Starwood Property Trust Inc. Financial Ratios — VSP 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 (%)	7.73	8.98	8.71	12.16	11.27	8.43	8.91	8.5	10.96	7.22	8.48	13.9	5.34	5.67	6.22
Return on Assets (%)	4.68	5.5	0.53	0.44	0.45	0.45	0.57	0.59	0.7	0.42	0.54	1.07	0.46	0.55	0.65
Return on Capital (%)	4.88	5.59	5.01	5.99	4.96	3.57	3.88	3.49	4.08	2.46	3.1	- -	- -	2.11	2.06
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	71.11	74.81	71.38	83.57	77.23	56.5	70.64	51	57.34	46.97	56.61	68.82	41.07	42.21	57.85
Profit Margin (%)	69.92	72.87	61.51	78.62	74.16	54.88	63.72	46.13	53.12	40.33	50.58	60.12	33.37	37.42	49.62
Net Income to Common Margin (%)	69.92	72.87	61.51	78.62	74.16	54.88	63.72	46.13	53.12	40.33	50.58	60.12	33.37	37.42	49.62
Effective Tax Rate (%)	0.65	0.42	6.74	4.58	3.67	2.22	7.09	3.59	2.41	5.23	1.73	- -	- -	6.26	7.65
Dvd Payout Ratio (%)	117.25	89.4	89.73	79.13	98.5	123.84	118.1	116.81	95.43	136.56	103.13	47.44	120.94	154.53	140.92
Sustainable Growth Rate (%)	-1.33	0.95	0.89	2.54	0.17	-2.01	-1.61	-1.43	0.5	-2.64	-0.27	7.31	-1.12	-3.09	-2.55

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	1,157	1,394	3,437	4,685	5,392	6,201	4,722	6,467	7,153	7,000	7,480	9,708	8,866	9,006	13,204
ST Debt	- -	- -	- -	- -	- -	- -	- -	1,551	1,231	1,345	1,339	1,322	1,047	831	998
LT Debt	1,157	1,394	3,437	4,685	5,392	6,201	4,722	4,916	5,922	5,655	6,141	8,386	7,819	8,175	12,207
Total Debt/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Net Debt/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Debt/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Net Debt/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	58.7	62.88	3.87	3.33	4.83	5.85	7.12	6.74	6.02	5.55	7.24	8.18	8.99	10.29	10.76
Long-Term Debt/Equity (%)	65.53	49.82	79.42	120.66	129.29	135.98	103.11	100.32	115.29	116.3	92.36	116.5	111.34	113.64	162.98
Long-Term Debt/Capital (%)	39.59	33.26	44.27	54.68	56.39	57.62	50.77	43.25	48.19	47.67	43.47	49.6	49.21	50.46	58.99
Long-Term Debt/Total Assets (%)	38.59	32.23	3.1	4.04	6.29	8.03	7.5	7.2	7.59	6.99	7.32	10.61	11.25	13.07	19.32
Total Debt/Equity (%)	65.53	49.82	79.42	120.66	129.29	135.98	103.11	131.97	139.25	143.97	112.49	134.86	126.24	125.2	176.3
Total Debt/Capital (%)	39.59	33.26	44.27	54.68	56.39	57.62	50.77	56.89	58.2	59.01	52.94	57.42	55.8	55.6	63.81
Total Debt/Total Assets (%)	38.59	32.23	3.1	4.04	6.29	8.03	7.5	9.47	9.17	8.66	8.92	12.28	12.76	14.4	20.9
Net Debt to Equity	59.07	43.47	72.08	114.09	120.44	122.48	95.05	127.08	129.94	132.38	109.23	131.23	123.47	119.95	169.63
Net Debt/Capital (%)	37.13	30.3	41.89	53.29	54.64	55.05	48.73	55.96	56.51	56.97	52.2	56.75	55.25	54.53	62.91
EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Income (Loss)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

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	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Current Ratio	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Quick Ratio	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
CFO/Avg Current Liab	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	58.7	62.88	3.87	3.33	4.83	5.85	7.12	6.74	6.02	5.55	7.24	8.18	8.99	10.29	10.76
Long-Term Debt/Equity (%)	65.53	49.82	79.42	120.66	129.29	135.98	103.11	100.32	115.29	116.3	92.36	116.5	111.34	113.64	162.98
Long-Term Debt/Capital (%)	39.59	33.26	44.27	54.68	56.39	57.62	50.77	43.25	48.19	47.67	43.47	49.6	49.21	50.46	58.99
Long-Term Debt/Total Assets (%)	38.59	32.23	3.1	4.04	6.29	8.03	7.5	7.2	7.59	6.99	7.32	10.61	11.25	13.07	19.32
Total Debt/Equity (%)	65.53	49.82	79.42	120.66	129.29	135.98	103.11	131.97	139.25	143.97	112.49	134.86	126.24	125.2	176.3
Total Debt/Capital (%)	39.59	33.26	44.27	54.68	56.39	57.62	50.77	56.89	58.2	59.01	52.94	57.42	55.8	55.6	63.81
Total Debt/Total Assets (%)	38.59	32.23	3.1	4.04	6.29	8.03	7.5	9.47	9.17	8.66	8.92	12.28	12.76	14.4	20.9
CFO/Total Liabilities	6.44	17.39	0.31	0.2	0.74	0.77	-0.42	0.92	-0.02	1.38	-1.28	0.3	0.85	1.17	1.76
CFO/CapEx	- -	- -	- -	- -	315.46	34.87	-0.43	10.69	-0.43	41.55	-37.68	8.47	21.07	23.14	3.63
Altman's Z-Score	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

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	13.8	14.05	16.06	16.2	16.33	21.28	16.56	15.47	15.42	10.28	8.34	10.18	5.5	5.22	5.02
Days Sales Outstanding	26.45	25.97	22.72	22.53	22.35	17.15	22.05	23.59	23.67	35.52	43.76	35.85	66.32	69.94	72.7
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	1,710	3,074	5,316	5,196	4,803	5,680	5,515	5,383	7,081	5,479	7,425	5,693	6,621	6,560	6,838
- Cash & Cash Equivalents	114	178	318	255	369	616	369	240	478	563	217	261	195	378	499
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	6	78	45	22	31	38	101	297	437	374	576	736	772	756	694
+ Total Debt	1,157	1,394	3,437	4,685	5,392	6,201	4,722	6,467	7,153	7,000	7,480	9,708	8,866	9,006	13,204
Enterprise Value	2,417	3,505	8,479	9,648	9,857	11,303	9,968	11,906	14,193	12,290	15,119	15,763	15,962	15,851	20,148
Total Capital	2,922	4,191	7,764	8,568	9,563	10,761	9,301	11,367	12,290	11,863	14,128	16,907	15,889	16,200	20,694
Total Debt/Capital (%)	39.59	33.26	44.27	54.68	56.39	57.62	50.77	56.89	58.2	59.01	52.94	57.42	55.8	55.6	63.81
Total Debt / EV	0.48	0.4	0.41	0.49	0.55	0.55	0.47	0.54	0.5	0.57	0.49	0.62	0.56	0.57	0.66
EV/Sales	14.16	12.7	17.1	15.32	16.22	16.99	15.85	14.24	14.79	14.94	17.08	10.87	15.7	16.48	24.29
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	30.44	13.2	25.99	43.71	16.27	20.31	- -	20.34	- -	11.75	- -	- -	- -	24.51	20.6
EV/Free Cash Flow to Firm	30.44	13.2	25.99	43.71	16.33	20.91	- -	22.44	- -	12.04	- -	- -	- -	25.62	28.43
Diluted Market Cap	1,586	2,580	4,523	5,085	4,735	5,297	5,529	5,383	7,145	5,437	7,425	5,828	6,560	6,232	6,458
Diluted Enterprise Value	2,292	3,012	7,687	9,538	9,789	10,920	9,983	11,906	14,256	12,248	15,119	15,898	15,901	15,523	19,769
EV per Share	25.94	25.87	43.37	43.16	41.51	43.59	38.14	43.19	50.29	43.18	49.6	50.74	50.94	46.98	54.37
TTM Sales	171	276	496	630	608	665	629	836	959	822	885	1,450	1,016	962	829
TTM EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Operating Income	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Cash Flow to Firm	79	266	326	221	606	557	-247	585	-13	1,046	-990	- -	- -	647	978
TTM Free Cash Flow to Firm	79	266	326	221	604	541	-821	531	-44	1,020	-1,016	- -	- -	619	709

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	19.97	9.72	13.86	23.04	7.84	9.8	-6.74	10.14	-162.14	5.33	-7.31	30.92	13.03	10.07	9.11
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	2,417	3,505	8,479	9,648	9,857	11,303	9,968	11,906	14,193	12,290	15,119	15,763	15,962	15,851	20,148
Low Price	16.02	18.35	22.72	21.57	19.17	16.52	20.89	19.32	18.9	8.3	18.05	17.82	15.98	18.37	16.46
EV/Sales	14.16	12.7	17.1	15.32	16.22	16.99	15.85	14.24	14.79	14.94	17.08	10.87	15.7	16.48	24.29
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	13.06	12.82	14.83	10.09	10.47	14.31	13.67	13.95	13.89	16.36	16.58	6.53	19.29	17.28	15.68
Price/Earnings Average	14.4	12.14	14.04	10.34	11.51	13.4	14.26	15.27	12.72	14.28	16.56	7.97	17.52	17.6	16.46
Price/Earnings High	16.55	13.75	15.57	13.33	12.92	15.29	15.14	16.61	13.99	22.6	18.28	9.11	20.23	18.73	17.85
Price/Earnings Low	11.4	10.37	12.39	9.37	9.93	10.79	13.53	13.8	10.47	7.06	12.29	6.35	14.6	16.33	13.99
Price/Book Value	0.97	1.13	1.24	1.35	1.16	1.26	1.23	1.17	1.51	1.22	1.22	0.88	1.06	1.02	1.01
Price/Book Value Average	1.07	1.07	1.18	1.38	1.27	1.18	1.28	1.28	1.38	1.06	1.22	1.08	0.96	1.04	1.06
Price/Book Value High	1.23	1.21	1.3	1.78	1.43	1.34	1.36	1.39	1.52	1.69	1.35	1.23	1.11	1.1	1.15
Price/Book Value Low	0.85	0.91	1.04	1.25	1.1	0.95	1.22	1.16	1.13	0.53	0.91	0.86	0.8	0.96	0.9
Price/Tangible Book Value	0.97	1.13	1.34	1.45	1.26	1.36	1.33	1.28	1.63	1.32	1.29	0.93	1.12	1.07	1.12
Price/Tangible Book Value Average	1.07	1.07	1.27	1.49	1.39	1.28	1.38	1.4	1.49	1.15	1.29	1.13	1.01	1.09	1.18
Price/Tangible Book Value High	1.23	1.21	1.41	1.92	1.56	1.46	1.47	1.53	1.64	1.82	1.42	1.29	1.17	1.16	1.28
Price/Tangible Book Value Low	0.85	0.91	1.12	1.35	1.2	1.03	1.31	1.27	1.22	0.57	0.96	0.9	0.85	1.01	1
Price/Sales	9.13	9.34	9.12	7.94	7.77	7.85	8.71	6.44	7.38	6.6	8.39	3.93	6.44	6.47	7.78
Price/Sales Average	10.07	8.85	8.63	8.13	8.53	7.35	9.08	7.04	6.76	5.76	8.38	4.79	5.85	6.59	8.17
Price/Sales High	11.57	10.02	9.58	10.48	9.58	8.39	9.64	7.66	7.43	9.11	9.25	5.48	6.75	7.01	8.86
Price/Sales Low	7.97	7.56	7.62	7.37	7.36	5.92	8.62	6.37	5.56	2.85	6.22	3.82	4.87	6.11	6.94
Price/Cash Flow	19.64	9.71	13.86	22.64	7.79	9.39	-22.19	9.19	-536.49	5.19	-7.5	26.64	12.38	9.62	6.6
Price/Cash Flow Average	21.65	9.2	13.12	23.19	8.56	8.79	-23.15	10.06	-491.03	4.53	-7.49	32.5	11.24	9.8	6.93
Price/Cash Flow High	24.89	10.41	14.55	29.89	9.61	10.03	-24.57	10.95	-540.13	7.17	-8.27	37.15	12.98	10.43	7.51
Price/Cash Flow Low	17.14	7.86	11.58	21.01	7.39	7.08	-21.97	9.1	-404.13	2.24	-5.56	25.9	9.37	9.09	5.89
Price/Free Cash Flow Average	22.02	9.2	13.12	23.6	8.62	9.17	-7.03	11.1	-148.4	4.65	-7.3	37.73	11.83	10.26	9.57
Price/Free Cash Flow High	25.31	10.42	14.55	30.42	9.67	10.47	-7.46	12.08	-163.24	7.36	-8.06	43.13	13.66	10.92	10.37
Price/Free Cash Flow Low	17.43	7.86	11.58	21.39	7.44	7.39	-6.67	10.03	-122.14	2.3	-5.42	30.06	9.86	9.52	8.13
EV/Sales Average	15.18	12.1	16.53	15.52	17	16.44	16.23	14.85	14.17	14.09	17.07	11.74	15.1	16.6	24.7
EV/Sales High	16.83	13.5	17.63	17.97	18.06	17.57	16.79	15.46	14.84	17.48	17.94	12.42	16.02	17.05	25.43
EV/Sales Low	12.88	10.57	15.34	14.73	15.81	14.89	15.76	14.17	12.97	11.16	14.91	10.77	14.12	16.1	23.4
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Last Price	18.35	22.69	27.19	23.24	20.22	21.91	21.1	19.53	25.09	19.25	24.36	18.33	21.13	19.44	18.45
High Price	23.26	24.32	28.54	30.69	24.95	23.41	23.36	23.25	25.26	26.58	26.86	25.56	22.15	21.07	21.01
Enterprise Value Average	2,592	3,341	8,196	9,774	10,331	10,941	10,205	12,416	13,593	11,592	15,109	17,017	15,352	15,972	20,490
Enterprise Value High	2,874	3,727	8,744	11,313	10,979	11,693	10,560	12,933	14,241	14,378	15,880	18,011	16,281	16,401	21,095
Enterprise Value Low	2,199	2,918	7,606	9,275	9,608	9,906	9,913	11,849	12,446	9,175	13,198	15,606	14,349	15,490	19,411

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	93	135	196	224	237	259	261	276	282	285	305	311	313	337	371
Diluted Weighted Avg Shares	86	114	166	219	234	242	262	276	285	282	305	318	311	321	350
Basic Weighted Avg Shares	85	114	166	215	233	239	260	276	282	282	305	311	310	320	350
Revenue per Share	2.01	2.43	2.98	2.93	2.6	2.79	2.42	3.03	3.4	2.92	2.9	4.67	3.28	3.01	2.37
EBITDA per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Income per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Basic EPS, GAAP	1.4	1.77	1.83	2.3	1.93	1.53	1.54	1.4	1.81	1.18	1.47	2.81	1.1	1.13	1.18
Basic EPS from Cont Ops	1.42	1.81	1.98	2.34	1.94	1.54	1.59	1.49	1.9	1.3	1.62	3.41	1.35	1.19	1.27
Diluted EPS, GAAP	1.38	1.77	1.83	2.26	1.92	1.51	1.53	1.4	1.79	1.17	1.47	2.74	1.09	1.12	1.18
Diluted EPS from Cont Ops	1.4	1.81	1.98	2.29	1.93	1.52	1.57	1.49	1.89	1.3	1.62	3.33	1.35	1.19	1.27
Dividend per Share	1.68	1.64	1.81	1.87	1.91	1.92	1.93	1.85	1.91	1.94	1.82	1.9	1.94	1.94	1.91
Cash Flow per Share	0.93	2.34	1.96	1.03	2.59	2.33	-0.95	2.12	-0.05	3.71	-3.25	0.69	1.71	2.02	2.8
Free Cash Flow per Basic Share	0.93	2.34	1.96	1.03	2.59	2.27	-3.16	1.93	-0.16	3.62	-3.33	0.61	1.63	1.93	2.03
Cash & Equivalents per Share	4.89	7.68	1.62	1.14	1.55	2.37	1.41	0.87	1.7	1.98	1.19	1.21	0.95	1.4	1.59
Book Value per Share	18.88	20.07	21.9	17.27	17.43	17.44	17.13	16.7	16.66	15.77	19.92	20.8	19.95	19.08	18.34
Tangible Book Value per Share	18.88	20.07	20.28	16	15.99	16.05	15.9	15.23	15.43	14.61	18.86	19.74	18.91	18.13	16.46