Pebblebrook Hotel Trust Financial Ratios — PD0 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 (%)	0.49	0.68	1.43	2.94	3.88	3.21	5.4	-0.15	2.25	-12.34	-7.08	-4.3	-4.22	-1.71	-4.19
Return on Assets (%)	1.31	1.6	2.17	2.98	3.25	2.51	3.7	0.28	1.71	-6.23	-3	-1.41	-1.3	-0.07	-1.19
Return on Capital (%)	2.52	2.51	3.45	4.17	4.63	- -	5.25	1.31	3.29	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	2.29	2.2	2.95	3.72	4.35	- -	5.28	1.32	3.41	- -	- -	- -	- -	- -	- -
Gross Margin (%)	24.97	25.98	27.38	31.38	33.19	34.54	32.87	31.7	31.82	-11.49	17.02	27.47	24.95	25.19	24.17
EBITDA Margin (%)	19.82	20.99	23.19	26.65	28.99	34.6	30.89	21.17	28.79	-15.39	18.34	18.27	19.61	21.58	18.4
Operating Margin (%)	10.25	10.34	12.52	15.24	16.56	18.58	15.67	17.4	14.59	-73.38	-19.05	7.05	3.96	5.75	5.1
Incremental Operating Margin (%)	13.48	10.6	20.17	27.41	21.13	52.73	65.99	39.75	11.62	47.91	63.88	36.1	- -	82.01	- -
Pretax Margin (%)	5.47	7.45	9.08	12.83	12.66	9.04	13.06	1.83	7.5	-89.48	-25.42	-6.09	-5.18	-1.76	-3.79
Profit Margin (%)	5.16	6.85	8.77	12.17	12.28	9.03	12.98	1.62	7.16	-88.45	-25.22	-6.26	-5.49	-0.29	-4.46
Net Income to Common Margin (%)	1.54	2.17	4.08	7.98	8.91	6.62	10.89	-0.49	5.14	-95.8	-30.96	-9.5	-8.57	-3.22	-7.33
Effective Tax Rate (%)	3.58	6.58	2.76	4.23	2.65	- -	0.18	11.52	4.28	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	359.35	296.33	173.45	112.66	121.14	196.91	126.95	-2,552.14	221.49	-12.67	-1.14	-5.93	-8.7	-24.9	-9.52
Sustainable Growth Rate (%)	-1.28	-1.34	-1.05	-0.37	-0.82	-3.11	-1.46	-4.11	-2.73	-13.9	-7.16	-4.55	-4.59	-2.14	-4.58

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	252	469	554	894	1,271	1,078	930	2,747	2,742	2,791	2,761	2,708	2,640	2,567	2,457
ST Debt	- -	- -	- -	50	165	82	45	- -	256	255	- -	508	922	17	- -
LT Debt	252	469	554	844	1,106	996	885	2,747	2,485	2,536	2,761	2,200	1,718	2,550	2,457
Total Debt/EBITDA	4.41	5.86	4.89	5.6	5.68	3.82	3.91	15.66	5.91	-40.95	20.54	10.65	9.48	8.19	9.05
Net Debt/EBITDA	3.26	4.79	4.4	5.27	5.57	3.7	3.81	15.18	4.74	-31.64	17.73	9.23	7.67	6.51	7.15
Total Debt/EBIT	9.63	12.62	9.58	9.8	9.95	5.99	6.87	41.02	11.95	-9.53	-30.75	183.92	69.83	30.56	56.1
Net Debt/EBIT	7.11	10.31	8.63	9.22	9.75	5.8	6.68	39.77	9.59	-7.37	-26.54	159.37	56.49	24.28	44.29
EBITDA to Interest Expense	4.18	5.35	4.79	5.9	5.76	6.91	6.81	3.42	4.58	-0.7	1.55	3.04	2.59	3.06	2.68
EBITDA-CapEx/Interest Expense	4.17	5.35	4.79	5.85	5.76	6.91	6.81	3.41	4.57	-0.7	1.55	3.04	2.59	3.06	2.68
EBIT to Interest Expense	2.16	2.64	2.59	3.37	3.29	3.71	3.45	2.81	2.32	-3.36	-1.61	1.18	0.52	0.82	0.74
Interest Expense	14	15	24	27	39	41	35	51	101	97	87	84	108	102	101
Common Equity/Total Assets	78.58	71.11	69.59	64.28	57.49	57.15	57.85	53.88	55.72	53.6	50.4	48.85	47.44	47.37	46.15
Long-Term Debt/Equity (%)	22.53	35.68	37.57	47.35	62.79	61.91	58.88	72.86	68.43	77.68	87.28	71.33	60.27	91.48	95.88
Long-Term Debt/Capital (%)	18.39	26.3	27.31	31.53	36.47	37.07	36.37	42.15	39	41.88	46.6	37.98	31.29	47.62	48.95
Long-Term Debt/Total Assets (%)	17.76	25.38	26.18	30.46	36.15	35.46	34.17	39.36	38.25	41.73	44.1	35.87	29.49	44.79	45.94
Total Debt/Equity (%)	22.53	35.68	37.57	50.16	72.16	67.01	61.87	72.86	75.49	85.49	87.28	87.78	92.64	92.09	95.88
Total Debt/Capital (%)	18.39	26.3	27.31	33.4	41.91	40.12	38.22	42.15	43.02	46.09	46.6	46.75	48.09	47.94	48.95
Total Debt/Total Assets (%)	17.76	25.38	26.18	32.27	41.54	38.38	35.9	39.36	42.19	45.93	44.1	44.15	45.33	45.1	45.94
Net Debt to Equity	16.65	29.14	33.84	47.19	70.66	64.93	60.18	70.65	60.55	66.05	75.33	76.06	74.94	73.18	75.7
Net Debt/Capital (%)	14.27	22.56	25.28	32.06	41.4	39.37	37.57	41.4	34.67	36.36	40.63	40.8	40.25	39.62	40.12
EBITDA	57	80	113	160	224	282	238	175	464	-68	134	254	278	314	271
EBITDA-CapEx	57	80	113	158	223	282	238	175	463	-68	134	254	278	314	271
Operating Income (Loss)	30	39	61	91	128	152	121	144	235	-325	-140	98	56	84	75

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	1.48	1.43	0.7	0.4	0.15	0.18	0.13	0.18	0.08	0.45	0.17	0.05	0.15	0.58	0.56
Current Ratio	2.33	2.17	1.45	0.99	0.61	0.58	0.52	0.53	0.44	0.7	0.38	0.11	0.19	0.72	0.7
Quick Ratio	1.74	1.66	0.91	0.56	0.29	0.33	0.27	0.31	0.21	0.49	0.28	0.1	0.18	0.69	0.67
CFO/Avg Current Liab	1.42	1.48	1.54	1.52	1.44	1.34	1	0.41	0.94	-0.61	0.23	0.47	0.22	0.34	0.73
Common Equity/Total Assets	78.58	71.11	69.59	64.28	57.49	57.15	57.85	53.88	55.72	53.6	50.4	48.85	47.44	47.37	46.15
Long-Term Debt/Equity (%)	22.53	35.68	37.57	47.35	62.79	61.91	58.88	72.86	68.43	77.68	87.28	71.33	60.27	91.48	95.88
Long-Term Debt/Capital (%)	18.39	26.3	27.31	31.53	36.47	37.07	36.37	42.15	39	41.88	46.6	37.98	31.29	47.62	48.95
Long-Term Debt/Total Assets (%)	17.76	25.38	26.18	30.46	36.15	35.46	34.17	39.36	38.25	41.73	44.1	35.87	29.49	44.79	45.94
Total Debt/Equity (%)	22.53	35.68	37.57	50.16	72.16	67.01	61.87	72.86	75.49	85.49	87.28	87.78	92.64	92.09	95.88
Total Debt/Capital (%)	18.39	26.3	27.31	33.4	41.91	40.12	38.22	42.15	43.02	46.09	46.6	46.75	48.09	47.94	48.95
Total Debt/Total Assets (%)	17.76	25.38	26.18	32.27	41.54	38.38	35.9	39.36	42.19	45.93	44.1	44.15	45.33	45.1	45.94
CFO/Total Liabilities	16.01	14.48	16.74	16.32	17.01	20	17.81	4.23	13.79	-7.18	2.28	9.14	7.94	9.46	8.97
CFO/CapEx	324.84	1,641.98	3,256.15	140.74	793.96	3,242.86	4,840.98	827.42	525.53	- -	- -	- -	- -	- -	- -
Altman's Z-Score	2.26	1.85	2.14	2.29	1.26	1.41	1.72	0.77	0.97	0.21	0.32	0.18	0.13	0.27	0.18

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	- -	30.73	32.28	31.37	33.24	30.95	27.04	18.6	29.44	14.8	31.02	33.82	31.85	35	40.26
Days Sales Outstanding	- -	11.88	11.31	11.63	10.98	11.79	13.5	19.62	12.4	24.66	11.77	10.79	11.46	10.43	9.07
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	983	1,391	1,962	3,316	2,050	2,122	2,561	3,648	3,508	2,460	2,890	1,664	1,924	1,589	1,263
- Cash & Cash Equivalents	66	86	55	53	26	33	25	83	30	124	59	41	184	207	184
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	3	- -	2	1	2	3	5	10	11	7	8	88	87	90	94
+ Total Debt	252	469	554	894	1,271	1,078	930	2,747	2,742	2,791	2,761	2,708	2,640	2,567	2,457
Enterprise Value	1,172	1,774	2,463	4,158	3,297	3,170	3,471	6,322	6,231	5,133	5,601	4,419	4,468	4,041	3,631
Total Capital	1,368	1,782	2,029	2,676	3,031	2,687	2,434	6,517	6,374	6,055	5,925	5,792	5,491	5,355	5,020
Total Debt/Capital (%)	18.39	26.3	27.31	33.4	41.91	40.12	38.22	42.15	43.02	46.09	46.6	46.75	48.09	47.94	48.95
Total Debt / EV	0.21	0.26	0.22	0.21	0.39	0.34	0.27	0.43	0.44	0.54	0.49	0.61	0.59	0.64	0.68
EV/Sales	4.07	4.66	5.04	6.94	4.28	3.88	4.51	7.63	3.86	11.59	7.64	3.17	3.15	2.78	2.46
EV/EBITDA	20.53	22.2	21.72	26.06	14.75	11.22	14.6	36.03	13.42	- -	41.65	17.38	16.04	12.89	13.38
EV/EBIT	44.85	47.8	42.58	45.56	25.83	17.61	25.64	94.4	27.17	- -	- -	300.16	118.16	48.09	82.9
EV/Cash Flow to Firm	19.13	19.47	18.88	22.21	12.75	- -	15.19	34.9	12.66	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	19.18	19.48	18.88	22.35	12.77	- -	15.19	34.93	12.68	- -	- -	- -	- -	- -	- -
Diluted Market Cap	928	1,277	1,905	3,071	2,068	2,135	2,605	2,080	3,514	2,459	2,890	1,718	1,950	1,596	1,306
Diluted Enterprise Value	1,118	1,660	2,406	3,913	3,315	3,183	3,514	4,754	6,237	5,132	5,600	4,473	4,494	4,048	3,674
EV per Share	23.08	29.1	38.67	58.11	45.96	44.07	50.44	48.51	47.75	39.28	42.81	34.98	37.17	33.88	32.08
TTM Sales	288	381	489	599	771	816	769	829	1,612	443	733	1,392	1,420	1,453	1,476
TTM EBITDA	57	80	113	160	224	282	238	175	464	-68	134	254	278	314	271
TTM Operating Income	30	39	61	91	128	152	121	144	235	-325	-140	98	56	84	75
TTM Cash Flow to Firm	61	91	130	187	258	- -	228	181	492	- -	- -	- -	- -	- -	- -
TTM Free Cash Flow to Firm	61	91	130	186	258	- -	228	181	491	- -	- -	- -	- -	- -	- -

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	19.37	16.56	17.73	19.17	9.38	8.9	13.45	15.34	8.91	-12.18	40.83	6.16	8.25	5.8	5.23
EV/EBIT	44.85	47.8	42.58	45.56	25.83	17.61	25.64	94.4	27.17	- -	- -	300.16	118.16	48.09	82.9
Enterprise Value	1,172	1,774	2,463	4,158	3,297	3,170	3,471	6,322	6,231	5,133	5,601	4,419	4,468	4,041	3,631
Low Price	13.93	18.86	22.86	29.09	27.28	20.76	25.54	27.76	24.47	5.81	17.37	12.4	11.23	11.5	7.5
EV/Sales	4.07	4.66	5.04	6.94	4.28	3.88	4.51	7.63	3.86	11.59	7.64	3.17	3.15	2.78	2.46
EV/EBITDA	20.53	22.2	21.72	26.06	14.75	11.22	14.6	36.03	13.42	- -	41.65	17.38	16.04	12.89	13.38
Price/Earnings	208.78	154.29	94.88	63.66	29.82	39.25	30.91	- -	42.32	- -	- -	- -	- -	- -	- -
Price/Earnings Average	206.67	150.19	82.37	50.17	42.72	36.01	26.95	- -	45.24	- -	- -	- -	- -	- -	- -
Price/Earnings High	234.22	170.13	95.05	64	52.12	41.89	32.25	- -	53.8	- -	- -	- -	- -	- -	- -
Price/Earnings Low	150.24	127.5	70.42	39.97	28.47	27.62	21.21	- -	38.52	- -	- -	- -	- -	- -	- -
Price/Book Value	0.88	1.06	1.33	1.86	1.17	1.32	1.71	0.97	0.97	0.76	0.92	0.56	0.7	0.59	0.51
Price/Book Value Average	0.87	1.03	1.16	1.47	1.67	1.21	1.49	1.26	1.04	0.6	0.92	0.82	0.6	0.62	0.49
Price/Book Value High	0.99	1.17	1.33	1.87	2.04	1.41	1.78	1.44	1.23	1.11	1.07	1.09	0.75	0.73	0.65
Price/Book Value Low	0.64	0.88	0.99	1.17	1.11	0.93	1.17	0.96	0.88	0.23	0.72	0.52	0.49	0.51	0.34
Price/Tangible Book Value	0.89	1.06	1.33	1.86	1.17	1.32	1.71	0.97	0.97	0.76	0.92	0.56	0.7	0.59	0.51
Price/Tangible Book Value Average	0.88	1.03	1.16	1.47	1.67	1.21	1.49	1.26	1.04	0.6	0.92	0.82	0.6	0.62	0.49
Price/Tangible Book Value High	1	1.17	1.33	1.87	2.04	1.41	1.78	1.44	1.23	1.11	1.07	1.09	0.75	0.73	0.65
Price/Tangible Book Value Low	0.64	0.88	0.99	1.17	1.11	0.93	1.17	0.96	0.88	0.23	0.72	0.52	0.49	0.51	0.34
Price/Sales	3.22	3.35	3.87	5.08	2.66	2.6	3.37	2.51	2.18	5.55	3.94	1.23	1.37	1.1	0.89
Price/Sales Average	3.19	3.26	3.36	4	3.81	2.38	2.94	3.26	2.33	4.44	3.96	1.81	1.18	1.15	0.85
Price/Sales High	3.61	3.69	3.88	5.11	4.65	2.77	3.51	3.72	2.77	8.16	4.59	2.41	1.47	1.36	1.12
Price/Sales Low	2.32	2.76	2.87	3.19	2.54	1.83	2.31	2.49	1.98	1.71	3.1	1.16	0.96	0.95	0.6
Price/Cash Flow	19.29	16.5	17.63	18.86	9.28	8.84	13.38	15.33	8.88	-12.18	40.83	6.16	8.25	5.8	5.23
Price/Cash Flow Average	19.1	16.06	15.3	14.86	13.3	8.11	11.66	19.89	9.49	-9.74	41.05	9.06	7.12	6.07	5.04
Price/Cash Flow High	21.65	18.2	17.66	18.96	16.23	9.43	13.96	22.75	11.28	-17.92	47.58	12.05	8.84	7.16	6.6
Price/Cash Flow Low	13.88	13.64	13.08	11.84	8.86	6.22	9.18	15.2	8.08	-3.76	32.11	5.81	5.79	5.01	3.52
Price/Free Cash Flow Average	19.18	16.12	15.39	15.11	13.44	8.17	11.73	19.92	9.52	-9.74	41.05	9.06	7.12	6.07	5.04
Price/Free Cash Flow High	21.73	18.26	17.76	19.28	16.4	9.5	14.04	22.77	11.33	-17.92	47.58	12.05	8.84	7.16	6.6
Price/Free Cash Flow Low	13.94	13.68	13.16	12.04	8.96	6.26	9.23	15.22	8.11	-3.76	32.11	5.81	5.79	5.01	3.52
EV/Sales Average	4.03	4.56	4.51	5.77	5.43	3.67	4.09	8.94	4.01	10.48	7.66	3.74	2.96	2.83	2.43
EV/Sales High	4.48	5.03	5.04	6.97	6.26	4.06	4.66	9.76	4.45	14.2	8.29	4.32	3.24	3.04	2.68
EV/Sales Low	3.11	4.03	4	4.88	4.16	3.11	3.47	7.59	3.67	7.75	6.8	3.11	2.74	2.63	2.18
EV/EBITDA Average	20.36	21.74	19.44	21.65	18.72	10.6	13.22	42.23	13.94	- -	41.77	20.45	15.09	13.12	13.21
EV/EBITDA High	22.63	23.99	21.75	26.17	21.61	11.73	15.07	46.1	15.47	- -	45.2	23.62	16.53	14.08	14.59
EV/EBITDA Low	15.7	19.18	17.26	18.32	14.33	9	11.22	35.86	12.74	- -	37.06	17	13.98	12.19	11.85
EV/EBIT Average	44.47	46.8	38.11	37.86	32.78	16.64	23.21	110.63	28.22	- -	- -	353.18	111.16	48.95	81.86
EV/EBIT High	49.43	51.65	42.64	45.76	37.84	18.4	26.46	120.77	31.32	- -	- -	408.04	121.74	52.53	90.45
EV/EBIT Low	34.3	41.29	33.83	32.04	25.1	14.12	19.7	93.95	25.79	- -	- -	293.59	102.99	45.51	73.44
Last Price	19.36	22.82	30.8	46.34	28.57	29.5	37.22	28	26.88	18.82	22.09	13.17	16.01	13.33	11.16
High Price	21.72	25.16	30.86	46.59	49.94	31.49	38.83	41.55	34.18	27.68	25.74	25.74	17.13	16.45	14.08
Enterprise Value Average	1,162	1,737	2,205	3,456	4,184	2,995	3,143	7,409	6,472	4,641	5,616	5,200	4,203	4,113	3,585
Enterprise Value High	1,292	1,917	2,467	4,176	4,829	3,313	3,582	8,088	7,182	6,291	6,078	6,007	4,603	4,414	3,962
Enterprise Value Low	896	1,532	1,957	2,924	3,204	2,541	2,667	6,292	5,915	3,433	4,983	4,322	3,894	3,824	3,217

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	51	61	64	72	72	72	69	130	130	131	131	126	120	119	113
Diluted Weighted Avg Shares	48	56	62	66	72	72	70	74	131	131	131	130	122	120	117
Basic Weighted Avg Shares	48	56	61	66	72	72	70	74	130	131	131	130	122	120	117
Revenue per Share	6.01	6.82	7.95	9.12	10.75	11.35	11.05	11.16	12.36	3.39	5.6	10.67	11.66	12.13	12.61
EBITDA per Share	1.19	1.43	1.84	2.43	3.12	3.93	3.42	2.36	3.56	-0.52	1.03	1.95	2.29	2.62	2.32
Operating Income per Share	0.62	0.71	1	1.39	1.78	2.11	1.73	1.94	1.8	-2.49	-1.07	0.75	0.46	0.7	0.64
Basic EPS, GAAP	0.09	0.15	0.32	0.73	0.96	0.75	1.2	-0.05	0.64	-3.25	-1.74	-1.01	-1	-0.39	-0.92
Basic EPS from Cont Ops	0.32	0.47	0.7	1.12	1.32	1.03	1.44	0.18	0.89	-3.01	-1.42	-0.65	-0.61	- -	-0.53
Diluted EPS, GAAP	0.09	0.15	0.32	0.72	0.95	0.75	1.2	-0.05	0.63	-3.25	-1.74	-1.01	-1	-0.39	-0.92
Diluted EPS from Cont Ops	0.32	0.47	0.7	1.11	1.31	1.02	1.43	0.18	0.89	-3.01	-1.42	-0.65	-0.61	- -	-0.53
Dividend per Share	0.6	0.8	0.95	1.23	1.53	1.77	1.77	1.64	1.67	0.66	0.34	0.4	0.44	0.43	0.44
Cash Flow per Share	1	1.38	1.75	2.46	3.08	3.34	2.78	1.83	3.03	-1.54	0.54	2.14	1.94	2.3	2.13
Free Cash Flow per Basic Share	1	1.38	1.75	2.44	3.07	3.34	2.78	1.82	3.02	-1.54	0.54	2.14	1.94	2.3	2.13
Cash & Equivalents per Share	1.29	1.41	0.87	0.74	0.37	0.46	0.37	0.64	0.23	0.95	0.45	0.32	1.53	1.73	1.63
Book Value per Share	21.93	21.54	23.12	24.89	24.51	22.32	21.78	28.85	27.75	24.93	24.13	23.71	22.99	22.61	21.81
Tangible Book Value per Share	21.72	21.54	23.12	24.89	24.51	22.32	21.78	28.85	27.75	24.93	24.13	23.71	22.99	22.61	21.81