Healthpeak Properties, Inc. Financial Ratios — P1EA34 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 (%)	6.31	8.45	9.13	8.6	-5.57	8.43	7.64	18.87	0.76	6.45	7.63	7.6	4.71	3.3	0.9
Return on Assets (%)	3.51	4.46	4.86	4.45	-2.61	3.37	2.78	7.92	0.34	2.76	3.24	3.23	1.94	1.36	0.35
Return on Capital (%)	6.32	- -	7.12	- -	- -	5.98	- -	- -	- -	- -	- -	- -	- -	3.08	1.84
Return on Invested Capital (%)	6.01	- -	6.47	- -	- -	3.65	- -	- -	- -	- -	- -	- -	- -	1.94	2.75
Gross Margin (%)	87.09	85.07	85.8	76.71	68.53	65.32	63.95	68.22	67.33	52.43	59.22	58.13	58.64	60.2	60
EBITDA Margin (%)	72.87	80.31	80.28	70.6	56.59	57.83	46.79	67.54	71.67	49.13	40.81	51.2	52.55	49.7	54.62
Operating Margin (%)	61	62.61	60.73	43.91	37.56	33.78	30.22	26.13	24.75	13.08	17.95	17.3	19.89	17.45	19.28
Incremental Operating Margin (%)	86.64	77.35	44.61	120.18	3.35	- -	57.15	37.64	- -	- -	49.81	9.86	64.53	7.18	59.73
Pretax Margin (%)	28.96	39.63	40.57	16.76	7.02	17.25	22.2	70.39	14.22	13.23	6.77	24.6	14.44	10.12	10.07
Profit Margin (%)	31.8	44.28	46.23	56.34	-28.82	29.48	22.41	89.07	3.67	25.14	26.66	24.28	14.03	9	2.53
Net Income to Common Margin (%)	30.56	43.38	46.23	56.34	-28.82	29.48	22.41	89.07	3.67	25.14	26.66	24.28	14.03	9	2.53
Effective Tax Rate (%)	0.27	- -	0.68	- -	- -	1.22	- -	- -	- -	- -	- -	- -	- -	1.59	3.27
Dvd Payout Ratio (%)	144.47	106.24	103.45	350.6	632.47	253.54	161.21	82.03	379.01	449.25	411.14	122.39	180.75	272.69	649.62
Sustainable Growth Rate (%)	-2.8	-0.53	-0.31	-21.54	29.66	-12.94	-4.67	3.39	-2.11	-22.54	-23.74	-1.7	-3.8	-5.69	-4.93

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	7,673	8,682	8,662	9,721	11,069	9,189	7,880	5,568	6,155	6,478	6,375	6,706	7,083	9,023	10,144
ST Debt	454	- -	- -	839	397	900	1,017	80	93	130	1,166	996	720	150	1,079
LT Debt	7,219	8,682	8,662	8,883	10,672	8,290	6,863	5,488	6,062	6,348	5,209	5,711	6,363	8,873	9,065
Total Debt/EBITDA	6.21	5.75	5.14	8.41	10.08	7.46	9.11	6.92	6.92	8.02	8.24	6.35	6.18	6.72	6.58
Net Debt/EBITDA	6.19	5.59	4.96	8.25	9.77	7.39	9.05	6.78	6.66	7.74	7.77	6.09	5.9	6.41	6.08
Total Debt/EBIT	8.59	7.5	6.83	13.86	18.66	13.85	23.88	21.83	26.89	58.37	71.23	19.45	16.78	28.59	19.53
Net Debt/EBIT	8.55	7.28	6.59	13.59	18.08	13.71	23.71	21.4	25.87	56.35	67.18	18.64	16.02	27.24	18.06
EBITDA to Interest Expense	2.97	3.63	3.87	2.63	2.29	2.65	2.81	3.08	4.08	3.7	4.9	6.1	5.72	4.79	5.05
EBITDA-CapEx/Interest Expense	2.49	3.63	3.87	2.63	2.29	2.65	2.81	3.08	4.08	3.7	4.9	6.1	5.72	4.79	5.05
EBIT to Interest Expense	2.49	2.83	2.93	1.63	1.52	1.55	1.82	1.19	1.41	0.99	2.15	2.06	2.17	1.68	1.78
Interest Expense	415	416	435	440	480	464	308	261	218	218	158	173	200	280	305
Common Equity/Total Assets	50.25	52.98	53.41	50.33	43.56	35.2	37.63	46.74	43.36	42.3	42.7	42.2	40.45	42.14	36.88
Long-Term Debt/Equity (%)	78.29	80.74	79.24	80.77	109.49	139.53	122.67	84.26	90.91	86.4	72.89	78.35	91.89	97.96	109.19
Long-Term Debt/Capital (%)	42.73	44.67	44.21	42.87	51.27	54.79	50.93	45.43	47.27	45.92	38.52	40.81	45.42	49.08	49.14
Long-Term Debt/Total Assets (%)	41.47	43.6	43.14	41.64	49.75	52.6	48.72	43.15	43.2	39.88	34.14	36.21	40.53	44.5	44.58
Total Debt/Equity (%)	83.22	80.74	79.24	88.4	113.57	154.67	140.85	85.49	92.31	88.17	89.2	92.01	102.28	99.62	122.18
Total Debt/Capital (%)	45.42	44.67	44.21	46.92	53.18	60.73	58.48	46.09	48	46.86	47.15	47.92	50.56	49.9	54.99
Total Debt/Total Assets (%)	44.08	43.6	43.14	45.57	51.6	58.31	55.94	43.78	43.86	40.69	41.78	42.52	45.12	45.26	49.88
Net Debt to Equity	82.85	78.44	76.49	86.73	110.08	153.08	139.86	83.79	88.82	85.12	84.13	88.16	97.6	94.91	112.98
Net Debt/Capital (%)	45.31	43.96	43.34	46.45	52.4	60.49	58.31	45.59	46.48	45.38	44.99	46.15	48.66	47.86	52.17
EBITDA	1,235	1,510	1,686	1,156	1,098	1,231	865	805	889	808	774	1,055	1,146	1,342	1,542
EBITDA-CapEx	1,036	1,510	1,686	1,156	1,098	1,231	865	805	889	808	774	1,055	1,146	1,342	1,542
Operating Income (Loss)	1,034	1,177	1,275	719	729	719	559	311	307	215	340	357	434	471	544

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	0.04	0.81	0.94	0.14	0.4	0.07	0.04	0.23	0.08	0.03	0.08	0.04	0.09	0.14	0.26
Current Ratio	0.74	3.12	3.49	1.2	8.47	1.45	0.6	0.76	4.17	2.28	0.37	0.34	0.41	1.06	0.72
Quick Ratio	0.56	2.81	3.34	1.17	1.79	0.72	0.29	0.47	0.33	0.22	0.32	0.28	0.28	0.97	0.64
CFO/Avg Current Liab	1.23	1.89	3.67	1.57	1.15	1.12	0.62	0.89	1.19	0.67	0.49	0.49	0.61	0.95	0.93
Common Equity/Total Assets	50.25	52.98	53.41	50.33	43.56	35.2	37.63	46.74	43.36	42.3	42.7	42.2	40.45	42.14	36.88
Long-Term Debt/Equity (%)	78.29	80.74	79.24	80.77	109.49	139.53	122.67	84.26	90.91	86.4	72.89	78.35	91.89	97.96	109.19
Long-Term Debt/Capital (%)	42.73	44.67	44.21	42.87	51.27	54.79	50.93	45.43	47.27	45.92	38.52	40.81	45.42	49.08	49.14
Long-Term Debt/Total Assets (%)	41.47	43.6	43.14	41.64	49.75	52.6	48.72	43.15	43.2	39.88	34.14	36.21	40.53	44.5	44.58
Total Debt/Equity (%)	83.22	80.74	79.24	88.4	113.57	154.67	140.85	85.49	92.31	88.17	89.2	92.01	102.28	99.62	122.18
Total Debt/Capital (%)	45.42	44.67	44.21	46.92	53.18	60.73	58.48	46.09	48	46.86	47.15	47.92	50.56	49.9	54.99
Total Debt/Total Assets (%)	44.08	43.6	43.14	45.57	51.6	58.31	55.94	43.78	43.86	40.69	41.78	42.52	45.12	45.26	49.88
CFO/Total Liabilities	8.84	11.3	12.56	12.08	10.44	12.37	9.97	13.68	11.49	8.85	9.8	10.61	10.9	9.84	10.4
CFO/CapEx	3.65	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.09	1.21	0.75	- -	- -	- -

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	10.34	5.93	5.7	4.15	4.8	9.24	43.06	26.8	26.67	37.77	41.69	40.36	39.92	40.72	36.39
Days Sales Outstanding	35.31	61.52	64.04	87.93	76	39.51	8.48	13.62	13.69	9.67	8.75	9.04	9.14	8.96	10.03
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	- -	- -	- -	- -	- -	- -	- -	- -	- -	16,664	20,230	14,481	11,272	14,712	11,750
- Cash & Cash Equivalents	34	248	301	184	340	95	55	111	80	44	158	72	118	120	467
+ Preferred Equity and Hybrid Capital	285	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	187	203	208	262	403	394	294	568	582	614	631	634	574	656	802
+ Total Debt	7,673	8,682	8,662	9,721	11,069	9,189	7,880	5,568	6,155	6,478	6,375	6,706	7,083	9,023	10,144
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	23,712	27,077	21,749	18,812	24,272	22,229
Total Capital	16,894	19,436	19,593	20,718	20,815	15,131	13,475	12,080	12,822	13,825	13,521	13,994	14,008	18,081	18,447
Total Debt/Capital (%)	45.42	44.67	44.21	46.92	53.18	60.73	58.48	46.09	48	46.86	47.15	47.92	50.56	49.9	54.99
Total Debt / EV	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.27	0.24	0.31	0.38	0.37	0.46
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	14.42	14.28	10.55	8.63	8.99	7.88
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	29.34	34.99	20.61	16.41	18.09	14.42
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	213.65	302.57	63.09	44.58	76.92	42.79
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	18.03	14.37
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	18.03	14.37
Diluted Market Cap	- -	- -	- -	- -	- -	- -	- -	- -	- -	16,437	20,236	14,283	11,275	14,223	11,767
Diluted Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	23,484	27,083	21,550	18,814	23,783	22,246
EV per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	42.18	48.1	38.1	32.93	33.23	30.63
TTM Sales	1,694	1,880	2,100	1,637	1,940	2,129	1,848	1,191	1,240	1,645	1,896	2,061	2,181	2,700	2,823
TTM EBITDA	1,235	1,510	1,686	1,156	1,098	1,231	865	805	889	808	774	1,055	1,146	1,342	1,542
TTM Operating Income	1,034	1,177	1,275	719	729	719	559	311	307	215	340	357	434	471	544
TTM Cash Flow to Firm	1,139	- -	1,581	- -	- -	1,673	- -	- -	- -	- -	- -	- -	- -	1,346	1,547
TTM Free Cash Flow to Firm	940	- -	1,581	- -	- -	1,673	- -	- -	- -	- -	- -	- -	- -	1,346	1,547

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	- -	- -	- -	- -	- -	- -	- -	- -	- -	21.67	25.45	15.87	11.79	13.29	9.4
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	213.65	302.57	63.09	44.58	76.92	42.79
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	23,712	27,077	21,749	18,812	24,272	22,229
Low Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	20.37	28.2	21.83	15.43	16.2	15.91
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	14.42	14.28	10.55	8.63	8.99	7.88
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	29.34	34.99	20.61	16.41	18.09	14.42
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	- -	39.71	40	28.52	36.83	58.45	164.92
Price/Earnings Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	37.32	36.61	33.39	38.39	57.86	182.88
Price/Earnings High	- -	- -	- -	- -	- -	- -	- -	- -	- -	44.51	41.37	41.78	51.01	67.27	210.85
Price/Earnings Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	27.29	31.39	24.55	28.79	47.01	162.09
Price/Book Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	2.47	3.1	2.18	1.78	1.75	1.57
Price/Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	2.33	2.84	2.55	1.85	1.73	1.74
Price/Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	2.77	3.21	3.19	2.46	2.02	2
Price/Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.7	2.44	1.87	1.39	1.41	1.54
Price/Tangible Book Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	2.68	3.37	2.32	1.87	1.96	1.73
Price/Tangible Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	2.52	3.09	2.72	1.95	1.94	1.92
Price/Tangible Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	3.01	3.49	3.4	2.59	2.25	2.22
Price/Tangible Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.84	2.65	2	1.46	1.57	1.7
Price/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	9.98	10.67	6.93	5.17	5.26	4.17
Price/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	9.38	9.76	8.11	5.39	5.21	4.62
Price/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	- -	11.19	11.03	10.14	7.16	6.06	5.33
Price/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	6.86	8.37	5.96	4.04	4.23	4.1
Price/Cash Flow	- -	- -	- -	- -	- -	- -	- -	- -	- -	21.65	25.43	15.86	11.78	13.28	9.4
Price/Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	20.35	23.27	18.56	12.29	13.14	10.42
Price/Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	- -	24.27	26.3	23.22	16.32	15.28	12.02
Price/Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	14.88	19.96	13.65	9.21	10.68	9.24
Price/Free Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	20.37	23.28	18.57	12.29	13.15	10.42
Price/Free Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	- -	24.29	26.31	23.24	16.33	15.29	12.02
Price/Free Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	14.9	19.97	13.65	9.22	10.69	9.24
EV/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	13.81	13.37	11.75	8.84	8.93	8.33
EV/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	- -	15.64	14.64	13.82	10.62	9.81	9.03
EV/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	11.25	11.98	9.57	7.5	7.92	7.8
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	28.1	32.77	22.95	16.83	17.98	15.25
EV/EBITDA High	- -	- -	- -	- -	- -	- -	- -	- -	- -	31.83	35.88	26.99	20.2	19.74	16.54
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	22.89	29.36	18.7	14.27	15.94	14.29
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	204.62	283.36	70.26	45.71	76.45	45.25
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	- -	- -	231.8	310.27	82.61	54.86	83.95	49.09
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	166.71	253.89	57.24	38.75	67.79	42.4
Last Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	29.64	35.94	25.37	19.73	20.14	16.19
High Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	33.22	37.16	37.16	27.33	23.18	20.7
Enterprise Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	22,709	25,358	24,221	19,291	24,124	23,508
Enterprise Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	25,726	27,766	28,479	23,153	26,492	25,501
Enterprise Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	18,502	22,721	19,731	16,354	21,392	22,027

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	427	473	477	480	486	489	490	499	528	562	563	571	571	730	726
Diluted Weighted Avg Shares	418	447	476	479	483	488	490	496	511	555	563	563	571	706	727
Basic Weighted Avg Shares	416	446	475	479	483	488	489	491	508	554	563	563	571	706	727
Revenue per Share	4.07	4.22	4.42	3.42	4.02	4.36	3.78	2.42	2.44	2.97	3.37	3.66	3.82	3.83	3.88
EBITDA per Share	2.97	3.39	3.55	2.41	2.27	2.52	1.77	1.64	1.75	1.46	1.38	1.88	2.01	1.9	2.12
Operating Income per Share	2.48	2.64	2.68	1.5	1.51	1.47	1.14	0.63	0.6	0.39	0.6	0.63	0.76	0.67	0.75
Basic EPS, GAAP	1.24	1.83	2.04	1.93	-1.16	1.29	0.85	2.16	0.09	0.75	0.9	0.89	0.54	0.34	0.1
Basic EPS from Cont Ops	1.29	1.8	1.92	0.57	0.32	0.77	0.86	1.7	0.35	0.29	0.24	0.91	0.59	0.38	0.14
Diluted EPS, GAAP	1.24	1.82	2.04	1.93	-1.16	1.29	0.85	2.14	0.09	0.75	0.9	0.89	0.54	0.34	0.1
Diluted EPS from Cont Ops	1.28	1.79	1.91	0.57	0.32	0.77	0.86	1.69	0.34	0.29	0.24	0.91	0.59	0.38	0.14
Dividend per Share	1.89	1.94	2.01	2.09	2.17	2.01	1.42	1.42	1.42	1.42	1.16	1.15	1.15	1.13	1.17
Cash Flow per Share	1.74	2.32	2.42	2.61	2.53	2.49	1.73	1.73	1.67	1.37	1.41	1.6	1.67	1.52	1.72
Free Cash Flow per Basic Share	1.26	2.32	2.42	2.61	2.53	2.49	1.73	1.73	1.67	1.37	1.41	1.6	1.67	1.52	1.72
Cash & Equivalents per Share	0.08	0.52	0.63	0.38	0.7	0.19	0.11	0.22	0.15	0.08	0.28	0.13	0.21	0.16	0.64
Book Value per Share	20.5	22.3	22.47	22.36	19.22	11.35	10.81	11.92	11.53	11.98	11.57	11.66	11.12	11.5	10.33
Tangible Book Value per Share	19.51	21.02	21.34	21.26	17.92	10.37	9.98	11.31	11.04	11.05	10.65	10.93	10.57	10.29	9.34