Urban Edge Properties Financial Ratios — 3UE 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 (%)	- -	- -	29.91	21.93	11.14	20.22	9.93	11.72	11.7	9.75	10.55	4.68	23.36	5.98	7.29
Return on Assets (%)	- -	- -	6.06	3.78	2.13	4.75	2.84	3.74	3.88	3.24	3.47	1.55	7.94	2.2	2.82
Return on Capital (%)	- -	- -	10.19	7.64	5.39	7.86	- -	6.01	6.38	- -	5.56	3.48	10.47	4.77	5.29
Return on Invested Capital (%)	- -	- -	10.33	7.76	4.44	7.77	- -	4.74	4.03	- -	5.36	3.63	4.26	3.77	4.04
Gross Margin (%)	71.33	70.64	74.5	67.74	69.06	70.33	71.97	65.71	67.95	64.81	68.86	65.77	67.99	66.87	67.61
EBITDA Margin (%)	65.71	59.15	61.33	56.18	40.99	58.35	51.33	54.89	52.2	56.09	43.96	50.73	55.19	58.15	53.1
Operating Margin (%)	48.04	43.05	51.3	38.79	30.37	40.81	41.55	30.49	30.08	16.83	34.9	27.08	29.93	21.69	26.86
Incremental Operating Margin (%)	- -	- -	94.02	134.77	- -	1,152.82	44.57	- -	36.53	106.1	97.71	149.54	89.69	- -	112.19
Pretax Margin (%)	29.65	23.41	30.7	21.39	13.2	29.89	17.85	29.09	30.31	17.8	25.63	12.63	66.6	17.49	21.21
Profit Margin (%)	29.17	22.96	30.11	20.84	12.01	27.86	16.48	25.39	28.25	28.35	24.16	11.6	59.6	16.31	19.82
Net Income to Common Margin (%)	29.17	22.96	30.11	20.84	12.01	27.86	16.48	25.39	28.25	28.35	24.16	11.6	59.6	16.31	19.82
Effective Tax Rate (%)	1.62	1.92	1.88	2.55	3.03	0.83	- -	2.92	1.1	- -	1.05	5.78	6.41	3.07	2.6
Dvd Payout Ratio (%)	- -	- -	- -	- -	180.29	79.3	121.03	77.84	86.4	26.15	109.79	154.82	27.72	105.87	94.14
Sustainable Growth Rate (%)	- -	- -	29.91	21.93	-8.94	4.19	-2.09	2.6	1.59	7.2	-1.03	-2.57	16.88	-0.35	0.43

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	- -	1,251	1,201	1,278	1,234	1,198	1,565	1,550	1,629	1,665	1,755	1,754	1,788	1,685	1,666
ST Debt	- -	- -	- -	- -	- -	- -	- -	- -	3	3	3	3	156	53	3
LT Debt	- -	1,251	1,201	1,278	1,234	1,198	1,565	1,550	1,626	1,663	1,752	1,751	1,632	1,632	1,663
Total Debt/EBITDA	- -	6.95	5.39	7.21	9.32	6.3	7.49	6.82	8.05	9	9.39	8.69	7.77	6.51	6.65
Net Debt/EBITDA	- -	6.93	5.37	7.19	8.05	5.6	5.14	4.88	5.5	6.5	8.15	7.96	7.08	6.1	6.22
Total Debt/EBIT	- -	10.01	7.18	10.44	16.66	9	12.37	12.46	15.41	19.06	11.87	16.28	13.56	14.29	13.2
Net Debt/EBIT	- -	9.98	7.15	10.42	14.38	8.01	8.5	8.92	10.53	13.76	10.3	14.9	12.36	13.38	12.34
EBITDA to Interest Expense	3.71	3.48	4.13	3.33	2.5	3.88	3.92	3.67	3.17	2.72	3.4	3.63	3.25	3.35	3.42
EBITDA-CapEx/Interest Expense	3.71	3.48	4.13	3.33	2.5	3.88	3.92	3.67	3.17	2.72	3.4	3.63	3.25	3.35	3.42
EBIT to Interest Expense	2.71	2.53	3.45	2.3	1.86	2.71	3.17	2.04	1.83	0.81	2.7	1.94	1.76	1.25	1.73
Interest Expense	53	52	54	53	53	49	53	62	64	68	55	56	71	77	73
Common Equity/Total Assets	- -	20.98	19.5	14.93	22.82	24.17	31.55	32.32	34	32.37	33.34	32.81	35.08	38.59	38.92
Long-Term Debt/Equity (%)	- -	320.92	351.53	493.77	261.74	241.38	157.95	154.1	160.24	166.94	167.17	170.03	133.61	119.87	120.82
Long-Term Debt/Capital (%)	- -	76.24	77.85	83.16	72.36	70.71	61.23	60.65	61.5	62.47	62.5	62.9	54.23	53.57	54.66
Long-Term Debt/Total Assets (%)	- -	67.38	68.62	73.83	64.31	62.89	55.46	55.39	57.13	56.56	58.68	58.83	49.76	49.29	50.22
Total Debt/Equity (%)	- -	320.92	351.53	493.77	261.74	241.38	157.95	154.1	160.54	167.24	167.46	170.32	146.39	123.77	121.05
Total Debt/Capital (%)	- -	76.24	77.85	83.16	72.36	70.71	61.23	60.65	61.62	62.58	62.61	63.01	59.41	55.31	54.76
Total Debt/Total Assets (%)	- -	67.38	68.62	73.83	64.31	62.89	55.46	55.39	57.23	56.66	58.78	58.93	54.52	50.89	50.31
Net Debt to Equity	- -	319.81	350	492.76	225.9	214.84	108.45	110.32	109.7	120.79	145.31	155.92	133.45	115.91	113.18
Net Debt/Capital (%)	- -	76.18	77.78	83.13	69.32	68.24	52.03	52.45	50.35	52.84	57.72	59.51	56.05	52.51	52.04
EBITDA	197	180	223	177	132	190	209	227	202	185	187	202	230	259	251
EBITDA-CapEx	197	180	223	177	132	190	209	227	202	185	187	202	230	259	251
Operating Income (Loss)	144	131	186	122	98	133	169	126	117	56	148	108	125	97	127

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	0.17	0.1	3.73	2.7	14.98	9.91	8.22	3.49	2.35	0.98	0.43	0.35	0.65
Current Ratio	- -	5.28	3.95	4.47	6.3	5.17	18.99	13.08	11.52	4.68	4.43	2.58	1.12	1.66	2.43
Quick Ratio	- -	4.62	3.24	3.83	5.91	4.68	18.21	12.46	10.03	4.2	3.47	1.92	0.75	1.04	1.85
CFO/Avg Current Liab	- -	- -	7.83	3.68	3.82	2.91	3.87	3.55	3.22	1.39	1.5	1.77	1.01	0.87	1.89
Common Equity/Total Assets	- -	20.98	19.5	14.93	22.82	24.17	31.55	32.32	34	32.37	33.34	32.81	35.08	38.59	38.92
Long-Term Debt/Equity (%)	- -	320.92	351.53	493.77	261.74	241.38	157.95	154.1	160.24	166.94	167.17	170.03	133.61	119.87	120.82
Long-Term Debt/Capital (%)	- -	76.24	77.85	83.16	72.36	70.71	61.23	60.65	61.5	62.47	62.5	62.9	54.23	53.57	54.66
Long-Term Debt/Total Assets (%)	- -	67.38	68.62	73.83	64.31	62.89	55.46	55.39	57.13	56.56	58.68	58.83	49.76	49.29	50.22
Total Debt/Equity (%)	- -	320.92	351.53	493.77	261.74	241.38	157.95	154.1	160.54	167.24	167.46	170.32	146.39	123.77	121.05
Total Debt/Capital (%)	- -	76.24	77.85	83.16	72.36	70.71	61.23	60.65	61.62	62.58	62.61	63.01	59.41	55.31	54.76
Total Debt/Total Assets (%)	- -	67.38	68.62	73.83	64.31	62.89	55.46	55.39	57.23	56.66	58.78	58.93	54.52	50.89	50.31
CFO/Total Liabilities	- -	7.39	17.08	7.18	9.54	9.75	8.63	7.64	8.54	5.8	6.98	7.17	7.92	7.86	9.44
CFO/CapEx	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	- -	- -	- -	- -	1.43	1.66	1.52	1.13	1.22	0.8	1.07	0.79	0.88	1.13	1.13

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	3.25	3.23	3.32	4.01	3.78	3.71	3.81	5.44	4.95	5.29	5.66	5.48
Days Sales Outstanding	- -	- -	116.59	112.31	112.89	109.83	91	96.67	98.35	95.77	67.1	73.72	69.04	64.53	66.64
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -	86.46	37.8	17.05	- -	- -	- -	28.67	29.72
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -	4.22	9.66	21.41	- -	- -	- -	12.73	12.28
Accounts Payable Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover Days	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Conversion Cycle	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventory to Cash Days	- -	- -	- -	- -	- -	- -	- -	92.45	88.69	74.36	- -	- -	- -	51.79	54.36
Inventories	- -	- -	- -	- -	- -	- -	3	- -	7	7	- -	- -	- -	10	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	3	- -	7	7	- -	- -	- -	10	- -
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	- -	- -	- -	- -	2,318	2,679	2,857	1,847	2,245	1,531	2,128	1,597	1,883	2,612	2,441
- Cash & Cash Equivalents	- -	4	5	3	169	132	490	440	433	385	164	86	101	41	49
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	34	36	101	101	47	44	53	53	71	84	87
+ Total Debt	- -	1,251	1,201	1,278	1,234	1,198	1,565	1,550	1,629	1,665	1,755	1,754	1,788	1,685	1,666
Enterprise Value	- -	- -	- -	- -	3,417	3,781	4,032	3,058	3,488	2,856	3,771	3,319	3,641	4,340	4,146
Total Capital	- -	1,641	1,542	1,537	1,705	1,694	2,555	2,556	2,644	2,661	2,803	2,785	3,009	3,047	3,043
Total Debt/Capital (%)	- -	76.24	77.85	83.16	72.36	70.71	61.23	60.65	61.62	62.58	62.61	63.01	59.41	55.31	54.76
Total Debt / EV	- -	- -	- -	- -	0.36	0.32	0.39	0.51	0.47	0.58	0.47	0.53	0.49	0.39	0.4
EV/Sales	- -	- -	- -	- -	10.58	11.6	9.91	7.38	9	8.65	8.87	8.34	8.73	9.75	8.78
EV/EBITDA	- -	- -	- -	- -	25.81	19.88	19.3	13.45	17.24	15.43	20.18	16.44	15.82	16.77	16.54
EV/EBIT	- -	- -	- -	- -	46.13	28.42	31.89	24.58	32.99	32.68	25.5	30.8	27.61	36.8	32.84
EV/Cash Flow to Firm	- -	- -	- -	- -	18.05	20.34	- -	15.5	15.89	- -	19.88	17.29	15.88	19.03	16.31
EV/Free Cash Flow to Firm	- -	- -	- -	- -	18.05	20.34	- -	15.5	15.89	- -	19.88	17.29	15.88	19.03	16.31
Diluted Market Cap	- -	- -	- -	- -	2,318	2,680	2,971	1,842	2,218	1,543	2,206	1,654	1,882	2,528	2,441
Diluted Enterprise Value	- -	- -	- -	- -	3,416	3,782	4,146	3,053	3,461	2,868	3,849	3,376	3,640	4,256	4,146
EV per Share	- -	- -	- -	- -	34.41	37.9	35.42	26.74	28.74	24.41	32.19	28.26	30.95	34.59	32.93
TTM Sales	300	304	363	316	323	326	407	414	388	330	425	398	417	445	472
TTM EBITDA	197	180	223	177	132	190	209	227	202	185	187	202	230	259	251
TTM Operating Income	144	131	186	122	98	133	169	126	117	56	148	108	125	97	127
TTM Cash Flow to Firm	150	159	293	158	189	186	- -	197	219	- -	190	192	229	228	254
TTM Free Cash Flow to Firm	150	159	293	158	189	186	- -	197	219	- -	190	192	229	228	254

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	- -	- -	- -	- -	16.79	19.53	18.82	13.44	14.18	13.67	16.31	11.85	11.55	16.51	13.36
EV/EBIT	- -	- -	- -	- -	46.13	28.42	31.89	24.58	32.99	32.68	25.5	30.8	27.61	36.8	32.84
Enterprise Value	- -	- -	- -	- -	3,417	3,781	4,032	3,058	3,488	2,856	3,771	3,319	3,641	4,340	4,146
Low Price	- -	- -	- -	- -	19.5	21.73	22.83	16.15	15.68	7.49	12.27	12.54	12.66	15.84	15.66
EV/Sales	- -	- -	- -	- -	10.58	11.6	9.91	7.38	9	8.65	8.87	8.34	8.73	9.75	8.78
EV/EBITDA	- -	- -	- -	- -	25.81	19.88	19.3	13.45	17.24	15.43	20.18	16.44	15.82	16.77	16.54
Price/Earnings	- -	- -	- -	- -	59.74	29.39	40.09	17.49	20.22	16.46	20.7	34.57	7.57	34.81	26.05
Price/Earnings Average	- -	- -	- -	- -	57.26	28.7	40.34	23.04	20.23	15.16	19.8	40.8	7.06	32.01	25.9
Price/Earnings High	- -	- -	- -	- -	61.84	32.92	45.5	27.44	23.46	24.8	22.45	48.6	7.81	39.56	28.77
Price/Earnings Low	- -	- -	- -	- -	49.89	23.78	36.46	17.49	17.14	9.42	13.98	31.88	5.99	26.49	21.05
Price/Book Value	- -	- -	- -	- -	5.29	5.82	3.21	2.04	2.32	1.61	2.14	1.63	1.64	2.04	1.89
Price/Book Value Average	- -	- -	- -	- -	5.07	5.69	3.23	2.69	2.32	1.48	2.04	1.93	1.53	1.88	1.88
Price/Book Value High	- -	- -	- -	- -	5.48	6.52	3.64	3.2	2.69	2.42	2.32	2.3	1.69	2.32	2.09
Price/Book Value Low	- -	- -	- -	- -	4.42	4.71	2.92	2.04	1.97	0.92	1.44	1.51	1.29	1.55	1.53
Price/Tangible Book Value	- -	- -	- -	- -	5.74	6.24	3.56	2.21	2.44	1.71	2.3	1.75	1.82	2.24	2.03
Price/Tangible Book Value Average	- -	- -	- -	- -	5.5	6.09	3.58	2.91	2.44	1.58	2.2	2.06	1.69	2.06	2.02
Price/Tangible Book Value High	- -	- -	- -	- -	5.94	6.99	4.04	3.46	2.83	2.58	2.5	2.46	1.88	2.54	2.24
Price/Tangible Book Value Low	- -	- -	- -	- -	4.79	5.05	3.24	2.21	2.07	0.98	1.56	1.61	1.44	1.7	1.64
Price/Sales	- -	- -	- -	- -	7.18	8.19	6.61	4.44	5.71	4.67	5	4.01	4.51	5.68	5.16
Price/Sales Average	- -	- -	- -	- -	6.88	8	6.65	5.85	5.72	4.3	4.78	4.73	4.21	5.22	5.13
Price/Sales High	- -	- -	- -	- -	7.43	9.17	7.5	6.97	6.63	7.03	5.42	5.64	4.66	6.45	5.7
Price/Sales Low	- -	- -	- -	- -	5.99	6.62	6.01	4.44	4.84	2.67	3.38	3.7	3.57	4.32	4.17
Price/Cash Flow	- -	- -	- -	- -	16.78	19.44	17.03	13.42	14.16	13.65	15.72	11.43	11.54	16.49	13.34
Price/Cash Flow Average	- -	- -	- -	- -	16.08	18.99	17.14	17.68	14.17	12.58	15.03	13.49	10.76	15.16	13.26
Price/Cash Flow High	- -	- -	- -	- -	17.37	21.78	19.33	21.05	16.43	20.57	17.04	16.07	11.91	18.74	14.73
Price/Cash Flow Low	- -	- -	- -	- -	14.02	15.73	15.49	13.42	12	7.81	10.61	10.54	9.13	12.55	10.77
Price/Free Cash Flow Average	- -	- -	- -	- -	16.09	19.07	18.94	17.71	14.18	12.6	15.6	13.98	10.77	15.18	13.28
Price/Free Cash Flow High	- -	- -	- -	- -	17.38	21.88	21.36	21.09	16.45	20.6	17.69	16.65	11.92	18.76	14.75
Price/Free Cash Flow Low	- -	- -	- -	- -	14.02	15.8	17.12	13.44	12.02	7.83	11.02	10.93	9.13	12.56	10.79
EV/Sales Average	- -	- -	- -	- -	10.28	11.41	9.95	8.8	9	8.29	8.65	9.06	8.43	9.28	8.75
EV/Sales High	- -	- -	- -	- -	10.83	12.59	10.85	9.92	9.93	11	9.29	9.97	8.88	10.55	9.32
EV/Sales Low	- -	- -	- -	- -	9.4	10.03	9.27	7.38	8.12	6.67	7.25	8.03	7.79	8.35	7.79
EV/EBITDA Average	- -	- -	- -	- -	25.08	19.55	19.38	16.03	17.24	14.78	19.69	17.87	15.27	15.96	16.48
EV/EBITDA High	- -	- -	- -	- -	26.43	21.57	21.14	18.07	19.01	19.62	21.15	19.65	16.09	18.15	17.56
EV/EBITDA Low	- -	- -	- -	- -	22.93	17.19	18.06	13.45	15.55	11.89	16.49	15.83	14.11	14.36	14.67
EV/EBIT Average	- -	- -	- -	- -	44.83	27.96	32.03	29.29	33	31.31	24.87	33.47	26.64	35.01	32.73
EV/EBIT High	- -	- -	- -	- -	47.23	30.85	34.94	33.03	36.4	41.56	26.72	36.82	28.07	39.82	34.86
EV/EBIT Low	- -	- -	- -	- -	40.97	24.58	29.85	24.58	29.76	25.19	20.83	29.65	24.62	31.5	29.13
Last Price	- -	- -	- -	- -	23.35	26.86	25.1	16.15	18.5	13.08	18.17	13.6	16.01	20.82	19.39
High Price	- -	- -	- -	- -	24.17	30.09	28.48	25.34	21.46	19.72	19.7	19.12	16.52	23.66	21.41
Enterprise Value Average	- -	- -	- -	- -	3,320	3,719	4,050	3,644	3,489	2,736	3,678	3,607	3,514	4,129	4,131
Enterprise Value High	- -	- -	- -	- -	3,498	4,103	4,417	4,108	3,848	3,632	3,951	3,967	3,702	4,696	4,400
Enterprise Value Low	- -	- -	- -	- -	3,034	3,270	3,773	3,058	3,146	2,202	3,080	3,195	3,247	3,715	3,677

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	105	99	99	99	99	100	114	114	121	117	117	117	118	125	126
Diluted Weighted Avg Shares	99	99	99	99	99	100	118	114	120	118	121	122	118	121	126
Basic Weighted Avg Shares	99	99	99	99	99	99	107	114	120	118	117	117	118	121	126
Revenue per Share	3.02	3.07	3.66	3.18	3.25	3.28	3.8	3.64	3.24	2.8	3.63	3.39	3.55	3.67	3.75
EBITDA per Share	1.99	1.81	2.24	1.79	1.33	1.91	1.95	2	1.69	1.57	1.6	1.72	1.96	2.13	1.99
Operating Income per Share	1.45	1.32	1.88	1.23	0.99	1.34	1.58	1.11	0.97	0.47	1.27	0.92	1.06	0.8	1.01
Basic EPS, GAAP	0.88	0.7	1.1	0.66	0.39	0.91	0.63	0.92	0.91	0.8	0.88	0.39	2.11	0.6	0.74
Basic EPS from Cont Ops	0.88	0.7	1.1	0.66	0.42	0.97	0.68	1.03	0.97	0.83	0.92	0.4	2.21	0.62	0.78
Diluted EPS, GAAP	0.88	0.7	1.1	0.66	0.39	0.91	0.57	0.92	0.91	0.79	0.85	0.38	2.11	0.6	0.74
Diluted EPS from Cont Ops	0.88	0.7	1.1	0.66	0.42	0.97	0.62	1.03	0.97	0.83	0.89	0.39	2.21	0.62	0.77
Dividend per Share	- -	- -	- -	- -	0.8	0.82	0.89	0.88	0.89	0.23	1.06	0.64	0.64	0.68	0.76
Cash Flow per Share	0.99	1.09	2.42	1.06	1.39	1.38	1.47	1.2	1.31	0.96	1.16	1.19	1.39	1.26	1.45
Free Cash Flow per Basic Share	0.99	1.09	2.42	1.06	1.39	1.38	1.47	1.2	1.31	0.96	1.16	1.19	1.39	1.26	1.45
Cash & Equivalents per Share	- -	0.04	0.05	0.03	1.7	1.32	4.31	3.85	3.57	3.29	1.4	0.73	0.86	0.33	0.39
Book Value per Share	- -	3.92	3.44	2.6	4.41	4.61	7.82	7.91	7.97	8.13	8.5	8.32	9.78	10.19	10.24
Tangible Book Value per Share	- -	3.52	3.06	2.25	4.07	4.3	7.05	7.31	7.58	7.65	7.89	7.78	8.81	9.31	9.54