Brandywine Realty Trust Financial Ratios — B2X 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 (%)	-0.67	-0.21	1.96	- -	-1.83	1.75	6.39	7.42	1.97	17.6	0.71	3.25	-13.37	-16.63	-19.47
Return on Assets (%)	-0.1	0.15	0.92	0.15	-0.65	0.93	2.97	3.33	0.84	7.66	0.32	1.39	-5.17	-5.42	-5.04
Return on Capital (%)	- -	- -	3.88	3.02	- -	3.11	- -	5.62	3.07	- -	2.14	3.44	- -	- -	- -
Return on Invested Capital (%)	- -	- -	2.64	2.72	- -	1.44	- -	1.49	2.98	- -	2.57	3.28	- -	- -	- -
Gross Margin (%)	59.75	60.64	60.55	60.47	60.49	60.14	60.41	59.93	61.09	61.59	61.32	61.59	63.09	62.94	61.77
EBITDA Margin (%)	58.18	57.8	55.94	55.69	41.97	47.37	60.67	42.75	55.96	110.08	55.75	58.83	32.49	46.1	41.92
Operating Margin (%)	17.5	20.73	20.6	21.05	19.27	18.98	20.28	22.49	19.37	20.72	18.54	19.5	19.63	19.24	16.68
Incremental Operating Margin (%)	- -	- -	17.93	28.41	- -	21.21	- -	70.8	- -	3.48	42.84	43.87	27.32	41.68	78.04
Pretax Margin (%)	-4.56	-6.96	6.93	1.01	-5.1	7.71	23.16	24.96	5.95	57.42	2.55	10.68	-38.34	-38.87	-36.9
Profit Margin (%)	-0.84	1.23	7.61	1.17	-5.04	7.65	23.09	24.71	5.9	57.12	2.52	10.64	-38.24	-38.75	-36.79
Net Income to Common Margin (%)	-2.32	-0.71	6.38	0.01	-6.19	6.34	22.7	24.71	5.9	57.12	2.52	10.64	-38.24	-38.75	-36.79
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	0.31	0.03	- -	0.38	0.1	- -	- -	- -
Dvd Payout Ratio (%)	-248.95	-179.21	278.41	-10,879.54	-282.86	323.6	95.9	94.45	385.56	42.43	1,046.81	241.37	-62.75	-53.02	-51.83
Sustainable Growth Rate (%)	-2.35	-0.59	-3.51	0.41	-7.01	-3.92	0.26	0.41	-5.63	10.13	-6.68	-4.59	-21.76	-25.45	-29.55

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	2,394	2,465	2,595	2,427	2,385	2,013	1,931	2,028	2,167	1,853	1,877	2,077	2,162	2,236	2,581
ST Debt	276	69	- -	- -	- -	- -	- -	93	- -	- -	23	89	- -	- -	- -
LT Debt	2,118	2,396	2,595	2,427	2,385	2,013	1,931	1,936	2,167	1,853	1,854	1,988	2,162	2,236	2,581
Total Debt/EBITDA	7.64	7.96	8.25	7.3	9.43	8.09	6.11	8.71	6.67	3.15	6.91	6.98	12.93	9.6	12.71
Net Debt/EBITDA	7.64	7.96	7.41	6.53	9.2	7.31	5.47	8.62	6.32	3.03	6.73	6.84	12.44	9.11	12.43
Total Debt/EBIT	25.4	22.2	22.41	19.59	70.34	33.99	14.25	35.76	18.88	4.63	20.11	17.34	-100.19	40.75	96.8
Net Debt/EBIT	25.4	22.19	20.14	17.51	68.67	30.72	12.76	35.36	17.89	4.46	19.57	17	-96.4	38.68	94.7
EBITDA to Interest Expense	2.3	2.21	2.47	2.55	2.17	2.83	3.75	2.88	3.85	7.66	4.15	4.14	1.68	1.92	1.45
EBITDA-CapEx/Interest Expense	2	2.21	2.47	2.55	2.17	2.83	3.75	2.88	3.85	7.66	4.15	4.14	1.68	1.92	1.45
EBIT to Interest Expense	0.69	0.79	0.91	0.96	1	1.13	1.25	1.52	1.33	1.44	1.38	1.37	1.01	0.8	0.58
Interest Expense	136	140	128	131	117	88	84	81	84	77	65	72	100	121	140
Common Equity/Total Assets	40.73	38.88	39.88	44.27	42.46	45.53	45.78	44.12	41.17	46	43.95	41.96	35.3	29.74	22.1
Long-Term Debt/Equity (%)	112.11	135.12	135.08	112.41	122.16	106.89	104.56	106.88	128.35	102.7	108.95	121.73	163.29	214.09	323.44
Long-Term Debt/Capital (%)	49.45	56.53	57.46	52.92	54.99	51.66	51.11	50.42	56.21	50.67	51.81	53.59	62.02	68.16	76.38
Long-Term Debt/Total Assets (%)	46.48	53.17	54.47	50.2	52.36	49.11	48.33	47.48	53.16	47.52	48.19	51.32	57.93	64.04	71.96
Total Debt/Equity (%)	126.69	139.01	135.08	112.41	122.16	106.89	104.56	111.98	128.35	102.7	110.31	127.15	163.29	214.09	323.44
Total Debt/Capital (%)	55.89	58.16	57.46	52.92	54.99	51.66	51.11	52.83	56.21	50.67	52.45	55.98	62.02	68.16	76.38
Total Debt/Total Assets (%)	52.53	54.7	54.47	50.2	52.36	49.11	48.33	49.74	53.16	47.52	48.79	53.6	57.93	64.04	71.96
Net Debt to Equity	126.67	138.92	121.38	100.49	119.26	96.59	93.61	110.72	121.66	98.87	107.34	124.65	157.12	203.2	316.42
Net Debt/Capital (%)	55.88	58.15	54.83	50.12	54.39	49.13	48.35	52.54	54.56	49.4	51.44	55.14	60.69	66.52	75.45
EBITDA	313	310	315	332	253	249	316	233	325	589	271	298	167	233	203
EBITDA-CapEx	273	310	315	332	253	249	316	233	325	589	271	298	167	233	203
Operating Income (Loss)	94	111	116	126	116	100	106	122	112	111	90	99	101	97	81

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	- -	0.01	1.45	1.39	0.35	1.17	1.11	0.08	0.5	0.26	0.12	0.09	0.33	0.47	0.18
Current Ratio	0.35	0.58	2.29	2.32	5	2.41	2.14	0.77	1.58	1.26	0.9	1.09	1.53	1.53	1.48
Quick Ratio	0.3	0.58	2.29	2.22	1.36	2.16	2.14	0.73	1.54	1.22	0.9	1.09	1.48	1.5	1.31
CFO/Avg Current Liab	0.52	0.44	0.86	1.03	1.14	1.07	1.05	0.98	1.01	1.26	0.94	1	0.97	0.99	0.63
Common Equity/Total Assets	40.73	38.88	39.88	44.27	42.46	45.53	45.78	44.12	41.17	46	43.95	41.96	35.3	29.74	22.1
Long-Term Debt/Equity (%)	112.11	135.12	135.08	112.41	122.16	106.89	104.56	106.88	128.35	102.7	108.95	121.73	163.29	214.09	323.44
Long-Term Debt/Capital (%)	49.45	56.53	57.46	52.92	54.99	51.66	51.11	50.42	56.21	50.67	51.81	53.59	62.02	68.16	76.38
Long-Term Debt/Total Assets (%)	46.48	53.17	54.47	50.2	52.36	49.11	48.33	47.48	53.16	47.52	48.19	51.32	57.93	64.04	71.96
Total Debt/Equity (%)	126.69	139.01	135.08	112.41	122.16	106.89	104.56	111.98	128.35	102.7	110.31	127.15	163.29	214.09	323.44
Total Debt/Capital (%)	55.89	58.16	57.46	52.92	54.99	51.66	51.11	52.83	56.21	50.67	52.45	55.98	62.02	68.16	76.38
Total Debt/Total Assets (%)	52.53	54.7	54.47	50.2	52.36	49.11	48.33	49.74	53.16	47.52	48.79	53.6	57.93	64.04	71.96
CFO/Total Liabilities	6.64	5.82	6.45	7.06	7.58	7.84	8.5	10.03	9.81	10.78	8.9	9.34	7.36	7.4	4.19
CFO/CapEx	4.36	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	0.56	0.7	0.88	1.07	1.1	1.22	1.41	1.09	1.24	1.07	1.25	0.94	0.87	0.83	0.6

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	35.06	38.33	36.72	33.03	33.59	35.54	34.26	31.71	35.44	35.78	38.32	44.24	44.79	40.97	27.8
Days Sales Outstanding	10.41	9.52	9.94	11.05	10.87	10.27	10.65	11.51	10.3	10.2	9.53	8.25	8.15	8.91	13.13
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	1,365	1,720	2,168	2,829	2,353	2,788	3,205	2,213	2,728	1,441	2,288	1,066	950	949	503
- Cash & Cash Equivalents	- -	2	263	258	57	194	202	23	90	46	27	18	58	90	32
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	33	21	21	18	18	17	17	12	10	11	11	8	7	6	5
+ Total Debt	2,394	2,465	2,595	2,427	2,385	2,013	1,931	2,028	2,167	1,853	1,877	2,077	2,162	2,236	2,581
Enterprise Value	3,792	4,205	4,521	5,017	4,699	4,624	4,951	4,230	4,815	3,259	4,148	3,132	3,061	3,101	3,056
Total Capital	4,284	4,239	4,517	4,587	4,337	3,897	3,777	3,839	3,855	3,658	3,578	3,710	3,486	3,281	3,378
Total Debt/Capital (%)	55.89	58.16	57.46	52.92	54.99	51.66	51.11	52.83	56.21	50.67	52.45	55.98	62.02	68.16	76.38
Total Debt / EV	0.63	0.59	0.57	0.48	0.51	0.44	0.39	0.48	0.45	0.57	0.45	0.66	0.71	0.72	0.84
EV/Sales	7.04	7.85	8.04	8.4	7.8	8.8	9.51	7.77	8.3	6.09	8.52	6.19	5.95	6.13	6.31
EV/EBITDA	12.1	13.58	14.38	15.09	18.58	18.58	15.68	18.18	14.83	5.53	15.28	10.52	18.3	13.31	15.05
EV/EBIT	40.23	37.87	39.05	40.49	138.62	78.08	36.54	74.59	41.95	8.14	44.46	26.16	- -	56.51	114.64
EV/Cash Flow to Firm	- -	- -	14.54	15.7	- -	17.66	- -	13.74	15.12	- -	16.2	11.14	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	14.54	15.7	- -	17.66	- -	13.74	15.12	- -	16.2	11.14	- -	- -	- -
Diluted Market Cap	1,295	1,716	2,136	2,622	2,400	2,802	3,178	2,213	2,731	1,456	2,303	1,070	949	948	502
Diluted Enterprise Value	3,722	4,201	4,489	4,811	4,746	4,638	4,924	4,230	4,818	3,273	4,163	3,137	3,060	3,100	3,056
EV per Share	26.57	29.29	28.85	27.98	26.9	26.4	27.77	23.92	27.28	19.1	24.24	18.26	17.78	17.96	17.6
TTM Sales	539	536	562	597	603	525	520	544	580	535	487	506	515	506	484
TTM EBITDA	313	310	315	332	253	249	316	233	325	589	271	298	167	233	203
TTM Operating Income	94	111	116	126	116	100	106	122	112	111	90	99	101	97	81
TTM Cash Flow to Firm	- -	- -	311	320	- -	262	- -	308	318	- -	256	281	- -	- -	- -
TTM Free Cash Flow to Firm	- -	- -	311	320	- -	262	- -	308	318	- -	256	281	- -	- -	- -

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	9.49	10.79	11.64	13.87	12.17	16.12	17.41	9.73	11.66	6.45	12.07	5.11	5.35	5.24	4.3
EV/EBIT	40.23	37.87	39.05	40.49	138.62	78.08	36.54	74.59	41.95	8.14	44.46	26.16	- -	56.51	114.64
Enterprise Value	3,792	4,205	4,521	5,017	4,699	4,624	4,951	4,230	4,815	3,259	4,148	3,132	3,061	3,101	3,056
Low Price	7.31	9.34	11.99	13.14	11.52	11.06	15.4	12.43	12.33	8.27	12.55	5.99	3.44	3.86	2.85
EV/Sales	7.04	7.85	8.04	8.4	7.8	8.8	9.51	7.77	8.3	6.09	8.52	6.19	5.95	6.13	6.31
EV/EBITDA	12.1	13.58	14.38	15.09	18.58	18.58	15.68	18.18	14.83	5.53	15.28	10.52	18.3	13.31	15.05
Price/Earnings	- -	- -	59.04	34,962.38	- -	83.68	26.7	16.45	79.46	4.75	185.88	19.79	- -	- -	- -
Price/Earnings Average	- -	- -	58.39	32,731.2	- -	77.08	24.86	20.55	75.8	6.46	189.73	31.3	- -	- -	- -
Price/Earnings High	- -	- -	67.31	35,504.83	- -	87.22	27.2	23.65	81.57	9.06	206.65	46.21	- -	- -	- -
Price/Earnings Low	- -	- -	51.17	29,110.48	- -	58.13	22.87	16.34	63.39	4.65	174.48	19.09	- -	- -	- -
Price/Book Value	0.74	0.98	1.14	1.32	1.22	1.49	1.75	1.23	1.63	0.8	1.35	0.66	0.72	0.91	0.63
Price/Book Value Average	0.81	0.94	1.13	1.24	1.26	1.38	1.63	1.54	1.55	1.09	1.38	1.04	0.63	0.82	0.92
Price/Book Value High	0.98	1.05	1.3	1.34	1.51	1.56	1.79	1.77	1.67	1.53	1.5	1.53	0.95	1.08	1.26
Price/Book Value Low	0.56	0.77	0.99	1.1	1.04	1.04	1.5	1.22	1.3	0.79	1.27	0.63	0.45	0.64	0.62
Price/Tangible Book Value	0.76	1.02	1.23	1.39	1.29	1.55	1.82	1.36	1.76	0.84	1.4	0.68	0.74	0.95	0.73
Price/Tangible Book Value Average	0.85	0.97	1.21	1.3	1.34	1.43	1.69	1.7	1.68	1.15	1.43	1.07	0.65	0.85	1.05
Price/Tangible Book Value High	1.01	1.09	1.4	1.41	1.6	1.62	1.85	1.95	1.8	1.61	1.56	1.58	0.98	1.12	1.45
Price/Tangible Book Value Low	0.58	0.8	1.06	1.15	1.1	1.08	1.56	1.35	1.4	0.83	1.31	0.65	0.46	0.67	0.72
Price/Sales	2.41	3.2	3.77	4.39	3.98	5.3	6.06	4.06	4.69	2.72	4.69	2.1	1.84	1.88	1.04
Price/Sales Average	2.67	3.05	3.73	4.11	4.12	4.88	5.64	5.08	4.48	3.69	4.79	3.33	1.61	1.69	1.5
Price/Sales High	3.19	3.41	4.3	4.46	4.93	5.53	6.17	5.84	4.82	5.18	5.22	4.91	2.44	2.22	2.07
Price/Sales Low	1.84	2.5	3.27	3.66	3.4	3.68	5.19	4.04	3.74	2.66	4.4	2.03	1.15	1.32	1.02
Price/Cash Flow	7.31	10.79	11.55	13.87	12.17	16.03	17.28	9.73	11.62	6.43	11.97	5.09	5.35	5.24	4.3
Price/Cash Flow Average	8.1	10.28	11.42	12.99	12.59	14.77	16.09	12.16	11.09	8.74	12.22	8.05	4.67	4.71	6.24
Price/Cash Flow High	9.7	11.49	13.16	14.09	15.08	16.71	17.6	13.99	11.93	12.26	13.3	11.88	7.07	6.19	8.57
Price/Cash Flow Low	5.58	8.41	10.01	11.55	10.41	11.13	14.8	9.67	9.27	6.29	11.23	4.91	3.33	3.67	4.24
Price/Free Cash Flow Average	10.51	10.28	11.51	12.99	12.59	14.85	16.21	12.16	11.12	8.76	12.31	8.09	4.67	4.71	6.24
Price/Free Cash Flow High	12.59	11.49	13.27	14.09	15.08	16.8	17.74	13.99	11.97	12.29	13.41	11.94	7.07	6.19	8.57
Price/Free Cash Flow Low	7.25	8.41	10.09	11.55	10.41	11.2	14.91	9.67	9.3	6.31	11.33	4.93	3.33	3.67	4.24
EV/Sales Average	7.31	7.7	8	8.1	7.93	8.38	9.09	8.78	8.08	7.06	8.62	7.41	5.71	5.94	6.77
EV/Sales High	7.87	8.06	8.58	8.48	8.73	9.02	9.63	9.55	8.42	8.53	9.04	9	6.54	6.48	7.34
EV/Sales Low	6.44	7.14	7.53	7.61	7.23	7.18	8.63	7.74	7.35	6.03	8.23	6.11	5.25	5.57	6.29
EV/EBITDA Average	12.57	13.32	14.3	14.55	18.9	17.7	14.98	20.55	14.44	6.41	15.46	12.6	17.57	12.89	16.16
EV/EBITDA High	13.52	13.94	15.34	15.22	20.8	19.05	15.87	22.34	15.05	7.75	16.22	15.3	20.12	14.05	17.51
EV/EBITDA Low	11.07	12.36	13.46	13.67	17.23	15.16	14.22	18.12	13.13	5.48	14.77	10.39	16.16	12.09	15.01
EV/EBIT Average	41.8	37.14	38.84	39.03	141.02	74.37	34.92	84.31	40.85	9.43	44.96	31.34	- -	54.76	123.11
EV/EBIT High	44.96	38.88	41.67	40.85	155.18	80.07	36.99	91.67	42.58	11.4	47.2	38.04	- -	59.67	133.36
EV/EBIT Low	36.81	34.46	36.55	36.67	128.54	63.7	33.16	74.34	37.14	8.06	42.95	25.85	- -	51.35	114.36
Last Price	9.56	11.98	13.83	15.78	13.47	15.92	17.97	12.51	15.46	8.45	13.37	6.21	5.52	5.5	2.9
High Price	12.69	12.77	15.77	16.02	16.68	16.59	18.31	17.98	15.87	16.11	14.86	14.5	7.29	6.5	5.77
Enterprise Value Average	3,939	4,124	4,497	4,837	4,781	4,404	4,730	4,781	4,689	3,775	4,195	3,752	2,938	3,005	3,282
Enterprise Value High	4,238	4,318	4,825	5,061	5,261	4,742	5,011	5,198	4,888	4,565	4,403	4,555	3,365	3,275	3,555
Enterprise Value Low	3,469	3,826	4,232	4,544	4,358	3,773	4,492	4,216	4,263	3,228	4,007	3,095	2,702	2,818	3,049

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	143	144	157	179	175	175	178	177	176	171	171	172	172	173	174
Diluted Weighted Avg Shares	135	143	154	166	178	176	177	177	177	172	172	172	172	173	173
Basic Weighted Avg Shares	135	143	153	166	178	175	175	177	176	172	171	171	172	173	173
Revenue per Share	3.98	3.74	3.67	3.59	3.38	3	2.97	3.08	3.3	3.11	2.85	2.95	2.99	2.93	2.79
EBITDA per Share	2.31	2.16	2.05	2	1.42	1.42	1.8	1.32	1.84	3.42	1.59	1.74	0.97	1.35	1.17
Operating Income per Share	0.7	0.78	0.76	0.76	0.65	0.57	0.6	0.69	0.64	0.64	0.53	0.58	0.59	0.56	0.47
Basic EPS, GAAP	-0.09	-0.03	0.23	- -	-0.21	0.19	0.67	0.76	0.19	1.78	0.07	0.31	-1.14	-1.14	-1.03
Basic EPS from Cont Ops	-0.18	-0.26	0.25	0.04	-0.17	0.23	0.69	0.77	0.2	1.79	0.07	0.31	-1.15	-1.14	-1.03
Diluted EPS, GAAP	-0.09	-0.03	0.23	- -	-0.21	0.19	0.67	0.76	0.19	1.77	0.07	0.31	-1.14	-1.14	-1.03
Diluted EPS from Cont Ops	-0.18	-0.26	0.25	0.04	-0.17	0.23	0.69	0.77	0.2	1.78	0.07	0.31	-1.15	-1.14	-1.03
Dividend per Share	0.66	0.67	0.64	0.64	0.64	0.67	0.67	0.73	0.76	0.76	0.76	0.76	0.72	0.61	0.54
Cash Flow per Share	1.31	1.11	1.2	1.14	1.11	0.99	1.04	1.29	1.33	1.31	1.12	1.22	1.03	1.05	0.67
Free Cash Flow per Basic Share	1.01	1.11	1.2	1.14	1.11	0.99	1.04	1.29	1.33	1.31	1.12	1.22	1.03	1.05	0.67
Cash & Equivalents per Share	- -	0.01	1.68	1.44	0.32	1.11	1.13	0.13	0.51	0.27	0.16	0.1	0.34	0.52	0.19
Book Value per Share	13.01	12.21	12.12	11.94	11.07	10.66	10.26	10.17	9.51	10.52	9.88	9.48	7.65	6.02	4.56
Tangible Book Value per Share	12.52	11.72	11.28	11.39	10.43	10.24	9.9	9.2	8.8	10	9.55	9.16	7.45	5.78	3.98