W. P. Carey Inc. REIT Financial Ratios — WPY 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 (%)	21.27	4.65	5.08	8.48	4.8	7.96	8.54	8.22	4.43	6.59	5.67	7.23	8.01	5.38	5.64
Return on Assets (%)	10.56	2.05	2.13	3.6	1.98	3.11	3.32	3.67	2.16	3.17	2.72	3.57	3.93	2.6	2.63
Return on Capital (%)	11.78	3.63	3.95	6.5	3.99	5.56	5.58	5.47	3.96	- -	4.25	5.18	5.83	4.32	4.4
Return on Invested Capital (%)	8.99	2.34	3.16	5.66	3.69	3.97	4.57	3.77	3.47	- -	4.05	3.95	4.04	4.28	4.49
Gross Margin (%)	76.06	63.66	77.95	76.38	84.84	83.63	85.82	89.51	87.86	90.14	90.67	89.76	87.28	88.85	89.35
EBITDA Margin (%)	58.21	36.53	54.72	68.77	71.91	64.02	79.57	85.4	84.21	84.9	86.55	81.74	77.61	81.76	78.25
Operating Margin (%)	39.22	23.98	30.96	36.17	41.29	42.1	43.77	45.78	43.34	45.79	46.91	47.32	46.79	49.2	50.8
Incremental Operating Margin (%)	58.52	- -	48.85	42.27	196.61	283.97	26.94	91.39	37.11	- -	57.91	51.08	43.76	22.61	69.78
Pretax Margin (%)	61.43	26.09	19.51	25.18	23.06	29.54	33.93	49.54	26.99	36.81	32.94	42.34	43.2	31.1	29.41
Profit Margin (%)	44.91	17.63	20.18	26.4	18.36	28.44	32.69	46.47	24.76	37.65	30.79	40.51	40.68	29.11	27.17
Net Income to Common Margin (%)	44.91	17.63	20.18	26.4	18.36	28.44	32.69	46.47	24.76	37.65	30.79	40.51	40.68	29.11	27.17
Effective Tax Rate (%)	19.56	7.37	1.31	7.7	17.39	1.18	0.94	3.28	7.88	- -	6.49	4.43	5.86	6.44	6.32
Dvd Payout Ratio (%)	56.05	132.68	172.72	160.02	210.5	147.82	147.22	100.76	228.82	152.55	186.29	139.72	129.42	166.18	164.77
Sustainable Growth Rate (%)	9.35	-1.52	-3.7	-5.09	-5.3	-3.81	-4.03	-0.06	-5.71	-3.46	-4.89	-2.87	-2.36	-3.56	-3.65

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	823	1,968	2,067	4,089	4,480	4,441	4,265	6,379	6,054	6,696	6,792	7,878	8,144	8,039	8,723
ST Debt	233	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
LT Debt	589	1,968	2,067	4,089	4,480	4,441	4,265	6,379	6,054	6,696	6,792	7,878	8,144	8,039	8,723
Total Debt/EBITDA	4.56	15.29	7.71	6.54	6.64	7.37	6.32	8.43	5.83	6.52	5.89	6.52	6.03	6.21	6.49
Net Debt/EBITDA	4.4	14.33	7.28	6.23	6.41	7.11	6.08	8.15	5.64	6.28	5.75	6.38	5.56	5.72	6.38
Total Debt/EBIT	5.46	26.74	15.07	10.84	12.53	13.89	11.9	15.67	12.27	12.93	11.23	12.19	11.26	10.54	10.91
Net Debt/EBIT	5.26	25.06	14.22	10.32	12.09	13.4	11.44	15.13	11.88	12.45	10.95	11.93	10.38	9.7	10.72
EBITDA to Interest Expense	9.9	2.77	2.58	3.51	3.47	3.29	4.07	4.24	4.45	4.89	5.86	5.52	4.63	4.67	4.61
EBITDA-CapEx/Interest Expense	9.9	2.77	2.58	3.51	3.47	3.29	4.07	4.24	4.45	4.89	5.86	5.52	4.63	4.67	4.61
EBIT to Interest Expense	6.67	1.82	1.46	1.84	1.99	2.16	2.24	2.27	2.29	2.64	3.17	3.19	2.79	2.81	2.99
Interest Expense	18	46	104	178	194	183	166	178	233	210	197	219	292	277	291
Common Equity/Total Assets	46.67	43.11	40.7	43.37	39.2	39.05	38.78	48.12	49.37	46.76	48.98	49.68	48.4	48.07	45.13
Long-Term Debt/Equity (%)	82.27	87.2	93.86	105.08	125.8	129.65	125.03	93.39	87.13	97.35	89.56	87.45	93.54	95.32	107.24
Long-Term Debt/Capital (%)	38.3	46.58	48.42	51.24	55.71	56.46	55.56	48.29	46.56	49.33	47.25	46.65	48.33	48.8	51.75
Long-Term Debt/Total Assets (%)	40.3	42.71	44.19	47.27	51.25	52.53	51.82	44.97	43.06	45.53	43.87	43.52	45.3	45.85	48.49
Total Debt/Equity (%)	114.81	87.2	93.86	105.08	125.8	129.65	125.03	93.39	87.13	97.35	89.56	87.45	93.54	95.32	107.24
Total Debt/Capital (%)	53.45	46.58	48.42	51.24	55.71	56.46	55.56	48.29	46.56	49.33	47.25	46.65	48.33	48.8	51.75
Total Debt/Total Assets (%)	56.24	42.71	44.19	47.27	51.25	52.53	51.82	44.97	43.06	45.53	43.87	43.52	45.3	45.85	48.49
Net Debt to Equity	110.72	81.71	88.52	99.98	121.38	125.11	120.27	90.2	84.31	93.73	87.38	85.58	86.26	87.72	105.33
Net Debt/Capital (%)	52.54	44.97	46.96	49.99	54.83	55.58	54.6	47.43	45.74	48.38	46.63	46.12	46.31	46.73	51.3
EBITDA	180	129	268	625	675	603	675	756	1,038	1,027	1,153	1,209	1,351	1,294	1,343
EBITDA-CapEx	180	129	268	625	675	603	675	756	1,038	1,027	1,153	1,209	1,351	1,294	1,343
Operating Income (Loss)	121	85	152	329	387	396	371	405	534	554	625	700	815	779	872

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	0.2	0.54	0.5	0.5	0.35	0.42	0.44	0.38	0.29	0.31	0.21	0.2	0.78	0.81	0.18
Current Ratio	0.45	0.68	1	0.6	0.62	1.28	0.72	0.51	0.54	0.37	0.23	0.27	0.83	0.81	0.18
Quick Ratio	0.45	0.68	0.63	0.59	0.49	1.21	0.72	0.51	0.38	0.35	0.22	0.2	0.78	0.81	0.18
CFO/Avg Current Liab	0.41	0.43	0.9	1.27	1.21	1.34	1.39	1.07	1.3	1.1	1.18	1.23	1.29	2.29	1.53
Common Equity/Total Assets	46.67	43.11	40.7	43.37	39.2	39.05	38.78	48.12	49.37	46.76	48.98	49.68	48.4	48.07	45.13
Long-Term Debt/Equity (%)	82.27	87.2	93.86	105.08	125.8	129.65	125.03	93.39	87.13	97.35	89.56	87.45	93.54	95.32	107.24
Long-Term Debt/Capital (%)	38.3	46.58	48.42	51.24	55.71	56.46	55.56	48.29	46.56	49.33	47.25	46.65	48.33	48.8	51.75
Long-Term Debt/Total Assets (%)	40.3	42.71	44.19	47.27	51.25	52.53	51.82	44.97	43.06	45.53	43.87	43.52	45.3	45.85	48.49
Total Debt/Equity (%)	114.81	87.2	93.86	105.08	125.8	129.65	125.03	93.39	87.13	97.35	89.56	87.45	93.54	95.32	107.24
Total Debt/Capital (%)	53.45	46.58	48.42	51.24	55.71	56.46	55.56	48.29	46.56	49.33	47.25	46.65	48.33	48.8	51.75
Total Debt/Total Assets (%)	56.24	42.71	44.19	47.27	51.25	52.53	51.82	44.97	43.06	45.53	43.87	43.52	45.3	45.85	48.49
CFO/Total Liabilities	10.74	3.43	8.4	8.39	9.82	10.87	10.8	6.92	11.42	10.24	11.73	11.04	11.58	20.14	13.01
CFO/CapEx	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	- -	0.93	1.12	1.05	0.83	0.84	0.93	0.85	1.12	0.88	1.08	1	0.94	0.76	0.82

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	- -	- -	251.33	284.07	284.79	211.22	186.56	321.27	969.54	1,699.68	4,154.52	4,448.38	- -	- -	- -
Days Sales Outstanding	- -	- -	1.45	1.28	1.28	1.73	1.96	1.14	0.38	0.21	0.09	0.08	- -	- -	- -
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	- -	3,304	3,998	6,975	5,855	5,831	7,005	10,182	12,857	11,604	14,612	15,565	14,358	11,947	14,728
- Cash & Cash Equivalents	29	124	118	199	157	155	162	218	196	249	165	168	634	640	155
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	34	270	298	140	134	123	219	6	6	2	2	15	7	4	16
+ Total Debt	823	1,968	2,067	4,089	4,480	4,441	4,265	6,379	6,054	6,696	6,792	7,878	8,144	8,039	8,723
Enterprise Value	- -	5,419	6,246	11,005	10,312	10,240	11,327	16,349	18,721	18,053	21,240	23,290	21,875	19,350	23,312
Total Capital	1,539	4,226	4,270	7,979	8,042	7,866	7,677	13,209	13,002	13,574	14,375	16,886	16,851	16,473	16,857
Total Debt/Capital (%)	53.45	46.58	48.42	51.24	55.71	56.46	55.56	48.29	46.56	49.33	47.25	46.65	48.33	48.8	51.75
Total Debt / EV	- -	0.36	0.33	0.37	0.43	0.43	0.38	0.39	0.32	0.37	0.32	0.34	0.37	0.42	0.37
EV/Sales	- -	15.38	12.75	12.11	10.99	10.88	13.35	18.46	15.19	14.93	15.95	15.75	12.56	12.22	13.58
EV/EBITDA	- -	42.09	23.31	17.61	15.28	16.99	16.78	21.61	18.03	17.58	18.43	19.26	16.19	14.95	17.36
EV/EBIT	- -	73.61	45.55	29.19	28.84	32.02	31.59	40.16	37.96	34.87	35.11	36.05	30.24	25.37	29.16
EV/Cash Flow to Firm	- -	43.82	20.13	19.53	15.41	14.07	16.54	23.98	18.23	- -	19.13	19.2	16.23	9.25	14.99
EV/Free Cash Flow to Firm	- -	43.82	20.13	19.53	15.41	14.07	16.54	23.98	18.23	- -	19.13	19.2	16.23	9.25	14.99
Diluted Market Cap	- -	2,320	4,083	6,676	5,970	5,874	7,078	7,252	12,784	11,566	14,082	14,812	14,167	12,038	14,861
Diluted Enterprise Value	- -	4,434	6,331	10,705	10,427	10,283	11,400	13,418	18,648	18,015	20,710	22,537	21,683	19,441	23,444
EV per Share	- -	79.12	91.5	105.77	98.73	96.34	105.94	98.92	108.67	102.92	111.78	110.58	100.03	88.42	106.37
TTM Sales	310	352	490	908	938	942	848	886	1,233	1,209	1,332	1,479	1,741	1,583	1,716
TTM EBITDA	180	129	268	625	675	603	675	756	1,038	1,027	1,153	1,209	1,351	1,294	1,343
TTM Operating Income	121	85	152	329	387	396	371	405	534	554	625	700	815	779	872
TTM Cash Flow to Firm	95	124	310	564	669	728	685	682	1,027	- -	1,111	1,213	1,348	2,093	1,555
TTM Free Cash Flow to Firm	95	124	310	564	669	728	685	682	1,027	- -	1,111	1,213	1,348	2,093	1,555

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	- -	28.76	19.64	16.73	11.74	10.74	13.59	14.24	15.74	14.43	15.2	14.76	13.2	6.57	11.59
EV/EBIT	- -	73.61	45.55	29.19	28.84	32.02	31.59	40.16	37.96	34.87	35.11	36.05	30.24	25.37	29.16
Enterprise Value	- -	5,419	6,246	11,005	10,312	10,240	11,327	16,349	18,721	18,053	21,240	23,290	21,875	19,350	23,312
Low Price	- -	43.25	48.37	52.32	51.81	48.03	54.95	55.67	59.55	37.84	61.78	63.75	48.56	52.99	53.19
EV/Sales	- -	15.38	12.75	12.11	10.99	10.88	13.35	18.46	15.19	14.93	15.95	15.75	12.56	12.22	13.58
EV/EBITDA	- -	42.09	23.31	17.61	15.28	16.99	16.78	21.61	18.03	17.58	18.43	19.26	16.19	14.95	17.36
Price/Earnings	- -	36.8	40.69	27.59	34.39	21.87	25.48	17.59	41.81	25.35	34.23	24.62	19.96	26.08	31.78
Price/Earnings Average	- -	35.28	42.23	24.87	36.43	23.33	24.05	17.36	42.92	24.95	31.19	25.07	19.92	27.82	29.81
Price/Earnings High	- -	38.95	51.25	27.92	43.03	27.28	26.54	19.19	49.44	32.1	34.94	28.01	24.77	32.26	33.06
Price/Earnings Low	- -	32.99	33.6	21.53	31.78	19.15	21.37	15.89	33.36	14.5	27.5	21.24	14.76	25.32	25.15
Price/Book Value	- -	1.66	2.1	1.86	1.71	1.77	2.19	1.49	1.85	1.69	1.93	1.73	1.65	1.42	1.81
Price/Book Value Average	- -	1.59	2.18	1.68	1.81	1.88	2.07	1.47	1.9	1.66	1.76	1.76	1.65	1.51	1.7
Price/Book Value High	- -	1.76	2.64	1.88	2.14	2.2	2.29	1.63	2.19	2.14	1.97	1.97	2.05	1.75	1.89
Price/Book Value Low	- -	1.49	1.73	1.45	1.58	1.55	1.84	1.35	1.48	0.97	1.55	1.49	1.22	1.38	1.44
Price/Tangible Book Value	- -	3.57	4.8	4.63	4.41	2.2	2.75	1.72	2.14	1.94	2.19	1.96	1.86	1.6	2.07
Price/Tangible Book Value Average	- -	3.43	4.98	4.17	4.67	2.35	2.6	1.7	2.2	1.91	1.99	1.99	1.86	1.71	1.94
Price/Tangible Book Value High	- -	3.78	6.05	4.68	5.52	2.75	2.86	1.88	2.53	2.46	2.23	2.23	2.31	1.98	2.15
Price/Tangible Book Value Low	- -	3.2	3.97	3.61	4.08	1.93	2.31	1.56	1.71	1.11	1.76	1.69	1.38	1.55	1.63
Price/Sales	- -	6.49	8.21	7.28	6.31	6.22	8.33	8.17	10.35	9.55	10.54	9.97	8.12	7.59	8.63
Price/Sales Average	- -	6.22	8.52	6.57	6.69	6.63	7.86	8.07	10.63	9.39	9.6	10.16	8.1	8.1	8.1
Price/Sales High	- -	6.87	10.34	7.37	7.9	7.76	8.68	8.92	12.24	12.09	10.76	11.35	10.08	9.39	8.98
Price/Sales Low	- -	5.82	6.78	5.68	5.83	5.45	6.99	7.39	8.26	5.46	8.47	8.6	6.01	7.37	6.83
Price/Cash Flow	- -	28.35	19.35	16.58	11.65	10.71	13.57	14.22	15.71	14.4	15.15	14.7	13.17	6.56	11.56
Price/Cash Flow Average	- -	27.18	20.08	14.94	12.34	11.42	12.81	14.03	16.13	14.17	13.8	14.97	13.14	6.99	10.84
Price/Cash Flow High	- -	30.01	24.37	16.78	14.58	13.36	14.14	15.51	18.58	18.23	15.46	16.72	16.34	8.11	12.02
Price/Cash Flow Low	- -	25.42	15.98	12.94	10.77	9.38	11.38	12.85	12.54	8.24	12.17	12.68	9.74	6.36	9.15
Price/Free Cash Flow Average	- -	27.58	20.38	15.08	12.44	11.46	12.83	14.06	16.16	14.2	13.85	15.03	13.17	7	10.87
Price/Free Cash Flow High	- -	30.45	24.73	16.93	14.69	13.4	14.16	15.54	18.62	18.27	15.52	16.79	16.37	8.12	12.06
Price/Free Cash Flow Low	- -	25.79	16.22	13.05	10.85	9.41	11.4	12.87	12.56	8.25	12.21	12.73	9.76	6.37	9.17
EV/Sales Average	- -	14.99	13.06	11.36	11.36	11.29	12.89	18.31	15.46	14.77	14.98	15.94	12.54	12.73	13.05
EV/Sales High	- -	15.93	14.87	12.21	12.56	12.41	13.7	19.5	17.09	17.48	16.18	17.19	14.55	14.01	13.93
EV/Sales Low	- -	14.41	11.33	10.43	10.52	10.1	12.02	17.35	13.08	10.82	13.79	14.3	10.41	12	11.79
EV/EBITDA Average	- -	41.04	23.87	16.51	15.8	17.63	16.2	21.44	18.36	17.4	17.3	19.5	16.16	15.56	16.68
EV/EBITDA High	- -	43.6	27.18	17.75	17.46	19.38	17.22	22.84	20.3	20.59	18.69	21.03	18.74	17.14	17.8
EV/EBITDA Low	- -	39.44	20.71	15.16	14.62	15.78	15.11	20.32	15.53	12.75	15.94	17.5	13.42	14.68	15.07
EV/EBIT Average	- -	71.76	46.65	27.36	29.81	33.24	30.5	39.84	38.65	34.51	32.97	36.49	30.2	26.41	28.02
EV/EBIT High	- -	76.24	53.11	29.41	32.96	36.53	32.41	42.43	42.72	40.83	35.62	39.36	35.02	29.08	29.9
EV/EBIT Low	- -	68.97	40.47	25.13	27.6	29.75	28.44	37.75	32.69	25.28	30.36	32.74	25.07	24.91	25.32
Last Price	- -	48.25	58.57	67.04	56.05	54.86	65.52	61.61	74.63	66.15	76.9	73.9	65.66	54.59	67.21
High Price	- -	51.07	73.77	67.84	70.14	68.43	68.26	67.21	88.26	83.76	78.51	84.06	81.47	67.52	69.92
Enterprise Value Average	- -	5,283	6,398	10,317	10,659	10,629	10,935	16,218	19,062	17,867	19,941	23,573	21,842	20,145	22,400
Enterprise Value High	- -	5,612	7,284	11,088	11,783	11,682	11,621	17,275	21,069	21,140	21,545	25,429	25,331	22,180	23,905
Enterprise Value Low	- -	5,077	5,550	9,473	9,868	9,514	10,198	15,369	16,123	13,087	18,367	21,152	18,136	19,000	20,240

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	40	68	68	104	104	106	107	165	172	175	190	211	219	219	219
Diluted Weighted Avg Shares	40	48	70	100	107	107	108	118	171	175	183	200	216	221	221
Basic Weighted Avg Shares	40	47	69	99	106	107	108	117	171	175	182	200	215	220	221
Revenue per Share	7.78	7.44	7.13	9.2	8.88	8.82	7.87	7.54	7.21	6.93	7.3	7.41	8.09	7.19	7.78
EBITDA per Share	4.53	2.72	3.9	6.33	6.39	5.65	6.26	6.44	6.07	5.88	6.32	6.06	6.28	5.88	6.09
Operating Income per Share	3.05	1.78	2.21	3.33	3.67	3.71	3.44	3.45	3.12	3.17	3.42	3.51	3.78	3.54	3.95
Basic EPS, GAAP	3.49	1.31	1.44	2.43	1.63	2.51	2.57	3.5	1.79	2.61	2.25	3	3.29	2.09	2.11
Basic EPS from Cont Ops	3.84	1.8	1.37	2.14	1.69	2.57	2.64	3.61	1.79	2.67	2.25	3	3.29	2.09	2.14
Diluted EPS, GAAP	3.47	1.29	1.42	2.41	1.62	2.5	2.57	3.5	1.78	2.6	2.24	2.99	3.28	2.09	2.11
Diluted EPS from Cont Ops	3.82	1.77	1.35	2.12	1.68	2.57	2.64	3.61	1.79	2.67	2.24	2.99	3.28	2.09	2.14
Dividend per Share	2.16	2.4	3.21	3.53	3.82	3.9	4	3.75	4.12	4.17	4.19	4.18	4.26	3.48	3.58
Cash Flow per Share	2.01	1.7	3.03	4.04	4.81	5.12	4.83	4.33	4.75	4.59	5.08	5.03	4.98	8.33	5.82
Free Cash Flow per Basic Share	2.01	1.7	3.03	4.04	4.81	5.12	4.83	4.33	4.75	4.59	5.08	5.03	4.98	8.33	5.82
Cash & Equivalents per Share	0.74	1.81	1.72	1.91	1.51	1.46	1.52	1.32	1.14	1.42	0.87	0.8	2.9	2.93	0.71
Book Value per Share	17.18	29.02	27.9	36.05	32.81	31.06	29.86	41.29	40.29	39.21	39.9	42.7	39.79	38.52	37.04
Tangible Book Value per Share	14.01	13.5	12.2	14.48	12.7	24.91	23.83	35.72	34.87	34.01	35.16	37.78	35.31	34.1	32.54