Alexandria Real Estate Equities, Inc. Financial Ratios — A6W

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 (%)	3.72	2.47	3.34	2.17	3.37	-2.08	3.06	5.69	4.46	7.49	4.09	2.97	0.55	1.78	-8.57
Return on Assets (%)	2.11	1.49	1.86	1.3	1.69	-0.69	1.51	2.86	2.21	3.74	2.15	1.59	0.29	0.87	-3.99
Return on Capital (%)	3.24	2.6	2.92	2.4	3.14	- -	2.62	4.17	3.24	4.6	2.54	1.52	- -	0.92	- -
Return on Invested Capital (%)	2.98	2.3	2.8	2.34	2.71	- -	2.9	2.91	2.34	2.11	1.58	1.77	0.68	1.57	- -
Gross Margin (%)	70.42	69.08	69.56	69.58	68.13	68.98	70.99	71.01	70.63	71.77	70.42	69.6	69.77	70.19	68.67
EBITDA Margin (%)	62.64	60.9	61.69	54.9	57.99	38.18	63.98	63.57	59.51	55.83	54.95	57.18	43.25	54.54	-11.38
Operating Margin (%)	34.38	27.3	31.29	31.04	28.97	26.94	27.17	27.81	27.55	27.5	24.29	23.81	24.29	25.24	18.85
Incremental Operating Margin (%)	5.68	- -	67.08	29.47	13.92	5.62	28.08	31.52	25.9	27.29	- -	21.65	28.9	38.24	205.35
Pretax Margin (%)	21.83	17.31	22.44	14.65	17.83	-5.55	17.3	30.64	26.64	44.04	31.03	26.04	9.89	16.75	-41.31
Profit Margin (%)	24.66	18.28	21.94	14.1	17.6	-7.34	15.07	28.85	23.94	41.05	27.1	20.25	3.65	10.59	-48.54
Net Income to Common Margin (%)	19.34	13.39	17.77	10.53	14.55	-9.6	14.38	28.46	23.73	41.05	27.1	20.25	3.65	10.59	-48.54
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	116.26	174.47	143.9	238.18	177.22	-449.81	148.4	90.4	101.41	60.33	88.97	92.44	184.9	128.64	-90.79
Sustainable Growth Rate (%)	-0.6	-1.84	-1.47	-3	-2.6	-11.43	-1.48	0.55	-0.06	2.97	0.45	0.22	-0.47	-0.51	-16.35

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	2,779	3,182	3,061	3,679	3,936	4,164	4,765	5,478	7,049	7,909	9,227	10,566	11,699	12,752	12,761
ST Debt	370	566	204	304	151	28	50	208	384	100	270	- -	100	- -	353
LT Debt	2,409	2,616	2,857	3,375	3,785	4,136	4,715	5,270	6,665	7,809	8,957	10,566	11,599	12,752	12,408
Total Debt/EBITDA	8.33	9.35	7.99	9.3	8.28	12.15	6.64	6.55	7.81	7.54	7.96	7.17	9.52	7.67	-38.07
Net Debt/EBITDA	8.09	8.94	7.84	9.08	8.02	11.79	6.28	6.27	7.3	6.67	7.28	6.34	8.7	7.03	-35.36
Total Debt/EBIT	15.81	21.46	15.92	21.46	18.39	142.11	15.82	15.3	19.69	19.39	23.52	19.38	51.01	23.33	-7.74
Net Debt/EBIT	15.37	20.51	15.62	20.96	17.81	137.84	14.97	14.64	18.4	17.15	21.49	17.12	46.65	21.39	-7.19
EBITDA to Interest Expense	5.27	4.92	5.64	4.99	4.49	3.2	5.58	5.31	5.2	6.11	8.15	15.64	16.57	8.95	-1.48
EBITDA-CapEx/Interest Expense	-6.33	4.92	5.64	4.99	4.49	3.2	5.58	5.31	5.2	6.11	8.15	15.64	16.57	8.95	-1.48
EBIT to Interest Expense	2.89	2.21	2.86	2.82	2.24	2.26	2.37	2.32	2.41	3.01	3.6	6.51	9.3	4.14	2.45
Interest Expense	63	69	68	79	106	107	129	157	174	172	142	94	74	186	227
Common Equity/Total Assets	45.55	42.82	46.97	42.54	40.63	45.19	48.54	50.31	48.21	51.37	53.57	53.41	50.23	47.67	45.39
Long-Term Debt/Equity (%)	70.18	74.68	71.8	86.32	88.14	76.85	72.72	66.76	65.56	58.09	47.06	46.58	51.27	56.93	64.77
Long-Term Debt/Capital (%)	38.78	39.13	40.58	44.47	45.99	43.33	41.92	39.41	38.72	36.57	31.69	31.78	33.79	36.28	38.87
Long-Term Debt/Total Assets (%)	36.65	36.59	37.94	41.48	42.62	39.94	38.95	36.43	36.24	34.21	29.64	29.75	31.54	33.98	36.41
Total Debt/Equity (%)	80.96	90.83	76.93	94.09	91.66	77.37	73.5	69.39	69.34	58.83	48.48	46.58	51.71	56.93	66.62
Total Debt/Capital (%)	44.74	47.6	43.48	48.48	47.82	43.62	42.36	40.97	40.95	37.04	32.65	31.78	34.09	36.28	39.98
Total Debt/Total Assets (%)	42.28	44.5	40.65	45.21	44.32	40.21	39.37	37.87	38.33	34.65	30.53	29.75	31.81	33.98	37.44
Net Debt to Equity	78.67	86.81	75.48	91.89	88.74	75.04	69.57	66.43	64.8	52.03	44.29	41.15	47.29	52.2	61.87
Net Debt/Capital (%)	44.03	46.47	43.01	47.89	47.02	42.87	41.03	39.91	38.69	33.65	30.22	28.79	31.74	33.79	37.78
EBITDA	334	340	383	396	475	343	718	836	903	1,049	1,159	1,473	1,229	1,663	-335
EBITDA-CapEx	-401	340	383	396	475	343	718	836	903	1,049	1,159	1,473	1,229	1,663	-335
Operating Income (Loss)	183	153	194	224	237	242	305	366	418	517	512	613	690	770	555

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	0.12	0.15	0.09	0.11	0.19	0.18	0.34	0.22	0.15	0.5	0.21	0.49	0.31	0.28	0.25
Current Ratio	0.17	0.2	0.15	0.23	0.3	0.29	0.47	0.33	0.27	0.64	0.41	0.58	0.39	0.4	0.43
Quick Ratio	0.14	0.16	0.11	0.15	0.23	0.25	0.41	0.27	0.19	0.54	0.26	0.53	0.34	0.37	0.4
CFO/Avg Current Liab	- -	0.39	0.4	0.48	0.48	0.58	0.62	0.63	0.59	0.73	0.7	0.76	0.89	0.76	0.68
Common Equity/Total Assets	45.55	42.82	46.97	42.54	40.63	45.19	48.54	50.31	48.21	51.37	53.57	53.41	50.23	47.67	45.39
Long-Term Debt/Equity (%)	70.18	74.68	71.8	86.32	88.14	76.85	72.72	66.76	65.56	58.09	47.06	46.58	51.27	56.93	64.77
Long-Term Debt/Capital (%)	38.78	39.13	40.58	44.47	45.99	43.33	41.92	39.41	38.72	36.57	31.69	31.78	33.79	36.28	38.87
Long-Term Debt/Total Assets (%)	36.65	36.59	37.94	41.48	42.62	39.94	38.95	36.43	36.24	34.21	29.64	29.75	31.54	33.98	36.41
Total Debt/Equity (%)	80.96	90.83	76.93	94.09	91.66	77.37	73.5	69.39	69.34	58.83	48.48	46.58	51.71	56.93	66.62
Total Debt/Capital (%)	44.74	47.6	43.48	48.48	47.82	43.62	42.36	40.97	40.95	37.04	32.65	31.78	34.09	36.28	39.98
Total Debt/Total Assets (%)	42.28	44.5	40.65	45.21	44.32	40.21	39.37	37.87	38.33	34.65	30.53	29.75	31.81	33.98	37.44
CFO/Total Liabilities	7.86	8.38	8.81	7.91	7.47	7.91	8.02	8.68	8.32	9.4	9.03	10.08	11.52	9.94	9.47
CFO/CapEx	0.34	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	0.89	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

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	- -	70.16	67.62	70.4	77.93	88.73	112.2	131.08	148.07	208.41	286.6	343.63	359.24	417.2	450.3
Days Sales Outstanding	- -	5.2	5.4	5.18	4.68	4.11	3.25	2.78	2.47	1.75	1.27	1.06	1.02	0.87	0.81
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	4,256	4,359	4,539	6,319	6,555	9,471	12,982	12,567	19,215	23,880	34,735	24,317	21,615	16,647	8,368
- Cash & Cash Equivalents	79	141	58	86	125	125	254	234	190	569	361	825	618	552	549
+ Preferred Equity and Hybrid Capital	380	380	380	367	367	217	74	64	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	59	61	62	81	319	486	534	553	1,301	1,718	2,844	3,711	4,152	4,509	3,686
+ Total Debt	2,779	3,182	3,061	3,679	3,936	4,164	4,765	5,478	7,049	7,909	9,227	10,566	11,699	12,752	12,761
Enterprise Value	7,395	7,841	7,985	10,360	11,052	14,213	18,100	18,429	27,376	32,939	46,444	37,769	36,847	33,355	24,266
Total Capital	6,212	6,685	7,040	7,588	8,230	9,546	11,248	13,373	17,216	21,353	28,260	33,250	34,322	35,150	31,918
Total Debt/Capital (%)	44.74	47.6	43.48	48.48	47.82	43.62	42.36	40.97	40.95	37.04	32.65	31.78	34.09	36.28	39.98
Total Debt / EV	0.38	0.41	0.38	0.36	0.36	0.29	0.26	0.3	0.26	0.24	0.2	0.28	0.32	0.38	0.53
EV/Sales	13.88	14.03	12.86	14.38	13.49	15.84	16.13	14.02	18.05	17.54	22.03	14.66	12.96	10.94	8.24
EV/EBITDA	22.16	23.04	20.84	26.19	23.25	41.48	25.21	22.05	30.33	31.41	40.09	25.64	29.97	20.05	- -
EV/EBIT	42.08	52.88	41.52	60.44	51.65	485.06	60.08	51.45	76.46	80.77	118.41	69.28	160.67	61.02	- -
EV/Cash Flow to Firm	23.83	20.92	20.98	25.05	24.65	- -	31.23	25.32	31.92	31.25	40.3	27.2	21.61	19.73	- -
EV/Free Cash Flow to Firm	- -	20.92	20.98	25.05	24.65	- -	31.23	25.32	31.92	31.25	40.3	27.2	21.61	19.73	- -
Diluted Market Cap	4,084	4,284	4,339	6,293	6,463	8,222	11,977	11,697	17,899	22,098	32,409	23,022	21,489	16,634	8,356
Diluted Enterprise Value	7,223	7,766	7,785	10,334	10,960	12,964	17,096	17,558	26,059	31,157	44,118	36,475	36,721	33,343	24,255
EV per Share	120.12	123.98	112.19	144.97	152.34	162.13	181.39	166.01	226.62	240.98	293.87	221.2	214.34	193.7	142.29
TTM Sales	533	559	621	720	820	897	1,122	1,315	1,517	1,878	2,108	2,576	2,842	3,050	2,945
TTM EBITDA	334	340	383	396	475	343	718	836	903	1,049	1,159	1,473	1,229	1,663	-335
TTM Operating Income	183	153	194	224	237	242	305	366	418	517	512	613	690	770	555
TTM Cash Flow to Firm	310	375	381	414	448	- -	580	728	858	1,054	1,152	1,389	1,705	1,690	- -
TTM Free Cash Flow to Firm	-425	375	381	414	448	- -	580	728	858	1,054	1,152	1,389	1,705	1,690	- -

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	-8.37	14.02	13.88	18.82	18.86	20.89	26.56	20.51	26.17	25.04	32.08	17.79	13.18	11.06	5.91
EV/EBIT	42.08	52.88	41.52	60.44	51.65	485.06	60.08	51.45	76.46	80.77	118.41	69.28	160.67	61.02	- -
Enterprise Value	7,395	7,841	7,985	10,360	11,052	14,213	18,100	18,429	27,376	32,939	46,444	37,769	36,847	33,355	24,266
Low Price	57.97	65.4	60.98	62.79	81.87	70.1	106.15	111.69	108.34	114.31	154.93	128.11	90.49	96.39	44.93
EV/Sales	13.88	14.03	12.86	14.38	13.49	15.84	16.13	14.02	18.05	17.54	22.03	14.66	12.96	10.94	8.24
EV/EBITDA	22.16	23.04	20.84	26.19	23.25	41.48	25.21	22.05	30.33	31.41	40.09	25.64	29.97	20.05	- -
Price/Earnings	39.62	57.27	39.33	82.94	54.21	- -	73.78	31.16	49.58	28.58	56.53	44.13	207.34	51.51	- -
Price/Earnings Average	42.09	59.68	42.02	71.18	54.94	- -	66.38	33.79	44.58	25.81	47.53	50.45	199.06	61.99	- -
Price/Earnings High	48.93	63.57	47.83	83.59	61.33	- -	75.25	35.64	50.11	28.73	56.64	67.95	274.19	67.87	- -
Price/Earnings Low	33.23	54.35	37.6	58.9	49.11	- -	60.2	30.74	33.77	18.7	39.85	39.7	149.23	51.36	- -
Price/Book Value	1.42	1.42	1.28	1.83	1.82	2.02	2.21	1.73	2.17	2.04	2.15	1.28	1.17	0.93	0.54
Price/Book Value Average	1.51	1.48	1.37	1.57	1.84	1.81	1.99	1.87	1.95	1.84	1.8	1.47	1.12	1.12	0.85
Price/Book Value High	1.75	1.58	1.56	1.84	2.06	2.11	2.25	1.98	2.19	2.05	2.15	1.97	1.55	1.23	1.13
Price/Book Value Low	1.19	1.35	1.23	1.3	1.65	1.31	1.8	1.7	1.48	1.33	1.51	1.15	0.84	0.93	0.5
Price/Tangible Book Value	1.42	1.42	1.28	1.83	1.82	2.02	2.21	1.73	2.17	2.04	2.15	1.28	1.17	0.93	0.54
Price/Tangible Book Value Average	1.51	1.48	1.37	1.57	1.84	1.81	1.99	1.87	1.95	1.84	1.8	1.47	1.12	1.12	0.85
Price/Tangible Book Value High	1.75	1.58	1.56	1.84	2.06	2.11	2.25	1.98	2.19	2.05	2.15	1.97	1.55	1.23	1.13
Price/Tangible Book Value Low	1.19	1.35	1.23	1.3	1.65	1.31	1.8	1.7	1.48	1.33	1.51	1.15	0.84	0.93	0.5
Price/Sales	7.66	7.67	6.99	8.74	7.89	9.16	10.61	8.87	11.77	11.73	15.32	8.94	7.56	5.45	2.84
Price/Sales Average	8.14	7.99	7.47	7.5	7.99	8.19	9.55	9.62	10.58	10.59	12.88	10.22	7.26	6.56	4.45
Price/Sales High	9.46	8.51	8.5	8.8	8.92	9.56	10.82	10.15	11.89	11.79	15.35	13.76	10	7.19	5.94
Price/Sales Low	6.43	7.28	6.68	6.2	7.15	5.94	8.66	8.75	8.01	7.67	10.8	8.04	5.44	5.44	2.6
Price/Cash Flow	16.53	14.02	13.88	18.82	18.86	20.89	26.42	20.45	26.1	24.96	31.96	17.79	13.18	11.06	5.91
Price/Cash Flow Average	17.56	14.61	14.82	16.16	19.12	18.68	23.77	22.18	23.46	22.54	26.88	20.33	12.65	13.31	9.28
Price/Cash Flow High	20.42	15.56	16.87	18.97	21.34	21.8	26.94	23.39	26.38	25.1	32.03	27.39	17.43	14.57	12.36
Price/Cash Flow Low	13.87	13.3	13.27	13.37	17.09	13.56	21.55	20.17	17.78	16.33	22.53	16	9.49	11.02	5.41
Price/Free Cash Flow Average	-8.89	14.61	14.82	16.16	19.12	18.68	23.9	22.24	23.53	22.61	26.98	20.33	12.65	13.31	9.28
Price/Free Cash Flow High	-10.33	15.56	16.87	18.97	21.34	21.8	27.09	23.46	26.45	25.18	32.15	27.39	17.43	14.57	12.36
Price/Free Cash Flow Low	-7.02	13.3	13.27	13.37	17.09	13.56	21.68	20.23	17.83	16.38	22.62	16	9.49	11.02	5.41
EV/Sales Average	14.37	14.36	13.36	13.14	13.59	14.72	14.97	14.82	16.77	16.3	19.41	16.01	12.66	12.05	9.86
EV/Sales High	15.75	14.89	14.44	14.45	14.54	16.29	16.36	15.39	18.18	17.61	22.06	19.76	15.41	12.67	11.34
EV/Sales Low	12.59	13.63	12.54	11.84	12.73	12.13	14	13.89	14.01	13.14	17.17	13.71	10.83	10.92	8
EV/EBITDA Average	22.95	23.58	21.65	23.93	23.44	38.55	23.39	23.32	28.18	29.2	35.32	28	29.27	22.09	- -
EV/EBITDA High	25.15	24.45	23.4	26.32	25.07	42.67	25.57	24.21	30.55	31.53	40.15	34.55	35.64	23.23	- -
EV/EBITDA Low	20.1	22.39	20.32	21.56	21.96	31.77	21.88	21.85	23.54	23.54	31.24	23.98	25.04	20.02	- -
EV/EBIT Average	43.58	54.11	43.13	55.22	52.07	450.83	55.76	54.42	71.04	75.09	104.32	75.66	156.9	67.22	- -
EV/EBIT High	47.76	56.11	46.62	60.73	55.68	499.01	60.94	56.5	77.03	81.09	118.59	93.35	191.06	70.69	- -
EV/EBIT Low	38.17	51.37	40.48	49.75	48.77	371.57	52.15	50.98	59.35	60.53	92.28	64.8	134.25	60.93	- -
Last Price	69.13	68.92	63.78	88.42	90.36	108.03	130.1	113.21	159.07	174.7	219.78	142.41	125.73	96.67	49.07
High Price	85.37	76.49	77.56	89.12	102.23	112.7	132.69	129.49	160.75	175.65	220.23	219.28	166.27	127.38	102.64
Enterprise Value Average	7,660	8,024	8,295	9,464	11,141	13,210	16,799	19,491	25,436	30,623	40,917	41,248	35,983	36,743	29,032
Enterprise Value High	8,394	8,320	8,966	10,410	11,913	14,622	18,359	20,236	27,579	33,068	46,515	50,894	43,816	38,644	33,402
Enterprise Value Low	6,708	7,618	7,785	8,528	10,436	10,888	15,711	18,260	21,248	24,684	36,194	35,327	30,789	33,308	23,561

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	62	63	71	71	73	88	100	111	121	137	158	171	172	172	171
Diluted Weighted Avg Shares	59	62	68	71	72	76	92	103	113	126	147	162	171	172	170
Basic Weighted Avg Shares	59	62	68	71	72	76	92	103	112	126	147	162	171	172	170
Revenue per Share	9.02	8.99	9.13	10.12	11.46	11.79	12.26	12.76	13.52	14.89	14.35	15.94	16.63	17.72	17.29
EBITDA per Share	5.65	5.47	5.63	5.56	6.64	4.5	7.84	8.11	8.04	8.32	7.89	9.11	7.19	9.67	-1.97
Operating Income per Share	3.1	2.45	2.86	3.14	3.32	3.18	3.33	3.55	3.72	4.1	3.49	3.79	4.04	4.47	3.26
Basic EPS, GAAP	1.74	1.2	1.62	1.07	1.67	-1.13	1.76	3.63	3.21	6.11	3.89	3.23	0.61	1.88	-8.39
Basic EPS from Cont Ops	1.97	1.56	2.05	1.48	2.04	-0.65	2.12	3.91	3.6	6.56	4.45	4.15	1.64	2.97	-7.14
Diluted EPS, GAAP	1.74	1.2	1.62	1.07	1.67	-1.13	1.75	3.62	3.2	6.1	3.87	3.23	0.61	1.88	-8.39
Diluted EPS from Cont Ops	1.97	1.56	2.05	1.48	2.04	-0.65	2.11	3.9	3.59	6.54	4.44	4.15	1.64	2.97	-7.14
Dividend per Share	2.29	2.48	2.87	3.21	3.4	3.45	3.51	3.75	4.02	4.23	4.46	4.69	4.96	5.22	5.35
Cash Flow per Share	4.18	4.92	4.6	4.7	4.79	5.17	4.93	5.54	6.09	7	6.88	8.01	9.54	8.74	8.3
Free Cash Flow per Basic Share	-8.26	4.92	4.6	4.7	4.79	5.17	4.93	5.54	6.09	7	6.88	8.01	9.54	8.74	8.3
Cash & Equivalents per Share	1.28	2.23	0.81	1.2	1.72	1.43	2.55	2.11	1.57	4.16	2.29	4.83	3.6	3.21	3.22
Book Value per Share	48.65	48.41	49.69	48.43	49.73	53.37	58.88	65.56	73.39	85.78	102.44	111.11	107.45	103.88	90.71
Tangible Book Value per Share	48.65	48.41	49.69	48.43	49.73	53.37	58.88	65.56	73.39	85.78	102.44	111.11	107.45	103.88	90.71