One Liberty Properties, Inc. Financial Ratios — O1A 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 (%)	6.91	14.19	7.36	8.79	7.97	8.87	8.23	6.96	6.13	9.43	13.04	13.58	9.51	9.91	8.39
Return on Assets (%)	3.06	6.92	3.39	3.81	3.32	3.54	3.27	2.71	2.32	3.53	5.08	5.49	3.83	3.98	3.14
Return on Capital (%)	6	9.9	6.18	6.89	6	6.37	5.97	5.2	5.02	6.34	7.82	8.19	6.55	6.8	6.03
Return on Invested Capital (%)	5.09	5.01	5.2	5.44	5.57	6.39	5.99	5.02	5.41	6.54	7.87	7.43	6.85	6.86	6.2
Gross Margin (%)	93.54	93.32	93.09	92.2	90.33	86.91	85.45	85.34	83.39	83.35	83.32	83.18	81.86	80.23	79.56
EBITDA Margin (%)	77.5	74.61	75.41	73.81	73.52	83.91	81.54	74.1	72.32	85.9	95.5	83.6	81.8	80.59	76.22
Operating Margin (%)	54.87	53.73	53.91	52.61	50.38	45.74	42.31	39.26	42.3	38.25	38.08	40.54	36.74	36.42	34.78
Incremental Operating Margin (%)	40.51	37.79	55.02	45.62	24.57	- -	- -	- -	85.17	159.62	21.62	62.04	259.68	395.18	12.52
Pretax Margin (%)	27.13	25.87	34.15	36.7	33.34	34.68	31.94	27.25	21.88	33.47	47.18	45.82	33.01	34.01	27.88
Profit Margin (%)	33.58	73.8	35.06	36.57	31.22	34.6	31.81	26.12	21.26	33.46	46.96	45.74	32.67	33.59	26.2
Net Income to Common Margin (%)	33.58	73.8	35.06	36.57	31.22	34.6	31.81	26.12	21.26	33.46	46.96	45.74	32.67	33.59	26.2
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	163.21	172.12	122.84	105.88	109.88	115.04	130.2	153.23	185.67	107.37	95.17	89.41	126.17	123.36	135.72
Sustainable Growth Rate (%)	-4.36	-10.24	-1.68	-0.52	-0.79	-1.33	-2.48	-3.7	-5.25	-0.7	0.63	1.44	-2.49	-2.31	-3

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	218	231	301	305	349	404	402	448	447	442	408	426	418	421	517
ST Debt	20	5	23	13	18	9	9	30	11	13	11	21	- -	- -	- -
LT Debt	198	226	278	292	331	395	393	419	436	430	396	405	418	421	517
Total Debt/EBITDA	6.88	7.08	7.84	6.84	7.22	6.82	6.49	7.65	7.29	6.29	5.16	5.53	5.64	5.76	6.98
Net Debt/EBITDA	6.48	6.47	7.4	6.38	6.96	6.53	6.27	7.39	7.11	6.1	4.96	5.44	5.29	5.18	6.79
Total Debt/EBIT	9.81	10.19	11.34	10.09	10.68	9.67	9.61	12.34	11.12	9.18	7.16	7.87	8.31	8.43	10.8
Net Debt/EBIT	9.24	9.31	10.72	9.42	10.29	9.25	9.29	11.93	10.84	8.92	6.88	7.75	7.79	7.58	10.5
EBITDA to Interest Expense	2.55	2.61	2.8	2.74	3.01	3.43	3.52	3.28	3.09	3.64	4.4	4.39	3.95	3.75	3.25
EBITDA-CapEx/Interest Expense	0.17	-1.34	-5.26	-0.81	-1.44	-3.72	0.67	3.28	3.09	3.64	4.4	4.39	3.95	3.75	3.25
EBIT to Interest Expense	1.8	1.88	2	1.95	2.07	1.87	1.82	1.74	1.81	1.62	1.76	2.13	1.77	1.69	1.48
Interest Expense	12	13	14	16	16	17	18	18	20	19	18	18	19	19	23
Common Equity/Total Assets	48.21	49.28	43.53	43.07	40.29	39.56	39.96	38.05	37.54	37.46	40.55	40.34	40.27	40.08	34.94
Long-Term Debt/Equity (%)	90.4	94.92	111.18	114.12	126.15	135.27	131.71	140.26	149.27	147.18	129.41	127.84	135.94	136.29	172.56
Long-Term Debt/Capital (%)	45.31	48.15	50.43	52.04	54.16	56.75	56.13	56.06	59	58.53	55.5	54.52	57.62	57.68	63.31
Long-Term Debt/Total Assets (%)	43.71	46.96	48.62	49.46	51.21	53.84	52.94	53.63	56.26	55.36	52.64	51.73	54.93	54.83	60.33
Total Debt/Equity (%)	99.54	97.15	120.47	119.3	132.91	138.38	134.65	150.2	152.98	151.47	133.16	134.48	135.94	136.29	172.56
Total Debt/Capital (%)	49.88	49.28	54.64	54.4	57.07	58.05	57.38	60.03	60.47	60.23	57.11	57.35	57.62	57.68	63.31
Total Debt/Total Assets (%)	48.13	48.06	52.68	51.71	53.95	55.08	54.13	57.43	57.66	56.98	54.16	54.42	54.93	54.83	60.33
Net Debt to Equity	93.75	88.8	113.82	111.35	128.06	132.41	130.04	145.11	149.2	147.12	127.88	132.36	127.35	122.58	167.75
Net Debt/Capital (%)	48.39	46.49	53.23	52.69	56.15	56.97	56.53	59.2	59.87	59.53	56.12	56.96	56.02	55.07	62.65
EBITDA	32	33	38	45	48	59	62	59	61	70	79	77	74	73	74
EBITDA-CapEx	2	-17	-72	-13	-23	-64	12	59	61	70	79	77	74	73	74
Operating Income (Loss)	22	24	27	32	33	32	32	31	36	31	32	37	33	33	34

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	0.42	1.23	0.45	0.64	0.33	0.64	0.41	0.31	0.32	0.29	0.4	0.13	1.04	1.62	0.53
Current Ratio	1.33	2.75	0.96	1.4	1.03	1.17	0.85	0.61	0.76	0.65	0.8	0.46	1.7	2.27	1.15
Quick Ratio	0.79	2.3	0.82	1.04	0.68	1.14	0.84	0.58	0.76	0.65	0.76	0.46	1.7	2.27	1.15
CFO/Avg Current Liab	0.57	1.03	1.1	0.92	0.98	0.91	1.46	1.03	0.86	0.9	1.17	0.98	1.22	1.52	1.4
Common Equity/Total Assets	48.21	49.28	43.53	43.07	40.29	39.56	39.96	38.05	37.54	37.46	40.55	40.34	40.27	40.08	34.94
Long-Term Debt/Equity (%)	90.4	94.92	111.18	114.12	126.15	135.27	131.71	140.26	149.27	147.18	129.41	127.84	135.94	136.29	172.56
Long-Term Debt/Capital (%)	45.31	48.15	50.43	52.04	54.16	56.75	56.13	56.06	59	58.53	55.5	54.52	57.62	57.68	63.31
Long-Term Debt/Total Assets (%)	43.71	46.96	48.62	49.46	51.21	53.84	52.94	53.63	56.26	55.36	52.64	51.73	54.93	54.83	60.33
Total Debt/Equity (%)	99.54	97.15	120.47	119.3	132.91	138.38	134.65	150.2	152.98	151.47	133.16	134.48	135.94	136.29	172.56
Total Debt/Capital (%)	49.88	49.28	54.64	54.4	57.07	58.05	57.38	60.03	60.47	60.23	57.11	57.35	57.62	57.68	63.31
Total Debt/Total Assets (%)	48.13	48.06	52.68	51.71	53.95	55.08	54.13	57.43	57.66	56.98	54.16	54.42	54.93	54.83	60.33
CFO/Total Liabilities	9.25	9	8.31	9.51	8.98	6.79	10	8.84	7.51	7.25	10.87	9.48	10.15	8.52	6.73
CFO/CapEx	0.73	0.44	0.24	0.55	0.48	0.24	0.89	- -	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	0.94	1.11	0.9	1.06	0.88	0.87	0.89	0.74	0.85	0.63	1.11	0.77	0.81	0.94	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	- -	- -	- -	3.75	4.98	5.16	5.44	- -	- -	- -	- -	- -	- -	- -	- -
Days Sales Outstanding	- -	- -	- -	97.31	73.3	70.77	67.12	- -	- -	- -	- -	- -	- -	- -	- -
Inventory Turnover	- -	0.26	0.67	0.61	0.57	1.51	- -	- -	- -	- -	21.74	24.42	- -	- -	- -
Days Inventory Outstanding	- -	1,393.32	546.36	594.26	644.28	242.15	- -	- -	- -	- -	16.79	14.95	- -	- -	- -
Accounts Payable Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover Days	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Conversion Cycle	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventory to Cash Days	- -	- -	- -	-496.94	-570.98	-171.38	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventories	17	5	5	10	12	- -	- -	- -	- -	- -	1	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	17	5	5	10	12	- -	- -	- -	- -	- -	1	- -	- -	- -	- -
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	236	287	313	379	355	428	474	439	522	382	700	455	446	547	419
- Cash & Cash Equivalents	13	15	17	20	13	17	14	15	11	13	16	7	26	42	14
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	1	1	1	2	2	2	2	1	1	1	1	1	1	1	- -
+ Total Debt	218	231	301	305	349	404	402	448	447	442	408	426	418	421	517
Enterprise Value	442	504	599	666	693	816	864	874	959	812	1,093	875	839	927	922
Total Capital	437	469	551	561	611	696	700	747	739	734	714	743	726	729	817
Total Debt/Capital (%)	49.88	49.28	54.64	54.4	57.07	58.05	57.38	60.03	60.47	60.23	57.11	57.35	57.62	57.68	63.31
Total Debt / EV	0.49	0.46	0.5	0.46	0.5	0.49	0.47	0.51	0.47	0.54	0.37	0.49	0.5	0.45	0.56
EV/Sales	10.81	11.52	11.75	11.01	10.54	11.57	11.38	11.04	11.31	9.92	13.21	9.49	9.26	10.23	9.48
EV/EBITDA	13.95	15.43	15.58	14.92	14.34	13.78	13.96	14.9	15.64	11.54	13.83	11.35	11.32	12.7	12.44
EV/EBIT	19.89	22.21	22.54	22.01	21.21	19.54	20.67	24.05	23.87	16.86	19.19	16.16	16.68	18.57	19.24
EV/Cash Flow to Firm	12.97	14.66	14.8	13.84	13.71	17.29	13.93	14.44	17.1	14.92	16.44	14.17	12.95	15.83	15.28
EV/Free Cash Flow to Firm	98.9	- -	- -	- -	- -	- -	72.39	14.44	17.1	14.92	16.44	14.17	12.95	15.83	15.28
Diluted Market Cap	230	293	319	378	350	425	485	436	518	376	701	457	452	548	419
Diluted Enterprise Value	436	511	605	664	688	814	875	870	955	807	1,094	877	845	927	922
EV per Share	31.09	34.55	39.34	42.33	42.51	46.39	47.32	46.64	49.8	40.86	54.01	42.98	41.3	44.77	44.07
TTM Sales	41	44	51	60	66	71	76	79	85	82	83	92	91	91	97
TTM EBITDA	32	33	38	45	48	59	62	59	61	70	79	77	74	73	74
TTM Operating Income	22	24	27	32	33	32	32	31	36	31	32	37	33	33	34
TTM Cash Flow to Firm	34	34	40	48	51	47	62	61	56	54	67	62	65	59	60
TTM Free Cash Flow to Firm	4	-15	-70	-10	-21	-76	12	61	56	54	67	62	65	59	60

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	-28.93	-10.62	-3.8	-14.49	-9.5	-4.55	-85.44	10.22	14.3	10.71	14.44	10.33	9.81	14.03	11.16
EV/EBIT	19.89	22.21	22.54	22.01	21.21	19.54	20.67	24.05	23.87	16.86	19.19	16.16	16.68	18.57	19.24
Enterprise Value	442	504	599	666	693	816	864	874	959	812	1,093	875	839	927	922
Low Price	13.5	15.98	19.71	19.83	20.72	18.61	21.83	21.34	22.77	11.54	19.16	20.46	17.48	19.66	19.5
EV/Sales	10.81	11.52	11.75	11.01	10.54	11.57	11.38	11.04	11.31	9.92	13.21	9.49	9.26	10.23	9.48
EV/EBITDA	13.95	15.43	15.58	14.92	14.34	13.78	13.96	14.9	15.64	11.54	13.83	11.35	11.32	12.7	12.44
Price/Earnings	16.72	9.02	17.74	16.97	16.94	17.3	19.96	21.07	28.73	13.71	17.89	10.78	15.21	17.91	16.4
Price/Earnings Average	15.52	8.45	18.94	15.15	17.61	16.33	18.47	22.83	29.51	13.44	14.32	12.9	14.51	16.66	19.31
Price/Earnings High	17.19	9.41	23.77	17.02	20.13	18.51	21.23	26.55	33.47	20.63	18.47	17.5	16.88	20.49	23.26
Price/Earnings Low	13.57	7.34	17	13.95	16.13	13.24	16.79	19.19	24.14	8.24	9.9	9.88	12.1	13.32	15.97
Price/Book Value	1.08	1.21	1.26	1.49	1.36	1.48	1.6	1.48	1.79	1.31	2.29	1.44	1.46	1.78	1.4
Price/Book Value Average	1	1.13	1.34	1.33	1.42	1.39	1.48	1.6	1.84	1.29	1.84	1.72	1.39	1.66	1.65
Price/Book Value High	1.11	1.26	1.68	1.5	1.62	1.58	1.7	1.86	2.09	1.97	2.37	2.34	1.62	2.04	1.98
Price/Book Value Low	0.88	0.98	1.21	1.23	1.3	1.13	1.34	1.35	1.51	0.79	1.27	1.32	1.16	1.32	1.36
Price/Tangible Book Value	1.14	1.3	1.4	1.67	1.53	1.66	1.78	1.62	1.97	1.43	2.46	1.54	1.53	1.86	1.53
Price/Tangible Book Value Average	1.06	1.22	1.5	1.49	1.59	1.57	1.65	1.76	2.03	1.41	1.97	1.84	1.46	1.73	1.8
Price/Tangible Book Value High	1.17	1.36	1.88	1.68	1.82	1.78	1.89	2.05	2.3	2.16	2.54	2.49	1.7	2.13	2.17
Price/Tangible Book Value Low	0.93	1.06	1.35	1.37	1.46	1.27	1.5	1.48	1.66	0.86	1.36	1.41	1.22	1.39	1.49
Price/Sales	5.61	6.65	6.22	6.2	5.29	5.99	6.35	5.5	6.11	4.59	8.4	4.93	4.97	6.01	4.3
Price/Sales Average	5.21	6.24	6.64	5.54	5.5	5.65	5.87	5.96	6.27	4.5	6.72	5.9	4.74	5.6	5.06
Price/Sales High	5.77	6.94	8.33	6.22	6.28	6.4	6.75	6.93	7.11	6.9	8.67	8	5.51	6.88	6.09
Price/Sales Low	4.56	5.41	5.96	5.1	5.04	4.58	5.34	5.01	5.13	2.76	4.65	4.52	3.95	4.47	4.18
Price/Cash Flow	10.61	13.32	11.86	11.8	10.08	14.1	10.85	10.21	14.28	10.69	14.32	10.28	9.78	13.95	11.13
Price/Cash Flow Average	9.85	12.49	12.66	10.53	10.48	13.3	10.04	11.06	14.67	10.49	11.46	12.31	9.33	12.97	13.11
Price/Cash Flow High	10.9	13.9	15.89	11.83	11.98	15.08	11.54	12.87	16.64	16.09	14.78	16.7	10.85	15.96	15.79
Price/Cash Flow Low	8.61	10.84	11.37	9.7	9.6	10.79	9.12	9.3	12	6.43	7.92	9.43	7.78	10.37	10.84
Price/Free Cash Flow Average	-26.85	-9.96	-4.06	-12.94	-9.88	-4.29	-79.04	11.07	14.69	10.5	11.56	12.37	9.36	13.05	13.14
Price/Free Cash Flow High	-29.74	-11.08	-5.1	-14.53	-11.29	-4.87	-90.88	12.87	16.66	16.12	14.91	16.78	10.88	16.05	15.83
Price/Free Cash Flow Low	-23.49	-8.64	-3.65	-11.92	-9.05	-3.48	-71.84	9.3	12.02	6.44	7.99	9.47	7.8	10.43	10.87
EV/Sales Average	10.4	11.11	12.16	10.34	10.75	11.22	10.91	11.51	11.48	9.83	11.52	10.46	9.04	9.81	10.25
EV/Sales High	10.97	11.8	13.83	11.03	11.55	11.99	11.78	12.49	12.33	12.27	13.49	12.57	9.8	11.1	11.28
EV/Sales Low	9.72	10.3	11.49	9.9	10.28	10.14	10.39	10.55	10.33	8.06	9.43	9.08	8.25	8.68	9.37
EV/EBITDA Average	13.41	14.89	16.13	14	14.63	13.38	13.39	15.53	15.87	11.44	12.06	12.51	11.05	12.17	13.44
EV/EBITDA High	14.16	15.82	18.34	14.94	15.71	14.29	14.45	16.85	17.05	14.28	14.12	15.03	11.98	13.78	14.8
EV/EBITDA Low	12.54	13.8	15.24	13.41	13.98	12.09	12.74	14.23	14.28	9.38	9.88	10.86	10.09	10.77	12.29
EV/EBIT Average	19.13	21.42	23.34	20.67	21.64	18.96	19.82	25.06	24.22	16.71	16.73	17.82	16.28	17.81	20.79
EV/EBIT High	20.19	22.76	26.55	22.05	23.25	20.26	21.39	27.2	26.01	20.86	19.59	21.4	17.66	20.15	22.9
EV/EBIT Low	17.89	19.86	22.05	19.79	20.69	17.14	18.87	22.97	21.79	13.7	13.7	15.46	14.87	15.76	19.01
Last Price	16.63	19.64	20.56	24.11	21.77	24.32	25.96	23.44	27.11	19.19	34.61	22.33	21.97	26.44	20.02
High Price	17.09	20.49	27.55	24.18	25.86	26.02	27.62	29.54	31.58	28.88	35.73	36.26	24.38	30.26	28.39
Enterprise Value Average	425	486	620	625	707	792	829	911	973	805	953	965	819	889	996
Enterprise Value High	449	517	705	667	759	846	894	988	1,045	1,005	1,116	1,159	888	1,006	1,097
Enterprise Value Low	397	451	586	598	676	716	789	835	875	660	780	837	748	786	911

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	14	15	15	16	16	18	18	19	19	20	20	20	20	21	21
Diluted Weighted Avg Shares	14	15	16	16	16	17	19	19	19	20	20	20	21	21	21
Basic Weighted Avg Shares	14	15	15	16	16	17	19	19	19	20	20	20	20	21	21
Revenue per Share	2.96	2.95	3.31	3.89	4.11	4.06	4.09	4.26	4.44	4.18	4.12	4.53	4.42	4.4	4.66
EBITDA per Share	2.3	2.2	2.49	2.87	3.03	3.41	3.33	3.16	3.21	3.6	3.93	3.79	3.62	3.54	3.55
Operating Income per Share	1.62	1.59	1.78	2.04	2.07	1.86	1.73	1.67	1.88	1.6	1.57	1.84	1.62	1.6	1.62
Basic EPS, GAAP	0.99	2.18	1.16	1.42	1.28	1.41	1.3	1.11	0.94	1.4	1.93	2.07	1.44	1.48	1.22
Basic EPS from Cont Ops	0.8	0.76	1.13	1.43	1.37	1.41	1.31	1.16	0.97	1.4	1.94	2.08	1.46	1.5	1.3
Diluted EPS, GAAP	0.99	2.16	1.15	1.41	1.28	1.4	1.29	1.11	0.94	1.4	1.92	2.06	1.44	1.47	1.22
Diluted EPS from Cont Ops	0.8	0.76	1.12	1.42	1.36	1.4	1.3	1.16	0.97	1.4	1.93	2.07	1.46	1.49	1.3
Dividend per Share	1.31	1.31	1.39	1.52	1.6	1.62	1.71	1.85	1.86	1.5	1.86	1.86	1.86	1.87	1.87
Cash Flow per Share	1.57	1.47	1.73	2.04	2.16	1.73	2.39	2.3	1.9	1.79	2.42	2.17	2.25	1.9	1.8
Free Cash Flow per Basic Share	-0.58	-1.86	-5.44	-1.67	-2.31	-5.38	-0.31	2.3	1.9	1.79	2.42	2.17	2.25	1.9	1.8
Cash & Equivalents per Share	0.92	1	1.09	1.29	0.78	0.99	0.75	0.81	0.57	0.64	0.8	0.33	1.3	2.04	0.69
Book Value per Share	15.36	16.24	16.35	16.17	15.99	16.48	16.25	15.86	15.1	14.63	15.09	15.52	15.09	14.85	14.32
Tangible Book Value per Share	14.57	15.11	14.64	14.43	14.21	14.63	14.58	14.44	13.75	13.38	14.06	14.54	14.37	14.19	13.1