Regency Centers Corporation Financial Ratios — RRC 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 (%)	2.14	-0.45	8.81	10.73	7.79	7.2	3.57	3.81	3.8	0.74	6.01	7.96	5.57	5.81	7.8
Return on Assets (%)	1.29	0.66	3.86	4.62	3.58	3.8	2.25	2.26	2.17	0.41	3.33	4.46	3.13	3.23	4.15
Return on Capital (%)	4.01	2.81	6.69	- -	6.09	5.93	- -	3.6	3.53	1.83	4.78	5.98	4.56	4.85	5.9
Return on Invested Capital (%)	3.69	2.98	4.25	- -	4.92	4.64	- -	3.07	2.82	0.91	3.5	4.52	4.17	4.18	4.73
Gross Margin (%)	74.38	74.76	74.49	74.56	74.58	73.73	74.22	72.71	72.98	69.19	71.99	71.74	70.15	70.21	70.57
EBITDA Margin (%)	60.97	57.41	59.36	60.97	59.96	57.17	54.67	58.6	55.97	39.6	55.58	62.99	59.84	59.93	61.87
Operating Margin (%)	35.39	35.12	33.6	34.31	35.92	34.38	24.34	33.91	32.64	26.53	38.78	38.59	35.4	35.34	37.53
Incremental Operating Margin (%)	194.07	- -	- -	41.38	63.13	14.69	7.66	102.9	- -	85.8	121.76	34.8	- -	34.74	69.52
Pretax Margin (%)	8.46	12.45	17.24	24.68	20.52	19.48	14.41	22.51	21.47	4.66	31.41	39.87	28.04	28.19	34.82
Profit Margin (%)	10.92	5.46	30.63	34.84	26.34	26.84	17.89	22.22	21.13	4.42	30.99	39.45	27.57	27.54	33.95
Net Income to Common Margin (%)	6.74	-1.41	26.33	30.92	22.64	23.42	16.25	22.22	21.13	4.42	30.99	39.45	27.18	26.6	33.07
Effective Tax Rate (%)	7.52	22.41	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	760.53	1,144.59	259.25	151.18	184.41	199.67	225.23	147.14	158.08	604.16	108.6	86.84	121.31	120.89	94.6
Sustainable Growth Rate (%)	-14.15	4.74	-14.02	-5.49	-6.58	-7.18	-4.47	-1.79	-2.21	-3.71	-0.52	1.05	-1.19	-1.21	0.42

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	1,995	1,962	1,881	2,054	1,906	1,697	4,132	4,212	4,570	4,521	4,298	4,295	4,798	5,018	5,338
ST Debt	40	70	- -	- -	- -	15	60	145	220	- -	- -	- -	152	65	120
LT Debt	1,955	1,892	1,881	2,054	1,906	1,682	4,072	4,067	4,350	4,521	4,298	4,295	4,646	4,953	5,218
Total Debt/EBITDA	6.96	7.21	6.48	6.26	5.58	4.83	7.68	6.41	7.21	11.24	6.63	5.57	6.06	5.76	5.55
Net Debt/EBITDA	6.87	7.06	6.11	5.82	5.35	4.64	6.6	5.59	6	8.81	5.59	4.75	5.14	5	4.82
Total Debt/EBIT	12.95	13.51	11.89	11.2	9.71	8.8	18.2	12.74	15.04	46.58	11.69	9.09	10.25	10.05	9.23
Net Debt/EBIT	12.8	13.21	11.21	10.41	9.3	8.45	15.63	11.1	12.53	36.55	9.86	7.75	8.69	8.72	8.01
EBITDA to Interest Expense	2.46	2.61	2.87	3.24	3.58	4.21	4.27	4.65	4.38	2.61	4.46	5.27	5.13	4.61	4.66
EBITDA-CapEx/Interest Expense	1.15	2.61	2.87	3.24	3.58	4.21	4.27	4.65	4.38	2.61	4.46	5.27	5.13	4.61	4.66
EBIT to Interest Expense	1.43	1.6	1.63	1.82	2.15	2.53	1.9	2.69	2.56	1.75	3.11	3.23	3.04	2.72	2.82
Interest Expense	117	104	101	101	95	83	126	141	145	154	145	146	154	189	206
Common Equity/Total Assets	38.46	36.48	38.8	37.68	41.34	50.49	60.04	58.46	55.81	54.72	55.94	56.14	54.78	52.45	51.39
Long-Term Debt/Equity (%)	104.57	108.38	101.09	106.04	91.53	64.07	60.48	63.05	69.15	74.63	70.34	69.52	64.6	71.78	72.66
Long-Term Debt/Capital (%)	50.59	51.03	50.27	51.47	47.79	38.92	37.48	38.14	40.05	42.74	41.3	41.01	38.75	41.56	41.68
Long-Term Debt/Total Assets (%)	49.04	49.1	48.08	48.93	45.57	37.46	36.54	37.16	39.07	41.34	39.82	39.55	37.39	39.97	40.14
Total Debt/Equity (%)	106.71	112.39	101.09	106.04	91.53	64.64	61.37	65.3	72.65	74.63	70.34	69.52	66.72	72.72	74.33
Total Debt/Capital (%)	51.62	52.92	50.27	51.47	47.79	39.26	38.03	39.5	42.08	42.74	41.3	41.01	40.02	42.1	42.64
Total Debt/Total Assets (%)	50.04	50.92	48.08	48.93	45.57	37.8	37.08	38.48	41.05	41.34	39.82	39.55	38.61	40.5	41.06
Net Debt to Equity	105.42	109.95	95.32	98.51	87.75	62.08	52.72	56.9	60.52	58.55	59.34	59.25	56.58	63.08	64.53
Net Debt/Capital (%)	51.15	52.08	48.45	49.21	46.24	37.82	32.81	34.57	35.42	34.76	35.15	35.17	34.18	36.69	37.33
EBITDA	287	272	290	328	342	351	538	657	634	402	648	771	791	871	961
EBITDA-CapEx	134	272	290	328	342	351	538	657	634	402	648	771	791	871	961
Operating Income (Loss)	166	166	164	185	205	211	240	380	370	270	452	472	468	514	583

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	0.08	0.11	0.55	0.63	0.22	0.09	0.15	0.12	0.26	1.24	0.29	0.21	0.17	0.12	0.2
Current Ratio	1.13	0.77	1.4	1.37	1.07	0.84	0.75	0.75	0.76	1.84	0.85	0.81	0.64	0.73	0.8
Quick Ratio	0.94	0.62	1.15	1.17	0.87	0.81	0.74	0.59	0.65	1.72	0.76	0.8	0.59	0.72	0.77
CFO/Avg Current Liab	1.79	1.52	1.46	1.69	1.65	1.87	2.1	1.84	1.55	1.36	2.11	2.05	1.74	1.63	1.71
Common Equity/Total Assets	38.46	36.48	38.8	37.68	41.34	50.49	60.04	58.46	55.81	54.72	55.94	56.14	54.78	52.45	51.39
Long-Term Debt/Equity (%)	104.57	108.38	101.09	106.04	91.53	64.07	60.48	63.05	69.15	74.63	70.34	69.52	64.6	71.78	72.66
Long-Term Debt/Capital (%)	50.59	51.03	50.27	51.47	47.79	38.92	37.48	38.14	40.05	42.74	41.3	41.01	38.75	41.56	41.68
Long-Term Debt/Total Assets (%)	49.04	49.1	48.08	48.93	45.57	37.46	36.54	37.16	39.07	41.34	39.82	39.55	37.39	39.97	40.14
Total Debt/Equity (%)	106.71	112.39	101.09	106.04	91.53	64.64	61.37	65.3	72.65	74.63	70.34	69.52	66.72	72.72	74.33
Total Debt/Capital (%)	51.62	52.92	50.27	51.47	47.79	39.26	38.03	39.5	42.08	42.74	41.3	41.01	40.02	42.1	42.64
Total Debt/Total Assets (%)	50.04	50.92	48.08	48.93	45.57	37.8	37.08	38.48	41.05	41.34	39.82	39.55	38.61	40.5	41.06
CFO/Total Liabilities	10.28	12.2	12.22	12.29	13.6	15.94	10.65	13.58	12.83	10.23	14.08	14.01	13.75	14.39	14.22
CFO/CapEx	1.43	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	0.98	1.12	1.23	1.61	1.88	2.23	1.63	1.34	1.3	0.91	1.63	1.39	1.42	1.46	1.35

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	10.53	8.87	8.8	8.71	7.9	7.52	9.88	9.34	8.43	7.56	9.06	8.41	7.94	7.94	7.7
Days Sales Outstanding	34.68	41.13	41.5	41.91	46.21	48.52	36.96	39.09	43.29	48.29	40.31	43.39	45.97	45.97	47.37
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	3,367	4,132	4,306	6,067	6,637	7,008	11,912	9,650	10,297	7,578	12,673	10,690	12,399	13,181	12,679
- Cash & Cash Equivalents	11	22	81	114	37	13	45	45	113	376	93	66	85	56	105
+ Preferred Equity and Hybrid Capital	275	325	325	325	325	325	- -	- -	- -	- -	- -	- -	225	225	225
+ Minority/Non Controlling Interest	61	15	18	30	29	33	41	52	77	73	73	81	159	176	275
+ Total Debt	1,995	1,962	1,881	2,054	1,906	1,697	4,132	4,212	4,570	4,521	4,298	4,295	4,798	5,018	5,338
Enterprise Value	5,687	6,412	6,449	8,362	8,860	9,050	16,040	13,869	14,830	11,797	16,950	14,999	17,496	18,544	18,412
Total Capital	3,865	3,708	3,743	3,990	3,989	4,321	10,865	10,662	10,860	10,579	10,408	10,473	11,990	11,918	12,520
Total Debt/Capital (%)	51.62	52.92	50.27	51.47	47.79	39.26	38.03	39.5	42.08	42.74	41.3	41.01	40.02	42.1	42.64
Total Debt / EV	0.35	0.31	0.29	0.25	0.22	0.19	0.26	0.3	0.31	0.38	0.25	0.29	0.27	0.27	0.29
EV/Sales	12.09	13.53	13.19	15.55	15.55	14.73	16.3	12.37	13.09	11.61	14.54	12.25	13.23	12.75	11.85
EV/EBITDA	19.83	23.57	22.22	25.5	25.93	25.77	29.8	21.11	23.39	29.31	26.15	19.45	22.11	21.28	19.16
EV/EBIT	36.92	44.14	40.74	45.62	45.11	46.94	70.62	41.96	48.82	121.55	46.09	31.76	37.37	37.14	31.83
EV/Cash Flow to Firm	17.47	18.96	18.34	- -	23.26	23.77	- -	18.45	19.36	18.06	21.06	18.7	20.02	18.94	17.8
EV/Free Cash Flow to Firm	32.91	18.96	18.34	- -	23.26	23.77	- -	18.45	19.36	18.06	21.06	18.7	20.02	18.94	17.8
Diluted Market Cap	3,403	4,132	4,306	6,067	6,637	7,063	11,912	9,799	10,337	7,589	12,673	10,761	11,876	13,338	12,679
Diluted Enterprise Value	5,723	6,412	6,449	8,362	8,860	9,105	16,040	14,018	14,870	11,807	16,950	15,070	16,974	18,701	18,412
EV per Share	63.48	71.19	70.13	89.26	91.53	86.89	93.8	82.79	88.74	69.71	99.25	87.89	95.02	102.52	100.67
TTM Sales	470	474	489	538	570	614	984	1,121	1,133	1,016	1,166	1,224	1,322	1,454	1,554
TTM EBITDA	287	272	290	328	342	351	538	657	634	402	648	771	791	871	961
TTM Operating Income	166	166	164	185	205	211	240	380	370	270	452	472	468	514	583
TTM Cash Flow to Firm	325	338	352	- -	381	381	- -	752	766	653	805	802	874	979	1,034
TTM Free Cash Flow to Firm	173	338	352	- -	381	381	- -	752	766	653	805	802	874	979	1,034

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	52.41	16.06	17.17	21.84	23.24	23.77	25.36	16.05	16.64	15.2	19.22	16.41	16.5	16.88	15.32
EV/EBIT	36.92	44.14	40.74	45.62	45.11	46.94	70.62	41.96	48.82	121.55	46.09	31.76	37.37	37.14	31.83
Enterprise Value	5,687	6,412	6,449	8,362	8,860	9,050	16,040	13,869	14,830	11,797	16,950	14,999	17,496	18,544	18,412
Low Price	32.47	35.79	45.02	45.61	56.06	64.4	58.37	54.74	55.72	31.79	43.47	52.36	54.72	56.29	63.53
EV/Sales	12.09	13.53	13.19	15.55	15.55	14.73	16.3	12.37	13.09	11.61	14.54	12.25	13.23	12.75	11.85
EV/EBITDA	19.83	23.57	22.22	25.5	25.93	25.77	29.8	21.11	23.39	29.31	26.15	19.45	22.11	21.28	19.16
Price/Earnings	107.37	- -	33.45	36.48	51.45	48.72	74.47	39.25	43.01	168.82	35.07	22.14	32.98	34.08	24.68
Price/Earnings Average	117.38	- -	36.1	30.52	48.18	53.74	69.67	41.8	45.8	172.3	29.85	22.76	30.14	30.76	25.33
Price/Earnings High	134.86	- -	41.8	36.48	53.03	61.26	76.24	47.66	48.85	240.78	36.09	27.73	33.41	35.65	28
Price/Earnings Low	92.76	- -	32.16	25.69	42.07	46.62	62.41	37.3	38.9	119.86	20.54	18.51	26.8	26.33	22.61
Price/Book Value	2.2	2.94	2.84	3.84	3.84	3.09	1.78	1.51	1.66	1.27	2.1	1.75	1.82	2.03	1.9
Price/Book Value Average	2.4	2.91	3.06	3.21	3.59	3.41	1.67	1.61	1.77	1.29	1.79	1.8	1.66	1.83	1.95
Price/Book Value High	2.76	3.24	3.54	3.84	3.96	3.89	1.82	1.83	1.88	1.81	2.16	2.2	1.84	2.12	2.15
Price/Book Value Low	1.9	2.29	2.73	2.7	3.14	2.96	1.49	1.43	1.5	0.9	1.23	1.47	1.48	1.57	1.74
Price/Tangible Book Value	2.24	3.03	2.92	3.97	4.09	3.26	2.03	1.69	1.82	1.35	2.24	1.86	1.95	2.16	2.03
Price/Tangible Book Value Average	2.44	3	3.15	3.32	3.83	3.6	1.89	1.8	1.94	1.38	1.91	1.92	1.78	1.95	2.08
Price/Tangible Book Value High	2.81	3.34	3.65	3.97	4.21	4.1	2.07	2.06	2.07	1.92	2.31	2.34	1.98	2.26	2.3
Price/Tangible Book Value Low	1.93	2.36	2.81	2.79	3.34	3.12	1.7	1.61	1.64	0.96	1.31	1.56	1.58	1.67	1.86
Price/Sales	7.23	8.72	8.81	11.28	11.65	11.41	12.1	8.72	9.09	7.46	10.87	8.73	8.97	9.07	8.16
Price/Sales Average	7.91	8.63	9.5	9.44	10.91	12.58	11.32	9.29	9.68	7.61	9.25	8.98	8.19	8.18	8.38
Price/Sales High	9.09	9.62	11.01	11.28	12.01	14.34	12.39	10.59	10.32	10.64	11.19	10.94	9.08	9.48	9.26
Price/Sales Low	6.25	6.8	8.47	7.94	9.52	10.92	10.14	8.29	8.22	5.29	6.37	7.3	7.29	7	7.48
Price/Cash Flow	15.64	16.06	17.17	21.84	23.24	23.58	25.36	16.02	16.57	15.18	19.22	16.3	16.48	16.68	15.32
Price/Cash Flow Average	17.09	15.9	18.54	18.28	21.76	26.01	23.72	17.06	17.65	15.5	16.36	16.76	15.06	15.05	15.72
Price/Cash Flow High	19.64	17.72	21.46	21.84	23.96	29.65	25.96	19.46	18.83	21.65	19.78	20.42	16.69	17.45	17.38
Price/Cash Flow Low	13.51	12.53	16.51	15.38	19	22.57	21.25	15.22	14.99	10.78	11.26	13.63	13.39	12.89	14.04
Price/Free Cash Flow Average	57.29	15.9	18.54	18.28	21.76	26.22	23.72	17.1	17.72	15.52	16.36	16.87	15.08	15.23	15.72
Price/Free Cash Flow High	65.83	17.72	21.46	21.84	23.96	29.89	25.96	19.5	18.9	21.69	19.78	20.55	16.72	17.66	17.38
Price/Free Cash Flow Low	45.28	12.53	16.51	15.38	19	22.75	21.25	15.26	15.05	10.79	11.26	13.72	13.41	13.04	14.04
EV/Sales Average	12.75	13.44	13.89	13.7	14.81	15.91	15.51	12.93	13.68	11.76	12.92	12.5	12.42	11.87	12.07
EV/Sales High	13.92	14.43	15.39	15.55	15.91	17.67	16.58	14.22	14.32	14.79	14.85	14.46	13.35	13.17	12.95
EV/Sales Low	11.11	11.61	12.85	12.21	13.43	14.24	14.33	11.94	12.22	9.45	10.03	10.82	11.47	10.69	11.17
EV/EBITDA Average	20.92	23.41	23.4	22.47	24.7	27.82	28.38	22.07	24.44	29.7	23.24	19.84	20.76	19.81	19.5
EV/EBITDA High	22.83	25.14	25.93	25.5	26.53	30.9	30.33	24.26	25.59	37.34	26.72	22.96	22.31	21.98	20.93
EV/EBITDA Low	18.23	20.23	21.65	20.02	22.39	24.91	26.22	20.38	21.83	23.85	18.05	17.18	19.17	17.84	18.05
EV/EBIT Average	38.96	43.84	42.9	40.22	42.96	50.69	67.24	43.85	51.03	123.15	40.96	32.39	35.09	34.56	32.41
EV/EBIT High	42.52	47.08	47.54	45.62	46.14	56.3	71.87	48.22	53.43	154.83	47.1	37.47	37.71	38.35	34.78
EV/EBIT Low	33.95	37.88	39.7	35.83	38.94	45.38	62.13	40.51	45.58	98.9	31.81	28.04	32.4	31.13	30
Last Price	37.58	45.88	46.82	64.76	68.57	67.29	69.66	57.61	61.61	44.78	74.2	62.64	67.34	72.87	69.32
High Price	47.2	50.62	58.52	64.76	70.67	84.61	71.32	69.96	69.99	63.87	76.38	78.46	68.21	76.22	78.66
Enterprise Value Average	6,000	6,369	6,791	7,371	8,438	9,772	15,271	14,497	15,500	11,953	15,065	15,300	16,429	17,258	18,748
Enterprise Value High	6,548	6,839	7,525	8,362	9,063	10,854	16,323	15,939	16,230	15,027	17,322	17,699	17,657	19,150	20,120
Enterprise Value Low	5,228	5,503	6,284	6,567	7,649	8,749	14,110	13,389	13,846	9,599	11,701	13,246	15,174	15,545	17,352

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	90	90	92	94	97	104	171	168	167	169	171	171	184	181	183
Diluted Weighted Avg Shares	91	90	92	94	97	105	171	170	168	169	171	172	176	183	183
Basic Weighted Avg Shares	91	90	92	94	97	104	171	170	167	169	171	171	176	181	183
Revenue per Share	5.2	5.26	5.32	5.74	5.89	5.9	5.76	6.6	6.78	6.01	6.83	7.17	7.51	8.04	8.49
EBITDA per Share	3.17	3.02	3.16	3.5	3.53	3.37	3.15	3.87	3.79	2.38	3.8	4.52	4.49	4.82	5.26
Operating Income per Share	1.84	1.85	1.79	1.97	2.11	2.03	1.4	2.24	2.21	1.59	2.65	2.77	2.66	2.84	3.19
Basic EPS, GAAP	0.35	-0.07	1.4	1.78	1.33	1.38	0.94	1.47	1.43	0.27	2.12	2.83	2.04	2.14	2.81
Basic EPS from Cont Ops	0.41	0.51	0.92	1.43	1.21	1.15	0.89	1.49	1.46	0.28	2.14	2.86	2.11	2.27	2.96
Diluted EPS, GAAP	0.35	-0.07	1.4	1.78	1.33	1.37	0.94	1.46	1.43	0.26	2.12	2.81	2.04	2.11	2.81
Diluted EPS from Cont Ops	0.41	0.51	0.92	1.43	1.21	1.14	0.89	1.48	1.45	0.28	2.14	2.84	2.1	2.24	2.96
Dividend per Share	2.03	2.09	2.05	2.07	2.09	2.13	1.92	2.22	2.34	1.78	2.36	2.51	2.59	2.79	2.87
Cash Flow per Share	2.4	2.86	2.73	2.96	2.95	2.85	2.75	3.6	3.72	2.95	3.86	3.84	4.09	4.37	4.53
Free Cash Flow per Basic Share	0.72	2.86	2.73	2.96	2.95	2.85	2.75	3.6	3.72	2.95	3.86	3.84	4.09	4.37	4.53
Cash & Equivalents per Share	0.13	0.25	0.88	1.21	0.38	0.13	0.27	0.27	0.68	2.22	0.55	0.39	0.46	0.31	0.57
Book Value per Share	17.12	15.61	16.51	16.88	17.86	21.76	39.14	38.19	37.18	35.37	35.35	35.73	36.97	35.93	36.53
Tangible Book Value per Share	16.81	15.14	16.02	16.32	16.77	20.62	34.39	34.01	33.88	33.22	33.13	33.59	34.53	33.74	34.23