Empire State Realty Trust, Inc. Financial Ratios — ES9 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 (%)	- -	7,518.24	19.74	6.31	6.85	6.13	5.39	5.45	4.01	-1.46	-1.04	3.73	5.06	4.71	4.15
Return on Assets (%)	5.99	4.73	2.15	0.94	1.05	1.46	1.63	1.64	1.26	-0.31	-0.15	0.96	1.27	1.18	1.06
Return on Capital (%)	12.47	10.7	- -	1.79	1.74	1.95	2.03	2.44	2.52	- -	- -	2.93	3.03	3.12	2.89
Return on Invested Capital (%)	12.04	9.21	- -	5.11	4.82	5.28	5.03	4.85	3.98	- -	- -	3.11	3.57	3.72	3.09
Gross Margin (%)	55.06	59.39	55.57	51.81	54.91	56.83	56.09	55.05	54.06	51.47	54.02	54.55	54.16	53.59	52.46
EBITDA Margin (%)	48.77	50.47	0.83	45.13	49.09	50.64	50.81	50.57	47.34	41.62	46.22	48.64	45.52	45.01	43.03
Operating Margin (%)	36.72	34.07	22.35	22.78	23.05	26.33	25.77	23.92	20.68	9.24	11.62	15.13	19.84	20.17	17.61
Incremental Operating Margin (%)	53.89	56.71	- -	23.24	30.75	205.56	11.54	- -	- -	74.62	188.49	36.68	121.95	30.67	- -
Pretax Margin (%)	19.47	18.69	46.48	11.78	12.75	16.93	17.95	17.15	11.93	-4.98	-2.43	9.16	11.78	10.88	9.84
Profit Margin (%)	19.47	18.69	11.39	4.27	5.27	7.82	9.14	9.36	7.04	-2.09	-1.07	5.75	7.2	6.77	6.2
Net Income to Common Margin (%)	19.47	18.69	11.39	4.2	5.13	7.68	9	9.23	6.8	-2.79	-1.76	5.15	6.63	6.22	5.65
Effective Tax Rate (%)	- -	- -	- -	6.22	4.71	5.42	5.34	3.81	2.8	- -	- -	2.39	3.12	3.24	3.39
Dvd Payout Ratio (%)	81.35	129.32	59.3	29.79	31.53	34.63	38.83	42.42	65.02	-99.26	-76.2	28.33	20.37	22.14	25.2
Sustainable Growth Rate (%)	- -	-2,204.02	8.03	4.43	4.69	4.01	3.3	3.14	1.4	-2.92	-1.84	2.68	4.03	3.66	3.11

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	940	996	1,208	1,599	1,632	1,612	1,689	1,919	1,698	2,166	2,339	2,275	2,269	2,484	2,400
ST Debt	- -	- -	- -	- -	263	263	264	264	265	388	388	389	389	566	482
LT Debt	940	996	1,208	1,599	1,370	1,349	1,425	1,655	1,433	1,778	1,951	1,886	1,880	1,917	1,918
Total Debt/EBITDA	6.54	7.58	434.42	5.58	5.06	4.75	4.78	5.34	4.93	8.67	8.33	6.61	6.74	7.23	7.26
Net Debt/EBITDA	5.94	7.19	412.57	5.42	4.91	3.12	3.46	4.77	4.17	6.45	6.72	5.76	5.63	6.03	6.78
Total Debt/EBIT	8.68	11.24	-19.01	11.31	10.78	8.77	8.75	10.05	10.97	36.92	29.56	17.91	15.47	15.65	17.69
Net Debt/EBIT	7.88	10.66	-18.05	10.99	10.48	5.75	6.35	8.98	9.27	27.44	23.84	15.6	12.91	13.04	16.51
EBITDA to Interest Expense	2.63	2.42	0.04	4.31	4.91	4.8	5.16	4.51	4.34	2.78	2.98	3.4	3.32	3.13	3.18
EBITDA-CapEx/Interest Expense	1.52	2.42	0.04	4.31	4.91	4.8	5.16	4.51	4.34	2.78	2.98	3.4	3.32	3.13	3.18
EBIT to Interest Expense	1.98	1.63	1.17	2.18	2.31	2.5	2.62	2.14	1.9	0.62	0.75	1.06	1.45	1.4	1.3
Interest Expense	55	54	64	66	66	71	68	80	79	90	94	101	101	110	104
Common Equity/Total Assets	0.13	- -	15.56	14.03	15.9	29.66	29.72	29.52	31.25	25.42	23.31	22.92	23.36	22.85	23.72
Long-Term Debt/Equity (%)	72,615.92	- -	120.43	115.75	99.79	68.05	72.06	83.11	73.58	102.71	115.83	112.06	108.59	107.6	105.25
Long-Term Debt/Capital (%)	99.86	101.1	54.63	53.65	45.58	37.53	38.87	42.32	39.31	45.63	48.49	47.65	46.99	44.95	45.43
Long-Term Debt/Total Assets (%)	93.5	94.67	48.79	48.69	41.5	34.68	36.25	39.44	36.45	42.84	45.56	45.3	44.55	42.51	42.92
Total Debt/Equity (%)	72,615.92	-9,176.62	120.43	115.75	118.92	81.31	85.39	96.38	87.16	125.09	138.88	135.16	131.08	139.39	131.69
Total Debt/Capital (%)	99.86	101.1	54.63	53.65	54.32	44.85	46.06	49.08	46.57	55.57	58.14	57.48	56.72	58.23	56.84
Total Debt/Total Assets (%)	93.5	94.67	48.79	48.69	49.46	41.44	42.96	45.73	43.18	52.18	54.62	54.64	53.78	55.07	53.7
Net Debt to Equity	65,945.44	-8,702.37	114.37	112.44	115.52	53.36	61.91	86.08	73.65	92.99	112.01	117.74	109.41	116.17	122.88
Net Debt/Capital (%)	99.85	101.16	53.35	52.93	53.6	34.79	38.24	46.26	42.05	47.77	52.41	53.65	51.84	53.35	54.76
EBITDA	144	131	3	287	323	339	354	359	344	250	281	344	337	344	330
EBITDA-CapEx	83	131	3	287	323	339	354	359	344	250	281	344	337	344	330
Operating Income (Loss)	108	89	75	145	152	176	179	170	150	55	71	107	147	154	135

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	1.8	1.03	0.59	0.37	0.12	1.31	1.12	1.39	0.5	0.92	0.75	0.48	0.62	0.5	0.2
Current Ratio	4.77	4.02	2.31	2.25	0.75	1.99	1.92	2.22	1.25	1.56	1.26	1.11	1.26	1.15	0.67
Quick Ratio	3.9	3.12	1.43	1.38	0.47	1.72	1.62	1.92	1.03	1.35	1.17	0.96	1.15	1.09	0.62
CFO/Avg Current Liab	1.12	1.93	-0.76	1.22	0.77	0.52	0.46	0.66	0.52	0.35	0.37	0.38	0.42	0.39	0.35
Common Equity/Total Assets	0.13	- -	15.56	14.03	15.9	29.66	29.72	29.52	31.25	25.42	23.31	22.92	23.36	22.85	23.72
Long-Term Debt/Equity (%)	72,615.92	- -	120.43	115.75	99.79	68.05	72.06	83.11	73.58	102.71	115.83	112.06	108.59	107.6	105.25
Long-Term Debt/Capital (%)	99.86	101.1	54.63	53.65	45.58	37.53	38.87	42.32	39.31	45.63	48.49	47.65	46.99	44.95	45.43
Long-Term Debt/Total Assets (%)	93.5	94.67	48.79	48.69	41.5	34.68	36.25	39.44	36.45	42.84	45.56	45.3	44.55	42.51	42.92
Total Debt/Equity (%)	72,615.92	-9,176.62	120.43	115.75	118.92	81.31	85.39	96.38	87.16	125.09	138.88	135.16	131.08	139.39	131.69
Total Debt/Capital (%)	99.86	101.1	54.63	53.65	54.32	44.85	46.06	49.08	46.57	55.57	58.14	57.48	56.72	58.23	56.84
Total Debt/Total Assets (%)	93.5	94.67	48.79	48.69	49.46	41.44	42.96	45.73	43.18	52.18	54.62	54.64	53.78	55.07	53.7
CFO/Total Liabilities	4.75	8.87	-3.97	7.28	10.54	11.25	9.94	12.66	11.72	7.53	8.18	8.51	9.34	9.56	9.41
CFO/CapEx	0.79	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	- -	- -	1.09	1.18	1.13	1.56	1.6	1.26	1.22	0.72	0.59	0.56	0.75	0.71	0.48

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	25.09	23.05	19.91	26.17	30.93	32.41	27.36	24.6	26.5	25.54	30.25	33.08	23.13	21.42	28.71
Days Sales Outstanding	14.54	15.84	18.33	13.95	11.8	11.26	13.34	14.83	13.77	14.29	12.07	11.03	15.78	17.04	12.71
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	- -	- -	1,447	1,926	2,162	3,052	3,277	2,468	2,547	1,594	1,494	1,096	1,539	1,621	1,032
- Cash & Cash Equivalents	86	51	61	46	47	554	464	205	234	527	424	264	347	385	133
+ Preferred Equity and Hybrid Capital	- -	- -	- -	8	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	-11	618	912	848	829	809	753	719	676	686	729	746	751	762
+ Total Debt	940	996	1,208	1,599	1,632	1,612	1,689	1,919	1,698	2,166	2,339	2,275	2,269	2,484	2,400
Enterprise Value	- -	- -	3,212	4,399	4,596	4,939	5,311	4,535	4,730	3,909	4,095	3,835	4,207	4,470	4,061
Total Capital	941	986	2,211	2,980	3,005	3,595	3,666	3,910	3,646	3,897	4,024	3,958	4,000	4,266	4,222
Total Debt/Capital (%)	99.86	101.1	54.63	53.65	54.32	44.85	46.06	49.08	46.57	55.57	58.14	57.48	56.72	58.23	56.84
Total Debt / EV	- -	- -	0.38	0.36	0.36	0.33	0.32	0.42	0.36	0.55	0.57	0.59	0.54	0.56	0.59
EV/Sales	- -	- -	9.63	6.92	6.99	7.38	7.63	6.38	6.51	6.52	6.74	5.42	5.69	5.86	5.29
EV/EBITDA	- -	- -	1,155.01	15.34	14.24	14.56	15.02	12.62	13.75	15.66	14.58	11.15	12.5	13.01	12.29
EV/EBIT	- -	- -	- -	31.13	30.36	26.86	27.53	23.76	30.58	66.63	51.75	30.19	28.67	28.17	29.94
EV/Cash Flow to Firm	- -	- -	- -	21.9	17.29	17.54	20.51	12.75	15.28	- -	- -	12.37	12.72	12.18	11.63
EV/Free Cash Flow to Firm	- -	- -	- -	21.9	17.29	17.54	20.51	12.75	15.28	- -	- -	12.37	12.72	12.18	11.63
Diluted Market Cap	- -	- -	1,447	4,572	4,803	5,437	6,049	4,195	4,170	2,637	2,436	1,835	2,507	2,604	1,634
Diluted Enterprise Value	- -	- -	3,212	7,046	7,237	7,323	8,083	6,262	6,353	4,952	5,037	4,575	5,175	5,454	4,663
EV per Share	- -	- -	33.6	41.04	38.29	31.69	32.89	25.93	26.01	22.78	24.07	23.8	25.8	26.71	23.82
TTM Sales	295	260	334	635	658	670	696	711	727	600	608	707	740	763	768
TTM EBITDA	144	131	3	287	323	339	354	359	344	250	281	344	337	344	330
TTM Operating Income	108	89	75	145	152	176	179	170	150	55	71	107	147	154	135
TTM Cash Flow to Firm	102	149	- -	201	266	282	259	356	310	- -	- -	310	331	367	349
TTM Free Cash Flow to Firm	42	149	- -	201	266	282	259	356	310	- -	- -	310	331	367	349

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	- -	- -	-24.71	33	23.64	25.32	31.15	15.03	17.93	14.46	11.46	8.69	10.78	9.98	6.56
EV/EBIT	- -	- -	- -	31.13	30.36	26.86	27.53	23.76	30.58	66.63	51.75	30.19	28.67	28.17	29.94
Enterprise Value	- -	- -	3,212	4,399	4,596	4,939	5,311	4,535	4,730	3,909	4,095	3,835	4,207	4,470	4,061
Low Price	- -	- -	13.07	14.06	15.57	14.45	19.48	14.08	12.76	5.31	8.52	6.31	5.31	8.45	6.01
EV/Sales	- -	- -	9.63	6.92	6.99	7.38	7.63	6.38	6.51	6.52	6.74	5.42	5.69	5.86	5.29
EV/EBITDA	- -	- -	1,155.01	15.34	14.24	14.56	15.02	12.62	13.75	15.66	14.58	11.15	12.5	13.01	12.29
Price/Earnings	- -	- -	38.06	65.98	61.02	50.96	51.31	36.05	50.5	- -	- -	30.79	31.01	33.65	23.5
Price/Earnings Average	- -	- -	35.29	57.77	59.78	48.82	51.72	42.99	52.78	- -	- -	36	24.33	33.7	28.88
Price/Earnings High	- -	- -	38.78	66.23	64.5	58.07	55.87	52.38	58.47	- -	- -	46.83	31.96	39.18	38.34
Price/Earnings Low	- -	- -	32.87	51.64	52.74	37.61	49.26	35.96	46.01	- -	- -	28.57	17.46	29.38	23.32
Price/Book Value	- -	- -	3.76	4.18	4.12	2.64	2.81	1.99	2.07	1.51	1.5	1.15	1.56	1.57	0.97
Price/Book Value Average	- -	- -	3.48	3.66	4.04	2.53	2.83	2.38	2.17	1.39	1.81	1.34	1.23	1.57	1.2
Price/Book Value High	- -	- -	3.83	4.2	4.36	3.01	3.05	2.9	2.4	2.3	2.16	1.75	1.61	1.83	1.59
Price/Book Value Low	- -	- -	3.24	3.27	3.56	1.95	2.69	1.99	1.89	0.86	1.45	1.07	0.88	1.37	0.97
Price/Tangible Book Value	- -	- -	-3.46	-4.56	-6.17	10.65	10.62	6.38	6.62	7.28	8.8	8.19	8.91	7.18	3.92
Price/Tangible Book Value Average	- -	- -	-3.2	-3.99	-6.04	10.2	10.71	7.61	6.92	6.68	10.65	9.57	6.99	7.19	4.82
Price/Tangible Book Value High	- -	- -	-3.52	-4.57	-6.52	12.14	11.56	9.28	7.67	11.06	12.7	12.45	9.18	8.36	6.4
Price/Tangible Book Value Low	- -	- -	-2.98	-3.57	-5.33	7.86	10.2	6.37	6.04	4.16	8.54	7.6	5.01	6.26	3.89
Price/Sales	- -	- -	4.34	2.77	3.13	3.92	4.62	3.33	3.43	2.71	2.49	1.59	2.06	2.09	1.33
Price/Sales Average	- -	- -	4.02	2.42	3.07	3.75	4.66	3.97	3.59	2.49	3.01	1.86	1.61	2.1	1.63
Price/Sales High	- -	- -	4.42	2.78	3.31	4.46	5.03	4.84	3.98	4.12	3.59	2.41	2.12	2.44	2.17
Price/Sales Low	- -	- -	3.74	2.17	2.71	2.89	4.43	3.32	3.13	1.55	2.42	1.47	1.16	1.83	1.32
Price/Cash Flow	- -	- -	-24.71	12.7	10.13	12.21	16.55	8.48	10.74	8.93	7.13	5.31	6.54	6.12	4.09
Price/Cash Flow Average	- -	- -	-22.91	11.12	9.92	11.7	16.68	10.11	11.22	8.2	8.62	6.21	5.13	6.13	5.03
Price/Cash Flow High	- -	- -	-25.18	12.75	10.71	13.91	18.02	12.32	12.43	13.57	10.28	8.08	6.74	7.13	6.68
Price/Cash Flow Low	- -	- -	-21.34	9.94	8.76	9.01	15.89	8.45	9.78	5.1	6.92	4.93	3.68	5.34	4.06
Price/Free Cash Flow Average	- -	- -	-22.91	28.89	23.16	24.25	31.4	17.93	18.73	13.29	13.87	10.16	8.46	10	8.06
Price/Free Cash Flow High	- -	- -	-25.18	33.12	24.99	28.85	33.92	21.85	20.76	21.98	16.54	13.22	11.12	11.62	10.71
Price/Free Cash Flow Low	- -	- -	-21.34	25.83	20.43	18.68	29.9	15	16.33	8.27	11.13	8.06	6.07	8.71	6.51
EV/Sales Average	- -	- -	9.31	6.55	6.92	7.18	7.67	7.05	6.66	6.3	7.25	5.69	5.24	5.86	5.6
EV/Sales High	- -	- -	9.71	6.94	7.18	8.01	8.05	7.96	7.06	7.9	7.83	6.23	5.75	6.21	6.14
EV/Sales Low	- -	- -	9.04	6.27	6.54	6.18	7.44	6.37	6.2	5.38	6.67	5.31	4.78	5.59	5.28
EV/EBITDA Average	- -	- -	1,117.12	14.51	14.1	14.19	15.09	13.94	14.08	15.14	15.7	11.69	11.51	13.02	13.01
EV/EBITDA High	- -	- -	1,164.92	15.37	14.62	15.82	15.84	15.73	14.91	18.97	16.93	12.81	12.64	13.79	14.26
EV/EBITDA Low	- -	- -	1,084.11	13.88	13.33	12.21	14.65	12.6	13.09	12.92	14.42	10.92	10.5	12.41	12.27
EV/EBIT Average	- -	- -	- -	29.43	30.07	26.16	27.67	26.25	31.32	64.43	55.72	31.65	26.42	28.18	31.68
EV/EBIT High	- -	- -	- -	31.18	31.18	29.17	29.04	29.62	33.17	80.76	60.12	34.68	29	29.84	34.74
EV/EBIT Low	- -	- -	- -	28.17	28.43	22.51	26.85	23.73	29.11	54.99	51.2	29.57	24.09	26.87	29.88
Last Price	- -	- -	15.13	17.97	18.02	19.59	20.3	14.11	14	9.29	8.78	6.8	9.44	9.68	6.05
High Price	- -	- -	15.42	18.03	19.04	22.32	22.1	20.51	16.21	14.12	12.67	10.34	9.73	11.27	9.87
Enterprise Value Average	- -	- -	3,107	4,160	4,552	4,811	5,337	5,010	4,845	3,779	4,409	4,020	3,875	4,473	4,297
Enterprise Value High	- -	- -	3,240	4,406	4,719	5,365	5,602	5,653	5,132	4,737	4,757	4,405	4,254	4,737	4,713
Enterprise Value Low	- -	- -	3,015	3,981	4,303	4,139	5,180	4,529	4,504	3,226	4,052	3,756	3,534	4,264	4,053

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	92	92	96	107	120	156	161	175	182	172	170	161	163	167	170
Diluted Weighted Avg Shares	92	92	96	255	267	278	298	297	298	284	277	270	266	269	270
Basic Weighted Avg Shares	92	92	96	98	114	134	158	168	178	175	172	165	161	165	169
Revenue per Share	3.22	2.84	3.49	6.49	5.76	5	4.39	4.24	4.08	3.42	3.52	4.28	4.59	4.63	4.56
EBITDA per Share	1.57	1.43	0.03	2.93	2.83	2.53	2.23	2.14	1.93	1.43	1.63	2.08	2.09	2.08	1.96
Operating Income per Share	1.18	0.97	0.78	1.48	1.33	1.32	1.13	1.01	0.84	0.32	0.41	0.65	0.91	0.93	0.8
Basic EPS, GAAP	0.63	0.53	0.4	0.27	0.3	0.38	0.4	0.39	0.28	-0.1	-0.06	0.22	0.3	0.29	0.26
Basic EPS from Cont Ops	0.63	0.53	1.63	0.72	0.7	0.8	0.75	0.7	0.47	-0.13	-0.08	0.38	0.52	0.49	0.43
Diluted EPS, GAAP	0.63	0.53	0.4	0.1	0.13	0.19	0.21	0.22	0.17	-0.06	-0.04	0.13	0.18	0.18	0.16
Diluted EPS from Cont Ops	0.63	0.53	1.63	0.28	0.3	0.39	0.4	0.39	0.28	-0.08	-0.05	0.23	0.32	0.3	0.27
Dividend per Share	0.51	0.69	1.7	0.35	0.35	0.42	0.43	0.43	0.43	0.24	0.13	0.17	0.17	0.17	0.17
Cash Flow per Share	0.52	1.03	-0.61	1.41	1.78	1.6	1.23	1.67	1.3	1.04	1.23	1.28	1.44	1.58	1.48
Free Cash Flow per Basic Share	-0.14	1.03	-0.61	1.41	1.78	1.6	1.23	1.67	1.3	1.04	1.23	1.28	1.44	1.58	1.48
Cash & Equivalents per Share	0.94	0.56	0.64	0.43	0.39	3.56	2.88	3.46	1.29	3.07	2.49	1.64	2.13	2.3	0.78
Book Value per Share	0.01	- -	4.03	4.3	4.37	7.41	7.23	7.08	6.75	6.15	5.87	5.92	6.04	6.16	6.22
Tangible Book Value per Share	0.01	- -	-4.38	-3.94	-2.92	1.84	1.91	2.21	2.11	1.28	1	0.83	1.06	1.35	1.54