Vornado Realty Trust Financial Ratios — 0LR2 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 (%)	10.53	9.46	7.08	14.3	12.49	14.73	3.48	11.38	65.81	-6.23	2.12	-8.42	0.97	0.2	19.2
Return on Assets (%)	3.23	2.9	2.26	4.19	3.6	4.32	1.19	2.6	17.75	-1.72	1.05	-2.05	0.65	0.44	5.74
Return on Capital (%)	5.63	5.13	- -	5.85	- -	5.9	2.71	4.88	20.21	- -	- -	- -	2.26	1.93	8.06
Return on Invested Capital (%)	4.14	3.7	- -	3.66	- -	3	3.09	3.4	7.62	- -	- -	- -	1.1	0.85	7.32
Gross Margin (%)	94.6	91.45	98.6	100	100	57.85	57.46	55.47	52.31	48.36	49.83	51.45	50.02	- -	- -
EBITDA Margin (%)	51.55	48.53	53.78	55.06	59.71	58.65	54.56	48.79	87.78	45.77	44.96	49.06	42.99	41.62	87.8
Operating Margin (%)	31.36	28.45	30.42	30.63	31.83	29.67	29.62	28.28	21.7	9.44	15.42	15.99	16.6	14.76	15.03
Incremental Operating Margin (%)	- -	175.3	15.48	66.89	23.36	- -	28.42	- -	81.21	68.91	164.37	20.33	113.98	156.37	36.41
Pretax Margin (%)	22.14	18.2	-0.53	18.71	27.75	29.19	15.34	21.24	178.61	-27.83	12.4	-20.05	3.43	2.4	52.51
Profit Margin (%)	24.5	23.3	20.7	37.4	38.3	45.26	10.91	20.8	163.55	-19.44	11.07	-19.25	5.82	3.94	49.99
Net Income to Common Margin (%)	22.08	20.4	17.1	33.88	34.24	41.47	7.77	18.46	160.95	-22.82	6.93	-22.7	2.4	0.46	46.56
Effective Tax Rate (%)	4	1.69	- -	2.15	- -	1.35	13.25	8.19	3.01	- -	- -	- -	47.05	53.05	1.42
Dvd Payout Ratio (%)	86.02	146.77	20,954.89	112.71	72.55	83.35	199.3	140.66	14.52	-123.79	234.44	-84.55	-126.74	-152.93	15.57
Sustainable Growth Rate (%)	1.47	-4.43	-1,477.55	-1.82	3.43	2.45	-3.46	-4.63	56.25	-13.95	-2.85	-15.53	2.19	0.5	16.21

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	10,077	11,127	9,979	9,530	11,091	9,447	9,729	9,837	7,905	7,800	8,986	9,125	8,984	8,993	7,885
ST Debt	138	1,170	296	- -	550	116	- -	80	575	575	575	575	575	575	720
LT Debt	9,939	9,957	9,683	9,530	10,541	9,331	9,729	9,757	7,330	7,225	8,411	8,550	8,409	8,418	7,165
Total Debt/EBITDA	7.23	8.65	8.07	7.48	9.35	8.04	8.56	9.32	4.68	11.15	12.58	10.33	11.54	12.09	4.96
Net Debt/EBITDA	6.8	7.91	7.6	6.54	7.81	6.76	6.96	8.78	3.49	8.26	9.59	8.49	9.32	10.09	3.99
Total Debt/EBIT	12.41	15.29	14.79	13.81	17.91	16.29	16.02	16.87	6.32	27.72	31.87	25.58	27.98	32.74	7.12
Net Debt/EBIT	11.66	13.97	13.93	12.08	14.94	13.7	13.03	15.89	4.71	20.52	24.31	21.02	22.59	27.34	5.73
EBITDA to Interest Expense	2.79	2.78	3.08	3.46	4.23	3.94	3.65	3.34	6.43	3.32	3.39	3.42	2.39	2.02	4.75
EBITDA-CapEx/Interest Expense	2.09	2.78	3.08	3.46	2.54	3.94	2.51	3.34	6.43	3.32	3.39	3.42	2.39	2.02	4.75
EBIT to Interest Expense	1.7	1.63	1.74	1.93	2.26	1.99	1.98	1.94	1.59	0.68	1.16	1.12	0.92	0.72	0.81
Interest Expense	500	462	402	367	280	298	312	316	263	211	211	258	326	368	335
Common Equity/Total Assets	28.4	25.43	27.31	25.85	25.64	28.16	19.81	20.8	31.94	32.99	29.27	28.24	26.73	24.85	30.95
Long-Term Debt/Equity (%)	114.64	112.53	112.61	107.97	121.09	104.88	162.36	165.61	89.39	95.64	116.76	131.27	132.56	136.39	105.3
Long-Term Debt/Capital (%)	53.02	49.85	52.12	51.92	53.25	50.87	61.88	62.03	45.51	47.05	51.95	54.67	54.86	55.51	48.77
Long-Term Debt/Total Assets (%)	48.61	45.13	48.18	45.04	49.86	44.83	55.92	56.79	40.08	44.54	48.71	51.84	51.95	52.61	46.16
Total Debt/Equity (%)	116.24	125.76	116.05	107.97	127.41	106.18	162.36	166.96	96.4	103.25	124.74	140.1	141.62	145.7	115.88
Total Debt/Capital (%)	53.75	55.7	53.72	51.92	56.03	51.5	61.88	62.54	49.08	50.8	55.5	58.35	58.61	59.3	53.68
Total Debt/Total Assets (%)	49.28	50.43	49.65	45.04	52.46	45.38	55.92	57.25	43.23	48.08	52.04	55.33	55.5	56.21	50.8
Net Debt to Equity	109.24	114.9	109.27	94.39	106.32	89.31	132.03	157.27	71.85	76.44	95.17	115.14	114.36	121.66	93.24
Net Debt/Capital (%)	52.21	53.47	52.21	48.56	51.53	47.18	56.9	61.13	40.38	42.06	47.51	50.85	50.62	52.03	45.81
EBITDA	1,393	1,286	1,237	1,273	1,186	1,175	1,137	1,056	1,689	699	715	883	779	744	1,590
EBITDA-CapEx	1,044	1,286	1,237	1,273	710	1,175	781	1,056	1,689	699	715	883	779	744	1,590
Operating Income (Loss)	848	754	699	708	632	595	617	612	418	144	245	288	301	264	272

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	2.4	0.58	0.81	2.68	2	2.93	4.37	1.12	1.07	1.62	1.42	1.28	0.98	0.77	0.77
Current Ratio	3.07	1.4	2.45	5.07	2.99	4.96	6.98	3.57	2.02	2.6	2.2	2.17	2	1.81	1.8
Quick Ratio	4.22	1.29	2.08	4.68	3.03	4.77	6.74	3.09	1.66	2.37	2.02	2.01	1.74	1.58	1.67
CFO/Avg Current Liab	0.75	0.74	0.88	1.95	0.93	1.32	1.85	1.73	0.69	0.35	0.68	0.69	0.62	0.55	1.23
Common Equity/Total Assets	28.4	25.43	27.31	25.85	25.64	28.16	19.81	20.8	31.94	32.99	29.27	28.24	26.73	24.85	30.95
Long-Term Debt/Equity (%)	114.64	112.53	112.61	107.97	121.09	104.88	162.36	165.61	89.39	95.64	116.76	131.27	132.56	136.39	105.3
Long-Term Debt/Capital (%)	53.02	49.85	52.12	51.92	53.25	50.87	61.88	62.03	45.51	47.05	51.95	54.67	54.86	55.51	48.77
Long-Term Debt/Total Assets (%)	48.61	45.13	48.18	45.04	49.86	44.83	55.92	56.79	40.08	44.54	48.71	51.84	51.95	52.61	46.16
Total Debt/Equity (%)	116.24	125.76	116.05	107.97	127.41	106.18	162.36	166.96	96.4	103.25	124.74	140.1	141.62	145.7	115.88
Total Debt/Capital (%)	53.75	55.7	53.72	51.92	56.03	51.5	61.88	62.54	49.08	50.8	55.5	58.35	58.61	59.3	53.68
Total Debt/Total Assets (%)	49.28	50.43	49.65	45.04	52.46	45.38	55.92	57.25	43.23	48.08	52.04	55.33	55.5	56.21	50.8
CFO/Total Liabilities	5.96	6.24	9.05	9.21	5.4	8.35	7.54	7.11	6.57	4.89	7.57	8.01	6.58	5.47	14.44
CFO/CapEx	2.01	- -	- -	- -	1.41	- -	2.42	- -	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	- -	- -	- -	- -	- -	- -	- -	0.63	0.86	0.5	0.46	0.17	0.23	0.35	0.37

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	3.13	2.9	2.47	2.56	2.06	2.03	2.16	2.17	2.08	1.92	2.14	2.38	2.34	2.33	2.27
Days Sales Outstanding	116.6	125.93	148.04	142.72	177.08	179.93	169.15	168.17	175.07	189.87	170.84	153.31	155.92	156.92	160.84
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	- -	- -	- -	- -	- -	- -	- -	11,874	12,281	7,126	7,910	4,027	5,432	7,981	6,424
- Cash & Cash Equivalents	607	960	583	1,198	1,836	1,501	1,818	571	1,515	1,624	1,760	890	997	734	841
+ Preferred Equity and Hybrid Capital	1,022	1,240	1,277	1,277	1,277	1,038	892	891	891	1,182	1,182	1,182	1,182	1,182	1,182
+ Minority/Non Controlling Interest	1,841	1,997	1,833	2,082	2,008	1,998	1,655	1,426	1,468	1,021	968	673	835	1,014	818
+ Total Debt	10,077	11,127	9,979	9,530	11,091	9,447	9,729	9,837	7,905	7,800	8,986	9,125	8,984	8,993	7,885
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	23,457	21,030	15,505	17,286	13,646	15,436	18,436	15,468
Total Capital	18,746	19,976	18,577	18,357	19,796	18,344	15,722	15,728	16,105	15,354	16,190	15,638	15,328	15,165	14,690
Total Debt/Capital (%)	53.75	55.7	53.72	51.92	56.03	51.5	61.88	62.54	49.08	50.8	55.5	58.35	58.61	59.3	53.68
Total Debt / EV	- -	- -	- -	- -	- -	- -	- -	0.42	0.38	0.5	0.52	0.67	0.58	0.49	0.51
EV/Sales	- -	- -	- -	- -	- -	- -	- -	10.84	10.93	10.15	10.88	7.58	8.52	10.31	8.54
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	22.22	12.45	22.17	24.19	15.45	19.82	24.78	9.73
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	40.24	16.82	55.11	61.31	38.25	48.07	67.12	13.96
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	21.47	22.92	- -	- -	- -	18.81	25.94	9.74
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	21.47	22.92	- -	- -	- -	18.81	25.94	9.74
Diluted Market Cap	- -	- -	- -	- -	- -	- -	- -	11,932	12,289	7,118	7,927	4,025	5,474	8,223	6,773
Diluted Enterprise Value	- -	- -	- -	- -	- -	- -	- -	23,515	21,038	15,497	17,303	13,644	15,478	18,678	15,818
EV per Share	- -	- -	- -	- -	- -	- -	- -	123.11	110.11	81.03	90.16	71.12	81.08	96.6	81.13
TTM Sales	2,703	2,649	2,299	2,313	1,985	2,004	2,084	2,164	1,925	1,528	1,589	1,800	1,811	1,788	1,810
TTM EBITDA	1,393	1,286	1,237	1,273	1,186	1,175	1,137	1,056	1,689	699	715	883	779	744	1,590
TTM Operating Income	848	754	699	708	632	595	617	612	418	144	245	288	301	264	272
TTM Cash Flow to Firm	1,182	1,279	- -	1,495	- -	1,289	1,130	1,093	917	- -	- -	- -	821	711	1,588
TTM Free Cash Flow to Firm	833	1,279	- -	1,495	- -	1,289	775	1,093	917	- -	- -	- -	821	711	1,588

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	- -	- -	- -	- -	- -	- -	- -	14.87	18.55	16.78	10.4	5.04	8.45	15.29	5.38
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	40.24	16.82	55.11	61.31	38.25	48.07	67.12	13.96
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	23,457	21,030	15,505	17,286	13,646	15,436	18,436	15,468
Low Price	- -	- -	- -	- -	- -	- -	- -	57.5	60.27	30.87	35.45	20.76	12.32	22.5	29.91
EV/Sales	- -	- -	- -	- -	- -	- -	- -	10.84	10.93	10.15	10.88	7.58	8.52	10.31	8.54
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	22.22	12.45	22.17	24.19	15.45	19.82	24.78	9.73
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	29.73	3.96	- -	71.77	- -	125.63	962.94	7.66
Price/Earnings Average	- -	- -	- -	- -	- -	- -	- -	32.89	4.02	- -	76.06	- -	89.05	734.32	8.72
Price/Earnings High	- -	- -	- -	- -	- -	- -	- -	36.71	4.25	- -	88.47	- -	141.66	1,073.14	10.1
Price/Earnings Low	- -	- -	- -	- -	- -	- -	- -	27.43	3.71	- -	61.66	- -	54.25	517.99	6.8
Price/Book Value	- -	- -	- -	- -	- -	- -	- -	3.32	2.1	1.33	1.57	0.86	1.26	2.01	1.34
Price/Book Value Average	- -	- -	- -	- -	- -	- -	- -	3.67	2.13	1.46	1.66	1.28	0.89	1.53	1.52
Price/Book Value High	- -	- -	- -	- -	- -	- -	- -	4.1	2.25	2.43	1.93	1.92	1.42	2.24	1.76
Price/Book Value Low	- -	- -	- -	- -	- -	- -	- -	3.07	1.97	1.1	1.34	0.86	0.54	1.08	1.19
Price/Tangible Book Value	- -	- -	- -	- -	- -	- -	- -	3.45	2.11	1.34	1.61	0.89	1.29	2.07	1.37
Price/Tangible Book Value Average	- -	- -	- -	- -	- -	- -	- -	3.82	2.14	1.47	1.71	1.31	0.92	1.58	1.56
Price/Tangible Book Value High	- -	- -	- -	- -	- -	- -	- -	4.27	2.27	2.44	1.99	1.98	1.46	2.31	1.8
Price/Tangible Book Value Low	- -	- -	- -	- -	- -	- -	- -	3.19	1.98	1.11	1.39	0.88	0.56	1.11	1.21
Price/Sales	- -	- -	- -	- -	- -	- -	- -	5.49	6.38	4.66	4.97	2.24	3.01	4.46	3.57
Price/Sales Average	- -	- -	- -	- -	- -	- -	- -	6.07	6.47	5.1	5.27	3.3	2.13	3.4	4.06
Price/Sales High	- -	- -	- -	- -	- -	- -	- -	6.78	6.84	8.49	6.13	4.97	3.39	4.97	4.7
Price/Sales Low	- -	- -	- -	- -	- -	- -	- -	5.06	5.98	3.86	4.27	2.21	1.3	2.4	3.17
Price/Cash Flow	- -	- -	- -	- -	- -	- -	- -	14.79	18.53	16.78	10.37	5.04	8.41	14.82	5.13
Price/Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	16.36	18.78	18.38	10.99	7.43	5.96	11.3	5.84
Price/Cash Flow High	- -	- -	- -	- -	- -	- -	- -	18.26	19.87	30.59	12.79	11.19	9.48	16.51	6.77
Price/Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	13.65	17.36	13.91	8.91	4.98	3.63	7.97	4.56
Price/Free Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	16.44	18.81	18.38	11.03	7.43	5.99	11.66	6.12
Price/Free Cash Flow High	- -	- -	- -	- -	- -	- -	- -	18.36	19.89	30.59	12.83	11.19	9.52	17.04	7.1
Price/Free Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	13.72	17.38	13.91	8.94	4.98	3.65	8.23	4.78
EV/Sales Average	- -	- -	- -	- -	- -	- -	- -	11.42	11.02	10.59	11.18	8.64	7.65	9.25	9.03
EV/Sales High	- -	- -	- -	- -	- -	- -	- -	12.13	11.39	13.99	12.04	10.31	8.91	10.82	9.67
EV/Sales Low	- -	- -	- -	- -	- -	- -	- -	10.42	10.53	9.35	10.18	7.56	6.82	8.25	8.15
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	- -	23.41	12.55	23.15	24.85	17.62	17.79	22.23	10.29
EV/EBITDA High	- -	- -	- -	- -	- -	- -	- -	24.86	12.97	30.56	26.77	21.03	20.71	26	11.02
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	- -	21.35	11.99	20.43	22.63	15.4	15.86	19.82	9.28
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	42.4	16.95	57.53	62.99	43.61	43.15	60.22	14.76
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	45.02	17.53	75.96	67.84	52.04	50.23	70.44	15.8
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	38.66	16.2	50.78	57.36	38.13	38.46	53.69	13.31
Last Price	- -	- -	- -	- -	- -	- -	- -	62.32	64.31	37.24	41.26	20.99	28.53	41.82	33.69
High Price	- -	- -	- -	- -	- -	- -	- -	76.95	68.96	67.89	50.86	46.63	32.17	46.61	44.42
Enterprise Value Average	- -	- -	- -	- -	- -	- -	- -	24,717	21,201	16,186	17,760	15,558	13,855	16,541	16,351
Enterprise Value High	- -	- -	- -	- -	- -	- -	- -	26,245	21,919	21,370	19,127	18,566	16,129	19,349	17,513
Enterprise Value Low	- -	- -	- -	- -	- -	- -	- -	22,539	20,260	14,286	16,172	13,602	12,350	14,748	14,747

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	185	187	187	188	189	189	190	191	191	191	192	192	190	191	191
Diluted Weighted Avg Shares	186	187	188	189	190	189	191	191	191	191	192	192	192	197	201
Basic Weighted Avg Shares	184	186	187	188	188	189	190	191	191	191	192	192	191	191	192
Revenue per Share	14.66	14.26	12.3	12.33	10.54	10.6	11	11.36	10.08	7.99	8.3	9.39	9.48	9.38	9.44
EBITDA per Share	7.56	6.92	6.61	6.79	6.29	6.21	6	5.54	8.85	3.66	3.73	4.6	4.08	3.91	8.29
Operating Income per Share	4.6	4.06	3.74	3.78	3.36	3.14	3.26	3.21	2.19	0.75	1.28	1.5	1.57	1.38	1.42
Basic EPS, GAAP	3.24	2.91	2.1	4.18	3.61	4.39	0.85	2.1	16.23	-1.82	0.57	-2.13	0.23	0.04	4.4
Basic EPS from Cont Ops	3.12	2.55	-0.02	2.26	3.38	3.05	1.46	2.21	17.47	-2.42	1.08	-2	0.17	0.11	4.89
Diluted EPS, GAAP	3.21	2.9	2.09	4.15	3.59	4.39	0.85	2.09	16.21	-1.82	0.57	-2.13	0.23	0.04	4.19
Diluted EPS from Cont Ops	3.09	2.54	-0.02	2.24	3.35	3.05	1.45	2.2	17.45	-2.42	1.08	-2	0.17	0.1	4.66
Dividend per Share	3.09	4.16	3.37	3.35	2.95	2.94	2.96	2.81	2.9	4.66	2.46	2.44	1	1.07	1.06
Cash Flow per Share	3.81	4.44	5.57	6.05	3.57	5.26	4.54	4.21	3.47	2.22	3.98	4.17	3.39	2.82	6.56
Free Cash Flow per Basic Share	1.91	4.44	5.57	6.05	1.04	5.26	2.66	4.21	3.47	2.22	3.98	4.17	3.39	2.82	6.56
Cash & Equivalents per Share	7.28	5.14	3.11	6.38	10.54	7.94	9.57	3	7.93	8.49	9.18	7.1	5.24	3.85	4.41
Book Value per Share	31.37	30.05	29.3	29.1	28.74	30.99	18.14	18.76	30.58	27.96	26.36	24.27	22.72	20.83	25.2
Tangible Book Value per Share	29.82	27.82	27.66	27.91	27.54	29.99	17.3	18.04	30.42	27.84	25.55	23.55	22.06	20.21	24.62