Universal Health Realty Income Trust Financial Ratios — WY8

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 (%)	44.15	10.63	7.67	27.85	11.86	8.91	22.71	11.83	9.97	11.41	55.37	9.09	7.16	10.11	10.61
Return on Assets (%)	25.14	5.17	3.48	12.86	5.34	3.5	8.99	4.97	3.9	3.96	19.99	3.5	2.56	3.27	3.07
Return on Capital (%)	26.42	7.37	5.57	15.3	7.38	5.57	11.43	7.31	6.38	5.98	22.72	5.5	5.6	7.62	7.06
Return on Invested Capital (%)	3.03	4.42	5	4.86	4.77	4.63	4.94	6.99	5.99	5.61	5.56	5.29	5.43	6.51	6.34
Gross Margin (%)	93.19	96.07	95.64	95.74	95.61	95.14	95.06	95.01	94.85	94.69	94.77	94.38	94.43	94.46	94.36
EBITDA Margin (%)	54.36	67.8	68.88	66.94	66.98	67.26	67.91	75.01	69.17	65.89	66.71	62.98	61.67	64.68	63.97
Operating Margin (%)	49.5	31.58	34.54	32.57	32.65	33.75	33.37	35.04	33.37	33.33	34.29	33.84	32.8	37.16	35.05
Incremental Operating Margin (%)	- -	9.98	517.88	13.17	33.77	56.28	28.52	66.31	- -	29.99	46.29	27.99	13.8	158.53	- -
Pretax Margin (%)	250.2	36.1	24.26	86.23	37.05	25.66	63.05	31.75	24.58	24.93	129.67	23.28	16.11	19.43	17.75
Profit Margin (%)	250.2	36.1	24.26	86.23	37.05	25.66	63.05	31.75	24.58	24.93	129.67	23.28	16.11	19.43	17.75
Net Income to Common Margin (%)	250.2	36.1	24.26	86.23	37.05	25.66	63.05	31.75	24.58	24.93	129.67	23.28	16.11	19.43	17.75
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	41.61	160.16	241.1	63.47	143.89	204.11	79.03	152.22	197.27	195.26	35.3	185.66	258.21	210.01	232.99
Sustainable Growth Rate (%)	25.78	-6.39	-10.83	10.17	-5.2	-9.28	4.76	-6.18	-9.7	-10.87	35.82	-7.78	-11.33	-11.12	-14.11

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	175	198	200	213	252	316	256	261	283	304	340	354	370	379	386
ST Debt	77	82	94	90	142	202	181	196	213	236	272	298	327	349	356
LT Debt	98	116	106	123	110	114	75	65	70	68	68	56	44	30	30
Total Debt/EBITDA	10.9	5.41	5.35	5.33	5.89	7	5.22	4.57	5.3	5.91	6.06	6.21	6.28	5.92	6.08
Net Debt/EBITDA	10.18	5.33	5.26	5.23	5.8	6.91	5.15	4.48	5.01	5.63	5.45	5.87	5.96	5.64	5.8
Total Debt/EBIT	20.03	12.1	10.78	11.19	12.23	14.28	10.67	8.06	10.2	11.69	11.79	11.55	11.82	10.3	11.1
Net Debt/EBIT	18.7	11.91	10.6	10.99	12.04	14.1	10.53	7.91	9.66	11.13	10.61	10.93	11.2	9.81	10.58
EBITDA to Interest Expense	6.67	4.71	5	4.78	5.21	4.82	4.88	5.91	5.07	6.22	6.38	5.31	3.48	2.69	3.01
EBITDA-CapEx/Interest Expense	-10.06	2.44	4.38	2.92	3.17	-1.63	3.98	5.49	4.58	5.95	4.9	4.04	3.03	2.69	3.01
EBIT to Interest Expense	6.08	2.19	2.51	2.32	2.54	2.42	2.4	2.76	2.44	3.15	3.28	2.85	1.85	1.54	1.65
Interest Expense	2	8	7	8	8	9	10	10	11	8	9	11	17	24	21
Common Equity/Total Assets	50.92	46.38	44.39	47.7	42.54	36.45	42.97	41.06	37.18	32.19	39.32	37.71	33.69	30.91	26.98
Long-Term Debt/Equity (%)	51.7	65.37	64.17	60.32	56.48	59.71	35.79	32.67	38.35	42.65	29.05	24.52	21.8	16.86	19.58
Long-Term Debt/Capital (%)	26.85	30.93	29.07	29.54	24.62	22.53	16.14	14.11	15.01	14.65	11.88	9.63	7.67	5.42	5.54
Long-Term Debt/Total Assets (%)	26.34	30.33	28.48	28.77	24.03	21.77	15.38	13.41	14.26	13.73	11.42	9.25	7.35	5.21	5.28
Total Debt/Equity (%)	92.53	111.36	120.74	104.19	129.36	165.06	121.77	131.55	155.52	191.19	144.59	154.64	184.34	211.19	253.33
Total Debt/Capital (%)	48.06	52.69	54.7	51.03	56.4	62.27	54.91	56.81	60.86	65.66	59.12	60.73	64.83	67.86	71.7
Total Debt/Total Assets (%)	47.13	51.68	53.59	49.7	55.03	60.17	52.33	54.01	57.82	61.54	56.86	58.31	62.11	65.28	68.34
Net Debt to Equity	86.37	109.64	118.73	102.3	127.36	163	120.17	129.02	147.24	181.98	130.14	146.32	174.81	201.15	241.46
Net Debt/Capital (%)	46.34	52.3	54.28	50.57	56.02	61.98	54.58	56.34	58.39	63.28	55.37	58.22	62.37	65.47	69.2
EBITDA	16	37	37	40	43	45	49	57	53	51	56	57	59	64	63
EBITDA-CapEx	-24	19	33	24	26	-15	40	53	48	49	43	43	51	64	63
Operating Income (Loss)	15	17	19	19	21	23	24	27	26	26	29	31	31	37	35

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	0.14	0.03	0.03	0.04	0.03	0.02	0.02	0.02	0.03	0.02	0.08	0.02	0.02	0.02	0.02
Current Ratio	0.19	0.09	0.09	0.1	0.07	0.05	0.06	0.07	0.07	0.06	0.41	0.34	0.31	0.29	0.28
Quick Ratio	0.19	0.09	0.09	0.1	0.07	0.05	0.06	0.07	0.07	0.06	0.41	0.34	0.31	0.29	0.28
CFO/Avg Current Liab	0.5	0.36	0.34	0.33	0.31	0.22	0.23	0.21	0.2	0.18	0.18	0.16	0.13	0.13	0.13
Common Equity/Total Assets	50.92	46.38	44.39	47.7	42.54	36.45	42.97	41.06	37.18	32.19	39.32	37.71	33.69	30.91	26.98
Long-Term Debt/Equity (%)	51.7	65.37	64.17	60.32	56.48	59.71	35.79	32.67	38.35	42.65	29.05	24.52	21.8	16.86	19.58
Long-Term Debt/Capital (%)	26.85	30.93	29.07	29.54	24.62	22.53	16.14	14.11	15.01	14.65	11.88	9.63	7.67	5.42	5.54
Long-Term Debt/Total Assets (%)	26.34	30.33	28.48	28.77	24.03	21.77	15.38	13.41	14.26	13.73	11.42	9.25	7.35	5.21	5.28
Total Debt/Equity (%)	92.53	111.36	120.74	104.19	129.36	165.06	121.77	131.55	155.52	191.19	144.59	154.64	184.34	211.19	253.33
Total Debt/Capital (%)	48.06	52.69	54.7	51.03	56.4	62.27	54.91	56.81	60.86	65.66	59.12	60.73	64.83	67.86	71.7
Total Debt/Total Assets (%)	47.13	51.68	53.59	49.7	55.03	60.17	52.33	54.01	57.82	61.54	56.86	58.31	62.11	65.28	68.34
CFO/Total Liabilities	11.74	14.99	15.08	14.62	14.49	12.21	16.46	15.05	13.89	13.2	13.14	12.37	10.86	11.69	11.9
CFO/CapEx	0.53	1.75	6.69	2.1	2.28	0.67	5.09	10.59	8.35	19.51	3.67	3.44	5.64	- -	- -
Altman's Z-Score	3.45	3.69	3.44	3.62	3.24	2.98	3.9	3.56	4.83	3.28	3.18	2.88	2.77	2.76	- -

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	11.92	12.18	10.66	10.25	10.06	9.57	8.66	7.89	7.42	7.32	7.5	7.08	6.78	6.72	6.47
Days Sales Outstanding	30.63	29.98	34.25	35.62	36.28	38.14	42.16	46.24	49.22	49.84	48.67	51.52	53.81	54.29	56.43
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	494	621	524	651	681	878	1,023	846	1,570	873	812	676	617	564	- -
- Cash & Cash Equivalents	12	3	3	4	4	4	3	5	6	6	23	8	8	7	7
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	175	198	200	213	252	316	256	261	283	304	340	354	370	379	386
Enterprise Value	657	816	721	860	929	1,190	1,276	1,102	1,847	1,172	1,130	1,022	980	936	- -
Total Capital	364	376	366	418	447	507	467	460	464	463	576	583	571	559	538
Total Debt/Capital (%)	48.06	52.69	54.7	51.03	56.4	62.27	54.91	56.81	60.86	65.66	59.12	60.73	64.83	67.86	71.7
Total Debt / EV	0.27	0.24	0.28	0.25	0.27	0.27	0.2	0.24	0.15	0.26	0.3	0.35	0.38	0.4	- -
EV/Sales	22.27	15.13	13.28	14.39	14.53	17.73	17.64	14.47	23.94	15.02	13.42	11.28	10.25	9.46	- -
EV/EBITDA	40.97	22.31	19.28	21.49	21.69	26.36	25.97	19.28	34.61	22.8	20.12	17.91	16.62	14.62	- -
EV/EBIT	75.27	49.89	38.87	45.16	45.02	53.79	53.08	34.02	66.67	45.06	39.14	33.34	31.25	25.45	- -
EV/Cash Flow to Firm	27.63	21.17	18.59	20.89	20.02	23.75	22.76	20.96	34.73	22.33	19.99	17.76	16.36	13.24	- -
EV/Free Cash Flow to Firm	- -	38.96	21.14	33.64	31.35	- -	27.13	22.71	38.41	23.34	25.95	23.27	18.75	13.24	- -
Diluted Market Cap	493	620	518	633	679	869	1,015	845	1,570	873	812	675	617	564	- -
Diluted Enterprise Value	656	815	714	842	928	1,181	1,268	1,101	1,846	1,171	1,129	1,022	979	936	- -
EV per Share	51.86	64.32	56.06	64.67	69.72	87.48	92.89	80.19	134.25	85.08	81.96	74.08	70.86	67.61	- -
TTM Sales	29	54	54	60	64	67	72	76	77	78	84	91	96	99	99
TTM EBITDA	16	37	37	40	43	45	49	57	53	51	56	57	59	64	63
TTM Operating Income	15	17	19	19	21	23	24	27	26	26	29	31	31	37	35
TTM Cash Flow to Firm	24	39	39	41	46	50	56	53	53	52	57	58	60	71	70
TTM Free Cash Flow to Firm	-16	21	34	26	30	-10	47	49	48	50	44	44	52	71	70

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	-26.18	47.05	19.45	36.81	31.73	-44.23	27.45	21.73	41.81	20.81	23.37	20.35	17.47	12.02	- -
EV/EBIT	75.27	49.89	38.87	45.16	45.02	53.79	53.08	34.02	66.67	45.06	39.14	33.34	31.25	25.45	- -
Enterprise Value	657	816	721	860	929	1,190	1,276	1,102	1,847	1,172	1,130	1,022	980	936	- -
Low Price	32.04	37.21	38.38	39.55	42.88	45.5	59.01	53.36	58.66	51.78	54.41	40.76	37.42	40.18	- -
EV/Sales	22.27	15.13	13.28	14.39	14.53	17.73	17.64	14.47	23.94	15.02	13.42	11.28	10.25	9.46	- -
EV/EBITDA	40.97	22.31	19.28	21.49	21.69	26.36	25.97	19.28	34.61	22.8	20.12	17.91	16.62	14.62	- -
Price/Earnings	6.68	31.82	39.28	12.27	28.66	50.48	22.24	34.91	82.66	44.82	7.42	31.95	39.98	29.24	- -
Price/Earnings Average	6.51	27.58	45.61	10.91	27.77	43.97	21.34	36.95	64.97	58.01	7.8	34	41.64	30.17	- -
Price/Earnings High	7.38	32.16	57.02	12.5	31.88	51.6	25.15	43.63	90.15	92.14	9.47	39.78	59.66	35.16	- -
Price/Earnings Low	5.49	24.19	36.98	9.92	24.06	35.59	17.62	30.26	42.47	36.59	6.86	26.6	33.5	28.83	- -
Price/Book Value	2.61	3.5	3.16	3.18	3.49	4.59	4.86	4.26	8.64	5.49	3.45	2.95	3.07	3.14	- -
Price/Book Value Average	2.55	3.03	3.67	2.83	3.38	4	4.66	4.51	6.79	7.11	3.63	3.14	3.2	3.24	- -
Price/Book Value High	2.89	3.53	4.59	3.24	3.88	4.69	5.49	5.33	9.42	11.29	4.4	3.67	4.58	3.78	- -
Price/Book Value Low	2.15	2.66	2.98	2.57	2.93	3.23	3.85	3.69	4.44	4.48	3.19	2.46	2.57	3.1	- -
Price/Tangible Book Value	3.07	4.1	3.62	3.59	3.88	5.24	5.38	4.67	9.39	5.93	3.6	3.08	3.22	3.28	- -
Price/Tangible Book Value Average	2.99	3.56	4.2	3.19	3.76	4.57	5.16	4.94	7.38	7.68	3.79	3.27	3.35	3.38	- -
Price/Tangible Book Value High	3.39	4.15	5.25	3.65	4.32	5.36	6.09	5.84	10.25	12.19	4.6	3.83	4.8	3.94	- -
Price/Tangible Book Value Low	2.52	3.12	3.41	2.9	3.26	3.69	4.27	4.05	4.83	4.84	3.33	2.56	2.7	3.23	- -
Price/Sales	16.71	11.49	9.53	10.58	10.62	12.96	14.03	11.08	20.31	11.17	9.63	7.44	6.44	5.68	- -
Price/Sales Average	16.3	9.96	11.07	9.4	10.29	11.28	13.45	11.73	15.97	14.46	10.12	7.92	6.71	5.86	- -
Price/Sales High	18.47	11.61	13.83	10.78	11.81	13.24	15.86	13.85	22.16	22.97	12.28	9.26	9.61	6.83	- -
Price/Sales Low	13.74	8.73	8.97	8.55	8.91	9.13	11.11	9.61	10.44	9.12	8.89	6.19	5.4	5.6	- -
Price/Cash Flow	23.05	20.14	16.53	19.29	17.78	21.34	22.06	19.68	36.75	19.72	16.98	14.41	14.34	11.99	- -
Price/Cash Flow Average	22.49	17.45	19.19	17.14	17.23	18.58	21.16	20.83	28.89	25.52	17.85	15.33	14.93	12.37	- -
Price/Cash Flow High	25.49	20.35	24	19.64	19.78	21.81	24.94	24.59	40.08	40.53	21.65	17.93	21.4	14.41	- -
Price/Cash Flow Low	18.96	15.3	15.56	15.59	14.93	15.04	17.48	17.06	18.88	16.09	15.68	11.99	12.01	11.82	- -
Price/Free Cash Flow Average	-25.54	40.78	22.58	32.71	30.74	-38.52	26.33	23	32.86	26.94	24.56	21.66	18.19	12.4	- -
Price/Free Cash Flow High	-28.95	47.55	28.24	37.49	35.29	-45.2	31.03	27.16	45.6	42.79	29.8	25.34	26.06	14.45	- -
Price/Free Cash Flow Low	-21.53	35.76	18.31	29.74	26.63	-31.18	21.75	18.83	21.48	16.99	21.58	16.95	14.64	11.85	- -
EV/Sales Average	21.86	13.59	14.84	13.18	14.2	16.05	17.06	15.12	19.58	18.31	13.91	11.76	10.52	9.64	- -
EV/Sales High	24.04	15.25	17.64	14.59	15.72	18.02	19.48	17.24	25.78	26.84	16.07	13.11	13.43	10.61	- -
EV/Sales Low	19.3	12.36	12.71	12.3	12.82	13.87	14.7	12.99	14.04	12.96	12.68	10.03	9.2	9.38	- -
EV/EBITDA Average	40.21	20.05	21.54	19.68	21.2	23.85	25.12	20.15	28.31	27.8	20.86	18.67	17.05	14.9	- -
EV/EBITDA High	44.22	22.49	25.61	21.79	23.48	26.79	28.69	22.98	37.27	40.74	24.1	20.81	21.78	16.41	- -
EV/EBITDA Low	35.5	18.24	18.46	18.37	19.14	20.62	21.65	17.31	20.3	19.68	19.01	15.93	14.92	14.5	- -
EV/EBIT Average	73.88	44.83	43.42	41.36	44	48.67	51.35	35.55	54.54	54.94	40.58	34.76	32.06	25.94	- -
EV/EBIT High	81.24	50.29	51.63	45.79	48.73	54.67	58.64	40.55	71.82	80.52	46.89	38.74	40.94	28.55	- -
EV/EBIT Low	65.22	40.77	37.21	38.6	39.73	42.08	44.25	30.55	39.11	38.89	36.99	29.65	28.05	25.24	- -
Last Price	38.97	48.96	40.76	48.94	51.08	64.55	74.47	61.55	114.15	63.42	58.91	48.96	44.66	40.75	- -
High Price	43.08	49.47	59.18	49.84	56.82	65.97	84.19	76.94	124.5	130.39	75.12	60.96	66.64	48.99	- -
Enterprise Value Average	645	733	805	788	908	1,076	1,234	1,152	1,511	1,429	1,171	1,066	1,005	954	- -
Enterprise Value High	709	823	958	872	1,006	1,209	1,409	1,314	1,989	2,094	1,353	1,188	1,283	1,051	- -
Enterprise Value Low	569	667	690	735	820	931	1,064	990	1,083	1,011	1,068	909	879	929	- -

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	13	13	13	13	13	14	14	14	14	14	14	14	14	14	14
Diluted Weighted Avg Shares	13	13	13	13	13	13	14	14	14	14	14	14	14	14	14
Basic Weighted Avg Shares	13	13	13	13	13	13	14	14	14	14	14	14	14	14	14
Revenue per Share	2.33	4.26	4.28	4.62	4.81	4.98	5.31	5.55	5.62	5.68	6.12	6.58	6.93	7.17	7.18
EBITDA per Share	1.27	2.89	2.95	3.1	3.22	3.35	3.61	4.17	3.89	3.74	4.08	4.14	4.28	4.64	4.59
Operating Income per Share	1.15	1.35	1.48	1.51	1.57	1.68	1.77	1.95	1.88	1.89	2.1	2.23	2.27	2.67	2.52
Basic EPS, GAAP	5.84	1.54	1.04	3.99	1.78	1.28	3.35	1.76	1.38	1.42	7.94	1.53	1.12	1.39	1.27
Basic EPS from Cont Ops	5.84	1.54	1.04	3.99	1.78	1.28	3.35	1.76	1.38	1.42	7.94	1.53	1.12	1.39	1.27
Diluted EPS, GAAP	5.83	1.54	1.04	3.99	1.78	1.28	3.35	1.76	1.38	1.41	7.92	1.53	1.11	1.39	1.27
Diluted EPS from Cont Ops	5.83	1.54	1.04	3.99	1.78	1.28	3.35	1.76	1.38	1.41	7.92	1.53	1.11	1.39	1.27
Dividend per Share	2.43	2.46	2.5	2.53	2.56	2.61	2.65	2.68	2.72	2.76	2.8	2.84	2.88	2.93	2.97
Cash Flow per Share	1.69	2.43	2.47	2.54	2.87	3.03	3.38	3.13	3.11	3.22	3.47	3.4	3.11	3.4	3.55
Free Cash Flow per Basic Share	-1.49	1.04	2.1	1.33	1.61	-1.46	2.71	2.83	2.73	3.05	2.52	2.41	2.56	3.4	3.55
Cash & Equivalents per Share	0.92	0.24	0.26	0.29	0.29	0.29	0.25	0.37	0.44	0.42	1.63	0.55	0.59	0.51	0.48
Book Value per Share	14.91	14	12.88	15.38	14.64	14.07	15.33	14.45	13.21	11.55	17.07	16.6	14.54	12.96	10.98
Tangible Book Value per Share	12.69	11.93	11.26	13.64	13.15	12.31	13.83	13.18	12.15	10.69	16.35	15.91	13.88	12.43	10.58