	35,410	28,834	33,026	26,896	28,568	30,411	29,297
Low Price	- -	- -	- -	- -	12.71	12.43	11.9	11.72	11.15	7.09	8.81	6.52	4.68	5.67	5.63
EV/Sales	- -	- -	- -	- -	12.15	12.13	12.04	11.91	11.96	10.43	11.43	8.65	8.73	8.92	8.41
EV/EBITDA	- -	- -	- -	- -	20.33	20.35	20.53	20.98	21.18	18.12	20.09	14.77	15.3	16.04	15.96
Price/Earnings	- -	- -	- -	- -	33.89	38.12	42.01	33.84	41.6	16.75	36.04	12.56	58.68	847.99	39.25
Price/Earnings Average	- -	- -	- -	- -	33.89	40.84	41.76	33.41	39.4	16.41	34.49	17.77	49.24	766.72	39.66
Price/Earnings High	- -	- -	- -	- -	33.89	43.73	43.2	35.76	41.83	24.88	40.17	26.41	64.91	991.01	45.22
Price/Earnings Low	- -	- -	- -	- -	33.89	37.85	40.39	31.47	33.57	12.73	27.59	11.99	38.44	622.3	32.04
Price/Book Value	- -	- -	- -	- -	3.52	3.43	3.39	3.41	3.88	2.49	3.07	1.74	1.9	2.24	2.11
Price/Book Value Average	- -	- -	- -	- -	3.52	3.67	3.36	3.36	3.67	2.44	2.94	2.46	1.59	2.03	2.13
Price/Book Value High	- -	- -	- -	- -	3.52	3.93	3.48	3.6	3.9	3.7	3.42	3.65	2.1	2.62	2.43
Price/Book Value Low	- -	- -	- -	- -	3.52	3.41	3.25	3.17	3.13	1.89	2.35	1.66	1.24	1.65	1.72
Price/Tangible Book Value	- -	- -	- -	- -	3.52	3.43	3.39	3.41	3.88	2.49	3.07	1.74	1.9	2.24	2.11
Price/Tangible Book Value Average	- -	- -	- -	- -	3.52	3.67	3.36	3.36	3.67	2.44	2.94	2.46	1.59	2.03	2.13
Price/Tangible Book Value High	- -	- -	- -	- -	3.52	3.93	3.48	3.6	3.9	3.7	3.42	3.65	2.1	2.62	2.43
Price/Tangible Book Value Low	- -	- -	- -	- -	3.52	3.41	3.25	3.17	3.13	1.89	2.35	1.66	1.24	1.65	1.72
Price/Sales	- -	- -	- -	- -	7.79	7.51	7.3	7.13	7.18	5.22	6.19	3.43	3.41	3.55	3.12
Price/Sales Average	- -	- -	- -	- -	7.79	8.04	7.25	7.04	6.8	5.12	5.92	4.85	2.86	3.21	3.15
Price/Sales High	- -	- -	- -	- -	7.79	8.61	7.5	7.53	7.22	7.76	6.9	7.21	3.77	4.15	3.59
Price/Sales Low	- -	- -	- -	- -	7.79	7.45	7.01	6.63	5.79	3.97	4.74	3.27	2.23	2.61	2.55
Price/Cash Flow	- -	- -	- -	- -	24.28	18.51	20.82	16.84	18	12.49	15.78	8.31	8.58	9.8	8.72
Price/Cash Flow Average	- -	- -	- -	- -	24.28	19.83	20.69	16.62	17.05	12.23	15.1	11.77	7.2	8.86	8.82
Price/Cash Flow High	- -	- -	- -	- -	24.28	21.23	21.41	17.79	18.1	18.54	17.59	17.49	9.49	11.46	10.05
Price/Cash Flow Low	- -	- -	- -	- -	24.28	18.38	20.01	15.66	14.52	9.49	12.08	7.94	5.62	7.19	7.12
Price/Free Cash Flow Average	- -	- -	- -	- -	24.33	19.86	20.72	16.65	17.08	12.24	15.13	11.8	7.21	8.88	8.85
Price/Free Cash Flow High	- -	- -	- -	- -	24.33	21.27	21.43	17.82	18.13	18.55	17.63	17.53	9.51	11.48	10.09
Price/Free Cash Flow Low	- -	- -	- -	- -	24.33	18.41	20.04	15.69	14.55	9.49	12.11	7.96	5.63	7.21	7.15
EV/Sales Average	- -	- -	- -	- -	12.15	12.67	12	11.82	11.58	10.32	11.17	10.08	8.18	8.58	8.45
EV/Sales High	- -	- -	- -	- -	12.15	13.24	12.25	12.32	12	12.96	12.14	12.44	9.09	9.53	8.89
EV/Sales Low	- -	- -	- -	- -	12.15	12.08	11.76	11.41	10.57	9.17	9.98	8.5	7.55	7.97	7.84
EV/EBITDA Average	- -	- -	- -	- -	20.33	21.25	20.46	20.82	20.5	17.93	19.62	17.2	14.34	15.42	16.02
EV/EBITDA High	- -	- -	- -	- -	20.33	22.21	20.89	21.69	21.24	22.53	21.34	21.23	15.94	17.12	16.86
EV/EBITDA Low	- -	- -	- -	- -	20.33	20.27	20.05	20.1	18.72	15.93	17.53	14.51	13.24	14.33	14.87
EV/EBIT Average	- -	- -	- -	- -	35.63	39.12	34.37	35.8	34.56	31.52	34.95	29.32	25.88	29.05	31.86
EV/EBIT High	- -	- -	- -	- -	35.63	40.88	35.09	37.3	35.81	39.6	38.01	36.18	28.77	32.24	33.53
EV/EBIT Low	- -	- -	- -	- -	35.63	37.31	33.69	34.56	31.55	28.01	31.23	24.72	23.9	26.99	29.57
Last Price	- -	- -	- -	- -	12.71	12.52	12.37	12.6	13.82	9.34	11.51	6.83	7.15	7.72	6.89
High Price	- -	- -	- -	- -	12.71	14.36	12.72	13.32	13.89	13.87	12.83	14.38	7.91	9.03	7.94
Enterprise Value Average	- -	- -	- -	- -	30,262	32,307	31,215	32,119	34,283	28,536	32,253	31,326	26,771	29,246	29,411
Enterprise Value High	- -	- -	- -	- -	30,262	33,760	31,865	33,466	35,524	35,850	35,077	38,663	29,754	32,461	30,951
Enterprise Value Low	- -	- -	- -	- -	30,262	30,807	30,594	31,011	31,300	25,355	28,819	26,414	24,716	27,175	27,298

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	1,474	1,509	1,522	1,524	1,528	1,530	1,536	1,537	1,540	1,550	1,558	1,560	1,562	1,574	1,578
Diluted Weighted Avg Shares	1,455	1,500	1,518	1,526	1,531	1,532	1,536	1,539	1,541	1,548	1,557	1,564	1,564	1,570	1,581
Basic Weighted Avg Shares	1,450	1,494	1,515	1,523	1,527	1,530	1,534	1,537	1,538	1,547	1,554	1,560	1,561	1,567	1,576
Revenue per Share	1.19	1.24	1.41	1.57	1.63	1.67	1.7	1.77	1.92	1.79	1.86	1.99	2.1	2.17	2.21
EBITDA per Share	0.72	0.73	0.82	0.94	0.97	0.99	0.99	1	1.09	1.03	1.06	1.17	1.2	1.21	1.16
Operating Income per Share	0.42	0.43	0.45	0.53	0.56	0.54	0.59	0.6	0.68	0.59	0.63	0.68	0.67	0.65	0.64
Basic EPS, GAAP	0.19	0.19	0.49	0.28	0.37	0.33	0.29	0.37	0.33	0.56	0.32	0.54	0.12	0.01	0.18
Basic EPS from Cont Ops	0.21	0.19	0.46	0.23	0.28	0.37	0.37	0.46	0.42	0.66	0.41	0.65	0.19	0.05	0.24
Diluted EPS, GAAP	0.19	0.19	0.49	0.28	0.37	0.33	0.29	0.37	0.33	0.56	0.32	0.54	0.12	0.01	0.18
Diluted EPS from Cont Ops	0.21	0.19	0.46	0.23	0.28	0.37	0.37	0.46	0.42	0.66	0.41	0.65	0.19	0.05	0.24
Dividend per Share	0.23	0.25	0.3	0.55	0.8	0.44	0.34	0.38	0.43	0.45	0.44	0.44	0.44	0.44	0.41
Cash Flow per Share	0.42	0.43	0.51	0.46	0.52	0.68	0.59	0.75	0.77	0.75	0.73	0.82	0.83	0.79	0.79
Free Cash Flow per Basic Share	0.11	0.43	0.51	0.46	0.52	0.68	0.59	0.75	0.77	0.75	0.73	0.82	0.83	0.79	0.79
Cash & Equivalents per Share	1.24	0.69	1.55	1.16	0.47	0.23	0.28	0.35	0.42	1.08	0.29	0.44	0.98	0.8	0.94
Book Value per Share	3.3	3.38	3.64	3.61	3.6	3.65	3.66	3.7	3.57	3.74	3.75	3.94	3.77	3.45	3.27
Tangible Book Value per Share	3.3	3.38	3.64	3.61	3.6	3.65	3.66	3.7	3.57	3.74	3.75	3.94	3.77	3.45	3.27