Sabra Health Care REIT, Inc. Financial Ratios — SBC 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 (%)	- -	6.17	6.73	5.24	6.93	5.8	6.66	8.06	2.05	4.01	-3.34	-2.41	0.47	4.57	5.59
Return on Assets (%)	- -	2.34	3.23	2.9	3.5	2.97	3.41	4.07	1.08	2.3	-1.9	-1.32	0.25	2.37	2.88
Return on Capital (%)	- -	6.79	7.3	5.9	6.18	5.76	5.38	6.29	3.03	4.04	- -	- -	2.07	4.62	5.05
Return on Invested Capital (%)	- -	6.31	7.21	5.51	6.09	5.56	4.24	4.43	3.06	4.23	- -	- -	3.31	4.53	4.78
Gross Margin (%)	100	- -	100	98.95	98.92	97.81	95.63	92.05	83.61	78.02	75.21	73.97	69.85	67.71	65
EBITDA Margin (%)	82.82	79.4	80.32	71.78	83.87	76.78	75.63	79.14	57.88	71.48	60.68	52.52	60.06	57.96	57.11
Operating Margin (%)	51.24	55.06	63.12	60.4	60.4	62.62	55.61	49.14	51.32	42.71	37	37.59	34.24	36.47	34.06
Incremental Operating Margin (%)	- -	72.01	89.44	52.88	60.4	87.07	43.24	36.86	86.82	132.86	154.77	43.59	- -	62.36	10.38
Pretax Margin (%)	15.25	18.91	25.01	25.56	33.55	27.35	38.95	45.26	10.94	23.24	-19.56	-12.22	2.43	18.16	20.31
Profit Margin (%)	15.25	18.91	25.01	25.58	33.25	26.97	38.79	44.77	10.43	23.12	-19.89	-12.42	2.12	18.02	20.09
Net Income to Common Margin (%)	15.25	18.91	19.1	20	28.96	23.04	36.28	43.2	10.43	23.12	-19.89	-12.42	2.12	18.02	20.09
Effective Tax Rate (%)	- -	- -	- -	- -	0.93	1.47	0.41	1.07	4.7	0.51	- -	- -	12.7	0.79	1.17
Dvd Payout Ratio (%)	246.38	250.75	194.9	194.54	144.2	182.03	116.03	117.1	485.86	201.06	-232.15	-357.14	2,016.92	221.09	186.28
Sustainable Growth Rate (%)	- -	-9.31	-6.38	-4.95	-3.06	-4.76	-1.07	-1.38	-7.9	-4.06	-11.08	-11.02	-9	-5.54	-4.83

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	379	575	691	1,091	1,380	1,211	3,493	3,316	2,472	2,430	2,444	2,549	2,447	2,444	2,550
ST Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	197	94	107	218
LT Debt	379	575	691	1,091	1,380	1,211	3,493	3,316	2,472	2,430	2,444	2,352	2,352	2,338	2,333
Total Debt/EBITDA	5.43	7.03	6.39	8.28	6.89	6.05	11.31	6.72	6.45	5.68	7.07	7.77	6.29	6	5.76
Net Debt/EBITDA	4.83	6.82	6.35	7.82	6.85	5.92	9.31	6.45	6.17	5.41	6.6	7.49	6.1	5.78	5.55
Total Debt/EBIT	8.78	11.14	9.22	12.35	10.05	9.2	17.92	10.98	12.27	9.68	14.67	18.16	11.89	10.27	9.99
Net Debt/EBIT	7.8	10.81	9.16	11.65	10	9.01	14.76	10.54	11.73	9.21	13.7	17.5	11.53	9.9	9.62
EBITDA to Interest Expense	2.3	2.39	2.68	2.81	3.38	3.08	3.49	3.35	3.02	4.26	3.5	3.11	3.44	3.54	3.93
EBITDA-CapEx/Interest Expense	-4.44	2.39	2.68	2.81	3.38	3.08	3.49	3.35	3.02	4.26	3.5	3.11	3.44	3.54	3.93
EBIT to Interest Expense	1.42	1.65	2.1	2.36	2.44	2.51	2.57	2.08	2.68	2.55	2.14	2.23	1.96	2.22	2.35
Interest Expense	30	34	40	47	59	65	88	147	127	100	99	105	113	115	112
Common Equity/Total Assets	43.56	33.32	39.2	45.61	42.68	44.82	48.81	48.77	57.48	56.96	56.64	53.18	52.03	51.69	51.37
Long-Term Debt/Equity (%)	116.04	188.38	150.21	115.87	130.92	119.21	101.61	101.87	70.86	71.28	72.32	76.95	83.93	85.29	82.61
Long-Term Debt/Capital (%)	53.71	65.32	60.03	53.68	56.7	54.38	50.4	50.46	41.47	41.62	41.97	41.96	44.81	45.08	43.41
Long-Term Debt/Total Assets (%)	50.55	62.77	58.9	52.85	55.89	53.43	49.66	49.75	40.73	40.6	40.96	40.92	43.67	44.08	42.46
Total Debt/Equity (%)	116.04	188.38	150.21	115.87	130.92	119.21	101.61	101.87	70.86	71.28	72.32	83.4	87.3	89.17	90.31
Total Debt/Capital (%)	53.71	65.32	60.03	53.68	56.7	54.38	50.4	50.46	41.47	41.62	41.97	45.47	46.61	47.14	47.46
Total Debt/Total Assets (%)	50.55	62.77	58.9	52.85	55.89	53.43	49.66	49.75	40.73	40.6	40.96	44.35	45.42	46.09	46.42
Net Debt to Equity	103.1	182.79	149.28	109.31	130.22	116.68	83.67	97.76	67.74	67.85	67.54	80.4	84.67	85.99	87.02
Net Debt/Capital (%)	50.76	64.64	59.88	52.22	56.56	53.85	44.86	48.8	39.91	40.02	39.96	44.23	45.56	45.99	46.34
EBITDA	70	82	108	132	200	200	309	493	383	428	346	328	389	408	442
EBITDA-CapEx	-135	82	108	132	200	200	309	493	383	428	346	328	389	408	442
Operating Income (Loss)	43	57	85	111	144	163	227	306	340	256	211	235	222	256	264

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	0.96	0.48	0.19	1.94	0.21	0.65	5.06	0.53	0.36	0.4	0.78	0.15	0.18	0.27	0.21
Current Ratio	1.6	1.83	3.28	5.27	3.67	3.37	7.38	2.39	1.83	1.55	1.78	0.59	0.78	0.88	0.56
Quick Ratio	0.96	0.81	8.18	9.35	7.89	3.15	6.71	2.29	1.74	1.5	1.75	0.58	0.76	0.86	0.54
CFO/Avg Current Liab	- -	1.41	2.14	3.16	3.62	4.7	1.91	3.65	3.66	2.78	2.46	1.31	1.05	1.36	1.24
Common Equity/Total Assets	43.56	33.32	39.2	45.61	42.68	44.82	48.81	48.77	57.48	56.96	56.64	53.18	52.03	51.69	51.37
Long-Term Debt/Equity (%)	116.04	188.38	150.21	115.87	130.92	119.21	101.61	101.87	70.86	71.28	72.32	76.95	83.93	85.29	82.61
Long-Term Debt/Capital (%)	53.71	65.32	60.03	53.68	56.7	54.38	50.4	50.46	41.47	41.62	41.97	41.96	44.81	45.08	43.41
Long-Term Debt/Total Assets (%)	50.55	62.77	58.9	52.85	55.89	53.43	49.66	49.75	40.73	40.6	40.96	40.92	43.67	44.08	42.46
Total Debt/Equity (%)	116.04	188.38	150.21	115.87	130.92	119.21	101.61	101.87	70.86	71.28	72.32	83.4	87.3	89.17	90.31
Total Debt/Capital (%)	53.71	65.32	60.03	53.68	56.7	54.38	50.4	50.46	41.47	41.62	41.97	45.47	46.61	47.14	47.46
Total Debt/Total Assets (%)	50.55	62.77	58.9	52.85	55.89	53.43	49.66	49.75	40.73	40.6	40.96	44.35	45.42	46.09	46.42
CFO/Total Liabilities	10.57	9.2	8.7	7.6	8.56	14.07	3.78	10.57	14.43	13.77	13.78	11.73	11.63	12.12	13.06
CFO/CapEx	0.22	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	- -	- -	- -	- -	- -	- -	- -	0.72	1.18	0.94	0.69	0.51	0.58	0.74	0.85

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	- -	- -	- -	- -	- -	- -	3.05	3.71	4.17	3.85	3.81	4.37	4.6	5.3	6.37
Days Sales Outstanding	- -	- -	- -	- -	- -	- -	119.76	98.38	87.59	94.85	95.73	83.54	79.4	68.92	57.26
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	- -	- -	- -	- -	- -	- -	- -	2,876	4,280	3,655	3,089	2,906	3,386	4,071	4,893
- Cash & Cash Equivalents	42	17	4	62	7	26	519	50	39	59	112	49	41	60	72
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	4	4	- -	- -	- -	- -	- -	- -	2
+ Total Debt	379	575	691	1,091	1,380	1,211	3,493	3,316	2,472	2,430	2,444	2,549	2,447	2,444	2,550
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	6,145	6,713	6,026	5,421	5,406	5,792	6,455	7,374
Total Capital	706	881	1,151	2,033	2,434	2,226	6,930	6,570	5,961	5,839	5,824	5,605	5,249	5,186	5,374
Total Debt/Capital (%)	53.71	65.32	60.03	53.68	56.7	54.38	50.4	50.46	41.47	41.62	41.97	45.47	46.61	47.14	47.46
Total Debt / EV	- -	- -	- -	- -	- -	- -	- -	0.54	0.37	0.4	0.45	0.47	0.42	0.38	0.35
EV/Sales	- -	- -	- -	- -	- -	- -	- -	9.86	10.14	10.07	9.52	8.65	8.94	9.18	9.52
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	12.46	17.53	14.08	15.69	16.47	14.89	15.84	16.67
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	20.35	33.33	23.99	32.54	38.51	28.14	27.12	28.87
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	12.14	13.61	13.25	- -	- -	14.51	15.19	16.04
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	12.14	13.61	13.25	- -	- -	14.51	15.19	16.04
Diluted Market Cap	- -	- -	- -	- -	- -	- -	- -	2,882	3,924	3,597	2,937	2,905	3,409	4,045	4,753
Diluted Enterprise Value	- -	- -	- -	- -	- -	- -	- -	6,152	6,357	5,968	5,269	5,405	5,814	6,429	7,234
EV per Share	- -	- -	- -	- -	- -	- -	- -	34.47	32.71	28.62	23.53	23.4	25.04	27.17	29.3
TTM Sales	84	103	135	184	239	261	408	623	662	599	570	625	648	703	775
TTM EBITDA	70	82	108	132	200	200	309	493	383	428	346	328	389	408	442
TTM Operating Income	43	57	85	111	144	163	227	306	340	256	211	235	222	256	264
TTM Cash Flow to Firm	75	91	103	132	180	240	224	506	493	455	- -	- -	399	425	460
TTM Free Cash Flow to Firm	-129	91	103	132	180	240	224	506	493	455	- -	- -	399	425	460

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	- -	- -	- -	- -	- -	- -	- -	7.99	10.53	10.14	8.24	9.2	11.34	13.02	13.63
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	20.35	33.33	23.99	32.54	38.51	28.14	27.12	28.87
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	6,145	6,713	6,026	5,421	5,406	5,792	6,455	7,374
Low Price	- -	- -	- -	- -	- -	- -	- -	15.83	15.98	5.68	12.43	11.55	10.14	12.9	15.61
EV/Sales	- -	- -	- -	- -	- -	- -	- -	9.86	10.14	10.07	9.52	8.65	8.94	9.18	9.52
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	12.46	17.53	14.08	15.69	16.47	14.89	15.84	16.67
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	10.68	56.58	25.86	- -	- -	246.11	31.58	30.15
Price/Earnings Average	- -	- -	- -	- -	- -	- -	- -	13.2	55.44	23.12	- -	- -	215.04	29.26	27.71
Price/Earnings High	- -	- -	- -	- -	- -	- -	- -	15.66	66.68	34.45	- -	- -	251.03	36.86	30.75
Price/Earnings Low	- -	- -	- -	- -	- -	- -	- -	10.48	43.35	8.47	- -	- -	170.46	23.77	24.2
Price/Book Value	- -	- -	- -	- -	- -	- -	- -	0.88	1.23	1.07	0.91	0.95	1.21	1.49	1.73
Price/Book Value Average	- -	- -	- -	- -	- -	- -	- -	1.09	1.2	0.96	1.12	1.02	1.06	1.38	1.59
Price/Book Value High	- -	- -	- -	- -	- -	- -	- -	1.3	1.45	1.43	1.27	1.27	1.23	1.73	1.77
Price/Book Value Low	- -	- -	- -	- -	- -	- -	- -	0.87	0.94	0.35	0.85	0.87	0.84	1.12	1.39
Price/Tangible Book Value	- -	- -	- -	- -	- -	- -	- -	0.92	1.26	1.1	0.93	0.96	1.22	1.5	1.78
Price/Tangible Book Value Average	- -	- -	- -	- -	- -	- -	- -	1.14	1.24	0.98	1.14	1.04	1.07	1.39	1.63
Price/Tangible Book Value High	- -	- -	- -	- -	- -	- -	- -	1.35	1.49	1.46	1.29	1.29	1.25	1.75	1.81
Price/Tangible Book Value Low	- -	- -	- -	- -	- -	- -	- -	0.9	0.97	0.36	0.86	0.88	0.85	1.13	1.42
Price/Sales	- -	- -	- -	- -	- -	- -	- -	4.61	5.9	5.98	5.16	4.65	5.23	5.69	6.06
Price/Sales Average	- -	- -	- -	- -	- -	- -	- -	5.7	5.78	5.35	6.35	5.01	4.57	5.27	5.57
Price/Sales High	- -	- -	- -	- -	- -	- -	- -	6.77	6.95	7.97	7.17	6.2	5.33	6.64	6.18
Price/Sales Low	- -	- -	- -	- -	- -	- -	- -	4.53	4.52	1.96	4.78	4.27	3.62	4.28	4.86
Price/Cash Flow	- -	- -	- -	- -	- -	- -	- -	7.97	10.48	10.09	8.24	9.2	11.26	12.88	13.46
Price/Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	9.86	10.27	9.02	10.14	9.91	9.84	11.94	12.37
Price/Cash Flow High	- -	- -	- -	- -	- -	- -	- -	11.7	12.35	13.44	11.45	12.28	11.49	15.04	13.73
Price/Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	7.83	8.03	3.3	7.64	8.45	7.8	9.7	10.8
Price/Free Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	9.89	10.32	9.06	10.14	9.91	9.91	12.07	12.53
Price/Free Cash Flow High	- -	- -	- -	- -	- -	- -	- -	11.73	12.41	13.51	11.45	12.28	11.57	15.2	13.91
Price/Free Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	7.84	8.07	3.32	7.64	8.45	7.86	9.8	10.94
EV/Sales Average	- -	- -	- -	- -	- -	- -	- -	10.95	10.01	9.42	10.77	9.01	8.28	8.75	9.01
EV/Sales High	- -	- -	- -	- -	- -	- -	- -	12.01	11.3	12.1	11.63	10.21	9.05	10.15	9.65
EV/Sales Low	- -	- -	- -	- -	- -	- -	- -	9.77	8.63	5.96	9.12	8.27	7.34	7.75	8.27
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	- -	13.84	17.3	13.18	17.75	17.15	13.79	15.1	15.77
EV/EBITDA High	- -	- -	- -	- -	- -	- -	- -	15.18	19.52	16.92	19.17	19.43	15.07	17.51	16.89
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	- -	12.35	14.91	8.34	15.03	15.75	12.22	13.37	14.49
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	22.6	32.9	22.45	36.81	40.1	26.06	25.87	27.32
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	24.8	37.12	28.83	39.76	45.43	28.47	29.99	29.26
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	20.17	28.36	14.21	31.18	36.81	23.08	22.89	25.09
Last Price	- -	- -	- -	- -	- -	- -	- -	16.13	20.86	17.36	13.41	12.58	14.64	17.14	19.44
High Price	- -	- -	- -	- -	- -	- -	- -	23.66	24.58	23.13	18.63	16.79	14.94	20	19.83
Enterprise Value Average	- -	- -	- -	- -	- -	- -	- -	6,826	6,627	5,638	6,134	5,629	5,364	6,156	6,978
Enterprise Value High	- -	- -	- -	- -	- -	- -	- -	7,489	7,477	7,240	6,625	6,377	5,859	7,136	7,472
Enterprise Value Low	- -	- -	- -	- -	- -	- -	- -	6,092	5,712	3,568	5,196	5,168	4,751	5,448	6,409

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	37	37	39	59	65	65	178	178	205	211	230	231	231	238	252
Diluted Weighted Avg Shares	30	37	38	47	62	66	106	179	188	207	219	231	233	236	244
Basic Weighted Avg Shares	30	37	38	46	62	65	106	178	187	206	219	231	231	233	241
Revenue per Share	2.8	2.78	3.59	3.96	3.84	3.99	3.87	3.5	3.54	2.9	2.6	2.71	2.8	3.01	3.21
EBITDA per Share	2.32	2.21	2.89	2.84	3.22	3.06	2.92	2.77	2.05	2.07	1.58	1.42	1.68	1.75	1.83
Operating Income per Share	1.43	1.53	2.27	2.39	2.32	2.5	2.15	1.72	1.81	1.24	0.96	1.02	0.96	1.1	1.09
Basic EPS, GAAP	0.43	0.53	0.69	0.79	1.11	0.92	1.4	1.51	0.37	0.67	-0.52	-0.34	0.06	0.54	0.64
Basic EPS from Cont Ops	0.43	0.53	0.9	1.01	1.28	1.08	1.5	1.57	0.37	0.67	-0.52	-0.34	0.06	0.54	0.64
Diluted EPS, GAAP	0.43	0.52	0.68	0.78	1.11	0.92	1.4	1.51	0.37	0.67	-0.52	-0.34	0.06	0.54	0.64
Diluted EPS from Cont Ops	0.43	0.52	0.89	1	1.27	1.07	1.5	1.56	0.37	0.67	-0.52	-0.34	0.06	0.54	0.64
Dividend per Share	1.05	1.32	1.55	1.76	1.77	1.83	1.72	1.82	1.79	1.35	1.2	1.2	1.2	1.2	1.2
Cash Flow per Share	1.48	1.52	1.66	1.84	1.95	2.69	1.29	2.02	1.99	1.72	1.63	1.37	1.3	1.33	1.44
Free Cash Flow per Basic Share	-5.31	1.52	1.66	1.84	1.95	2.69	1.29	2.02	1.99	1.72	1.63	1.37	1.3	1.33	1.44
Cash & Equivalents per Share	1.15	0.46	0.11	1.05	0.11	0.39	2.91	0.28	0.19	0.28	0.49	0.21	0.18	0.25	0.28
Book Value per Share	8.85	8.23	11.86	15.95	16.17	15.55	19.26	18.23	17	16.19	14.67	13.23	12.12	11.54	11.21
Tangible Book Value per Share	8.85	8.23	11.86	15.95	16.17	15.15	18.32	17.49	16.5	15.8	14.43	13.06	11.98	11.42	10.95