NNN REIT, Inc. Financial Ratios — CZ2 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 (%)	5.11	6.36	6.28	6.59	6.16	6.97	7.32	7.67	7.14	5.3	6.99	8.34	9.48	9.32	8.89
Return on Assets (%)	3	3.83	3.79	4.07	3.81	4.06	4.11	4.28	4.12	3.04	3.77	4.21	4.67	4.53	4.27
Return on Capital (%)	5.56	- -	5.98	- -	5.59	5.82	5.91	6.08	5.85	4.82	5.64	6.15	6.72	6.73	6.61
Return on Invested Capital (%)	5.23	- -	5.83	- -	5.4	5.82	5.92	6.33	5.82	5.04	5.92	6.15	6.71	6.7	6.56
Gross Margin (%)	94.41	95.04	95.3	95.65	95.9	96.09	96.05	95.97	95.88	95.71	96.09	96.6	96.57	96.28	95.96
EBITDA Margin (%)	71.63	79.25	86.27	87.94	87.69	90.95	93.67	96.23	90.29	86.44	90.08	91.37	95.85	95.2	92.63
Operating Margin (%)	52.16	59.73	62.17	61.46	60.8	61.31	60.57	62.46	62.05	60.16	61.67	61.24	62.02	62.38	61.53
Incremental Operating Margin (%)	36.72	107.83	82.65	54.66	54.84	66.19	52.87	91.74	56.73	189.57	76.83	54.55	73.02	69.51	48.56
Pretax Margin (%)	27.93	34.53	39.15	41.32	40.97	44.88	45.37	46.97	44.69	34.63	39.94	43.29	47.38	45.65	42.08
Profit Margin (%)	30.39	40.38	40.7	43.83	40.97	44.88	45.3	46.97	44.62	34.63	39.94	43.29	47.38	45.65	42.08
Net Income to Common Margin (%)	28.15	35.43	33.6	35.68	33.63	37.64	38.82	41.45	39.98	31.92	37.87	43.29	47.38	45.65	42.08
Effective Tax Rate (%)	1.06	- -	0.05	- -	5.22	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	171.33	145.8	150.06	140.88	150.26	127.93	121.63	117.42	124.1	169.03	133.51	113.72	103.09	105.9	113.71
Sustainable Growth Rate (%)	-3.65	-2.91	-3.14	-2.69	-3.09	-1.95	-1.58	-1.34	-1.72	-3.66	-2.34	-1.14	-0.29	-0.55	-1.22

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	1,339	1,587	1,570	1,730	1,976	2,312	2,580	2,851	2,988	3,221	3,746	3,916	4,361	4,374	4,820
ST Debt	66	174	46	- -	- -	- -	121	- -	134	- -	- -	166	132	- -	348
LT Debt	1,274	1,413	1,524	1,730	1,976	2,312	2,460	2,851	2,855	3,221	3,746	3,750	4,229	4,374	4,472
Total Debt/EBITDA	6.15	5.69	4.62	4.52	4.67	4.76	4.71	4.76	4.94	5.64	5.73	5.54	5.49	5.29	5.62
Net Debt/EBITDA	6.14	5.69	4.62	4.5	4.63	4.16	4.71	4.57	4.93	5.17	5.46	5.54	5.49	5.27	5.61
Total Debt/EBIT	8.43	7.8	6.54	6.5	6.85	6.87	6.9	6.71	7.17	8.6	8.34	8.12	7.86	7.57	8.18
Net Debt/EBIT	8.42	7.79	6.54	6.46	6.8	6	6.89	6.44	7.17	7.89	7.96	8.11	7.85	7.55	8.17
EBITDA to Interest Expense	2.88	3.33	3.96	4.47	4.7	5.04	5.02	5.17	5.04	4.41	4.75	4.77	4.84	4.5	4.21
EBITDA-CapEx/Interest Expense	-7.16	3.33	3.96	4.47	4.7	5.04	5.02	5.17	5.04	4.41	4.75	4.77	4.84	4.5	4.21
EBIT to Interest Expense	2.1	2.51	2.85	3.13	3.26	3.4	3.25	3.36	3.47	3.07	3.25	3.2	3.13	2.95	2.79
Interest Expense	76	84	86	86	90	96	109	116	120	129	138	148	164	184	204
Common Equity/Total Assets	55.62	50.37	49.43	51.01	50.68	47.31	48.9	49.58	53.62	52.03	50.34	50.62	48	49.16	47
Long-Term Debt/Equity (%)	63.55	61.49	54.84	56.11	59.12	59.02	64.04	68.63	65.9	74.57	96.02	90.94	101.71	100.26	101.45
Long-Term Debt/Capital (%)	38.09	36.37	35.04	35.94	37.15	37.11	38.31	40.7	39	42.72	48.99	46.64	49.64	50.07	48.46
Long-Term Debt/Total Assets (%)	37.07	35.43	34.2	35.19	36.19	36.5	37.49	40.14	38.4	42.17	48.33	46.03	48.82	49.29	47.68
Total Debt/Equity (%)	66.83	69.07	56.51	56.11	59.12	59.02	67.18	68.63	68.99	74.57	96.02	94.97	104.88	100.26	109.35
Total Debt/Capital (%)	40.06	40.85	36.11	35.94	37.15	37.11	40.18	40.7	40.82	42.72	48.99	48.71	51.19	50.07	52.23
Total Debt/Total Assets (%)	38.98	39.79	35.25	35.19	36.19	36.5	39.33	40.14	40.19	42.17	48.33	48.07	50.34	49.29	51.39
Net Debt to Equity	66.72	68.98	56.46	55.77	58.71	51.5	67.14	65.88	68.96	68.38	91.63	94.91	104.86	100.06	109.23
Net Debt/Capital (%)	40.02	40.82	36.09	35.8	36.99	33.99	40.17	39.72	40.82	40.61	47.82	48.69	51.19	50.02	52.21
EBITDA	218	279	340	382	423	485	548	599	605	571	654	706	794	828	858
EBITDA-CapEx	-541	279	340	382	423	485	548	599	605	571	654	706	794	828	858
Operating Income (Loss)	158	210	245	267	294	327	354	389	416	397	448	473	514	542	570

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	0.22	0.08	0.21	1.28	1.23	14.98	0.01	5.85	0.01	13.77	7.16	0.01	0.01	0.29	0.01
Current Ratio	1.57	0.53	1.28	6.06	6.19	17.89	0.47	8.68	0.3	17.17	9.17	0.23	0.31	1.86	0.19
Quick Ratio	0.98	0.37	0.93	3.56	3.1	16.43	0.22	7.35	0.22	16.78	8.63	0.18	0.24	1.54	0.11
CFO/Avg Current Liab	0.29	1.67	2.15	7.33	18.19	20.88	5.25	5.89	5.86	5.26	26.24	5.41	3.44	6.48	3.19
Common Equity/Total Assets	55.62	50.37	49.43	51.01	50.68	47.31	48.9	49.58	53.62	52.03	50.34	50.62	48	49.16	47
Long-Term Debt/Equity (%)	63.55	61.49	54.84	56.11	59.12	59.02	64.04	68.63	65.9	74.57	96.02	90.94	101.71	100.26	101.45
Long-Term Debt/Capital (%)	38.09	36.37	35.04	35.94	37.15	37.11	38.31	40.7	39	42.72	48.99	46.64	49.64	50.07	48.46
Long-Term Debt/Total Assets (%)	37.07	35.43	34.2	35.19	36.19	36.5	37.49	40.14	38.4	42.17	48.33	46.03	48.82	49.29	47.68
Total Debt/Equity (%)	66.83	69.07	56.51	56.11	59.12	59.02	67.18	68.63	68.99	74.57	96.02	94.97	104.88	100.26	109.35
Total Debt/Capital (%)	40.06	40.85	36.11	35.94	37.15	37.11	40.18	40.7	40.82	42.72	48.99	48.71	51.19	50.07	52.23
Total Debt/Total Assets (%)	38.98	39.79	35.25	35.19	36.19	36.5	39.33	40.14	40.19	42.17	48.33	48.07	50.34	49.29	51.39
CFO/Total Liabilities	12.42	13.5	16.37	16.19	16.11	17.18	15.5	16	16.17	13.57	14.77	14.38	13.6	14.09	13.42
CFO/CapEx	0.23	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	1.41	1.44	1.56	1.97	1.83	1.83	1.64	1.79	1.92	1.49	1.49	1.37	1.2	1.18	1.03

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	- -	119.71	109.02	122.16	151.93	157.84	151.24	153.48	201.02	183.22	193.92	228.51	228.1	262.46	287.42
Days Sales Outstanding	- -	3.05	3.35	2.99	2.4	2.31	2.41	2.38	1.82	1.99	1.88	1.6	1.6	1.39	1.27
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	2,780	3,489	3,720	5,294	5,668	6,386	6,627	7,740	9,078	7,158	8,369	8,305	7,896	7,587	7,469
- Cash & Cash Equivalents	2	2	1	11	14	295	1	114	1	267	171	3	1	9	5
+ Preferred Equity and Hybrid Capital	92	288	575	575	575	920	633	633	345	345	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	1	1	1	1	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	1,339	1,587	1,570	1,730	1,976	2,312	2,580	2,851	2,988	3,221	3,746	3,916	4,361	4,374	4,820
Enterprise Value	4,195	5,349	5,853	7,577	8,194	9,324	9,839	11,110	12,410	10,456	11,944	12,218	12,255	11,952	12,285
Total Capital	3,343	3,885	4,348	4,813	5,318	6,229	6,421	7,006	7,320	7,540	7,648	8,040	8,518	8,736	9,229
Total Debt/Capital (%)	40.06	40.85	36.11	35.94	37.15	37.11	40.18	40.7	40.82	42.72	48.99	48.71	51.19	50.07	52.23
Total Debt / EV	0.32	0.3	0.27	0.23	0.24	0.25	0.26	0.26	0.24	0.31	0.31	0.32	0.36	0.37	0.39
EV/Sales	13.81	15.21	14.87	17.42	16.97	17.47	16.82	17.84	18.51	15.83	16.44	15.81	14.8	13.75	13.26
EV/EBITDA	19.28	19.19	17.24	19.81	19.35	19.21	17.96	18.54	20.5	18.31	18.25	17.3	15.44	14.44	14.32
EV/EBIT	26.42	26.31	24.4	28.46	28.39	27.73	26.3	26.16	29.8	27.92	26.6	25.32	22.08	20.68	20.84
EV/Cash Flow to Firm	16.62	- -	16.25	- -	19.22	18.22	18.54	18.9	19.96	18.04	16.91	16.82	15.79	14.58	14.1
EV/Free Cash Flow to Firm	- -	- -	16.25	- -	19.22	18.22	18.54	18.9	19.96	18.04	16.91	16.82	15.79	14.58	14.1
Diluted Market Cap	2,358	3,412	3,655	5,001	5,406	6,278	6,448	7,490	8,729	7,034	8,330	8,105	7,862	7,445	7,393
Diluted Enterprise Value	3,773	5,273	5,788	7,285	7,932	9,216	9,660	10,860	12,061	10,333	11,905	12,019	12,221	11,810	12,208
EV per Share	40.05	47.95	47.98	57.4	58.11	63.36	64.06	68.79	72.28	59.67	68	67.35	67.16	63.73	64.68
TTM Sales	304	352	394	435	483	534	585	623	670	661	726	773	828	869	926
TTM EBITDA	218	279	340	382	423	485	548	599	605	571	654	706	794	828	858
TTM Operating Income	158	210	245	267	294	327	354	389	416	397	448	473	514	542	570
TTM Cash Flow to Firm	252	- -	360	- -	426	512	531	588	622	580	706	726	776	820	871
TTM Free Cash Flow to Firm	-506	- -	360	- -	426	512	531	588	622	580	706	726	776	820	871

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	-4.06	14.96	13.32	16.85	15.85	15.12	15.3	15.87	17.4	15.63	14.65	14.01	12.84	11.72	11.08
EV/EBIT	26.42	26.31	24.4	28.46	28.39	27.73	26.3	26.16	29.8	27.92	26.6	25.32	22.08	20.68	20.84
Enterprise Value	4,195	5,349	5,853	7,577	8,194	9,324	9,839	11,110	12,410	10,456	11,944	12,218	12,255	11,952	12,285
Low Price	23.02	26.21	30.01	30.08	33.93	38.7	36.53	36.43	46.93	25.59	38.44	38.43	34.46	39.45	37.51
EV/Sales	13.81	15.21	14.87	17.42	16.97	17.47	16.82	17.84	18.51	15.83	16.44	15.81	14.8	13.75	13.26
EV/EBITDA	19.28	19.19	17.24	19.81	19.35	19.21	17.96	18.54	20.5	18.31	18.25	17.3	15.44	14.44	14.32
Price/Earnings	27.33	26.85	27.26	32.11	33.17	31.15	28.34	28.92	32.49	33.34	30.26	24.13	19.98	18.73	18.93
Price/Earnings Average	26.27	24.67	30.47	28.53	31.68	33.21	27.41	25.87	32.98	31.89	28.79	23.23	19.3	20.1	19.93
Price/Earnings High	28.06	27.61	37.34	32.21	36.89	38.49	30.28	30.98	36.11	48.42	31.71	25.5	22.08	22.73	21.07
Price/Earnings Low	23.71	22.51	26.83	24.09	28	27.78	23.99	21.98	28.84	20.89	24.41	20.26	15.91	18.26	18.06
Price/Book Value	1.46	1.74	1.69	2.11	2.05	2.13	2.07	2.2	2.28	1.8	2.14	2.01	1.9	1.74	1.69
Price/Book Value Average	1.4	1.6	1.89	1.88	1.96	2.27	2	1.97	2.31	1.72	2.04	1.94	1.83	1.87	1.78
Price/Book Value High	1.49	1.79	2.31	2.12	2.28	2.63	2.21	2.35	2.53	2.62	2.25	2.13	2.1	2.11	1.89
Price/Book Value Low	1.26	1.46	1.66	1.58	1.73	1.9	1.75	1.67	2.02	1.13	1.73	1.69	1.51	1.7	1.62
Price/Tangible Book Value	1.48	1.78	1.75	2.18	2.1	2.18	2.1	2.24	2.32	1.83	2.18	2.04	1.92	1.76	1.71
Price/Tangible Book Value Average	1.43	1.63	1.95	1.94	2.01	2.32	2.03	2	2.36	1.75	2.08	1.97	1.86	1.89	1.8
Price/Tangible Book Value High	1.52	1.83	2.39	2.18	2.34	2.69	2.24	2.4	2.58	2.66	2.29	2.16	2.13	2.13	1.91
Price/Tangible Book Value Low	1.29	1.49	1.72	1.63	1.78	1.94	1.78	1.7	2.06	1.15	1.76	1.72	1.53	1.71	1.63
Price/Sales	7.7	9.51	9.16	11.46	11.15	11.73	11	11.99	12.99	10.64	11.46	10.45	9.47	8.55	7.97
Price/Sales Average	7.4	8.74	10.24	10.18	10.65	12.5	10.64	10.72	13.18	10.18	10.9	10.05	9.15	9.17	8.39
Price/Sales High	7.9	9.78	12.55	11.49	12.41	14.49	11.75	12.84	14.44	15.45	12.01	11.04	10.46	10.38	8.87
Price/Sales Low	6.68	7.97	9.01	8.6	9.41	10.46	9.31	9.11	11.53	6.67	9.24	8.77	7.54	8.34	7.6
Price/Cash Flow	13.16	14.66	13.14	16.79	15.79	15.07	15.26	15.82	17.36	15.62	14.65	13.96	12.8	11.69	11.06
Price/Cash Flow Average	12.64	13.47	14.68	14.92	15.08	16.06	14.76	14.15	17.62	14.94	13.93	13.44	12.37	12.55	11.65
Price/Cash Flow High	13.5	15.08	17.99	16.84	17.56	18.61	16.31	16.95	19.29	22.68	15.35	14.75	14.14	14.2	12.31
Price/Cash Flow Low	11.41	12.29	12.93	12.6	13.33	13.43	12.92	12.02	15.41	9.78	11.81	11.72	10.2	11.4	10.55
Price/Free Cash Flow Average	-3.9	13.74	14.89	14.97	15.14	16.12	14.8	14.2	17.66	14.94	13.94	13.49	12.4	12.57	11.67
Price/Free Cash Flow High	-4.17	15.38	18.25	16.9	17.63	18.68	16.34	17.01	19.34	22.69	15.36	14.81	14.18	14.22	12.33
Price/Free Cash Flow Low	-3.52	12.54	13.11	12.64	13.38	13.48	12.95	12.07	15.44	9.79	11.82	11.77	10.22	11.43	10.57
EV/Sales Average	13.45	14.4	15.99	16.06	16.44	18.26	16.45	16.53	18.72	15.35	15.88	15.4	14.47	14.39	13.69
EV/Sales High	14.05	15.49	18.37	17.46	18.29	20.29	17.6	18.73	20.02	20.73	16.99	16.41	15.8	15.62	14.17
EV/Sales Low	12.6	13.61	14.72	14.38	15.14	16.18	15.08	14.86	16.99	11.78	14.22	14.08	12.86	13.53	12.89
EV/EBITDA Average	18.78	18.18	18.53	18.27	18.75	20.08	17.56	17.18	20.73	17.76	17.63	16.86	15.1	15.11	14.78
EV/EBITDA High	19.62	19.55	21.29	19.85	20.85	22.31	18.79	19.47	22.17	23.98	18.87	17.96	16.48	16.4	15.3
EV/EBITDA Low	17.58	17.17	17.07	16.36	17.26	17.78	16.1	15.44	18.82	13.63	15.78	15.41	13.41	14.22	13.92
EV/EBIT Average	25.73	24.91	26.22	26.24	27.51	28.99	25.72	24.24	30.13	27.09	25.69	24.68	21.59	21.64	21.51
EV/EBIT High	26.88	26.79	30.13	28.52	30.59	32.2	27.51	27.46	32.23	36.56	27.49	26.3	23.57	23.49	22.27
EV/EBIT Low	24.1	23.53	24.15	23.49	25.33	25.67	23.58	21.79	27.35	20.78	22.99	22.56	19.18	20.36	20.26
Last Price	26.54	31.27	30.49	40.1	40.2	43.4	43.15	47.92	52.87	40.85	47.65	45.78	43.27	40.45	39.33
High Price	27.24	32.16	41.77	40.22	44.71	53.62	46.11	51.35	58.77	59.32	49.93	48.37	47.8	49.11	43.77
Enterprise Value Average	4,087	5,065	6,291	6,986	7,940	9,747	9,622	10,294	12,548	10,145	11,537	11,907	11,986	12,508	12,681
Enterprise Value High	4,269	5,448	7,229	7,592	8,830	10,828	10,293	11,663	13,423	13,693	12,344	12,689	13,082	13,576	13,129
Enterprise Value Low	3,827	4,785	5,794	6,254	7,311	8,632	8,822	9,254	11,391	7,783	10,326	10,886	10,647	11,764	11,941

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	105	112	122	132	141	147	154	162	172	175	176	181	182	188	190
Diluted Weighted Avg Shares	89	109	120	125	134	145	149	156	165	172	175	177	182	184	188
Basic Weighted Avg Shares	88	107	118	124	134	144	149	156	165	172	175	176	181	184	188
Revenue per Share	3.45	3.29	3.33	3.5	3.6	3.7	3.92	4	4.07	3.84	4.16	4.38	4.57	4.73	4.94
EBITDA per Share	2.47	2.61	2.87	3.08	3.16	3.37	3.67	3.85	3.68	3.32	3.75	4	4.38	4.51	4.57
Operating Income per Share	1.8	1.96	2.07	2.15	2.19	2.27	2.38	2.5	2.53	2.31	2.56	2.68	2.83	2.95	3.04
Basic EPS, GAAP	0.97	1.16	1.12	1.25	1.21	1.39	1.52	1.66	1.63	1.23	1.57	1.9	2.17	2.16	2.08
Basic EPS from Cont Ops	0.96	1.24	1.3	1.45	1.4	1.66	1.78	1.88	1.82	1.33	1.66	1.9	2.17	2.16	2.08
Diluted EPS, GAAP	0.96	1.14	1.1	1.24	1.21	1.39	1.52	1.65	1.62	1.22	1.57	1.89	2.16	2.16	2.07
Diluted EPS from Cont Ops	0.95	1.21	1.28	1.44	1.39	1.66	1.78	1.87	1.81	1.33	1.66	1.89	2.16	2.16	2.07
Dividend per Share	1.59	1.73	1.84	1.93	1.97	2.05	2.11	2.17	2.22	2.18	2.19	2.16	2.23	2.29	2.36
Cash Flow per Share	2.02	2.13	2.32	2.39	2.55	2.88	2.83	3.03	3.05	2.62	3.25	3.28	3.38	3.46	3.56
Free Cash Flow per Basic Share	-6.59	2.13	2.32	2.39	2.55	2.88	2.83	3.03	3.05	2.62	3.25	3.28	3.38	3.46	3.56
Cash & Equivalents per Share	0.17	0.14	0.11	0.17	0.18	2	0.01	0.71	0.01	1.53	0.98	0.01	0.01	0.05	0.03
Book Value per Share	18.24	18.01	18.05	18.99	19.62	20.37	20.89	21.81	23.22	22.68	22.21	22.73	22.78	23.26	23.21
Tangible Book Value per Share	17.88	17.61	17.47	18.41	19.11	19.92	20.56	21.4	22.77	22.28	21.83	22.39	22.49	23.02	22.96